AMERICAN RESIDENTIAL EAGLE INC
8-K, 1998-07-02
REAL ESTATE INVESTMENT TRUSTS
Previous: AMERICAN TOWER CORP /MA/, 424B4, 1998-07-02
Next: BLOCK MORTGAGE FINANCE ASSET BACKED CERTIFICATES SER 1998-1, 8-K, 1998-07-02






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

                      SECURITIES AND EXCHANGE COMMISSION

                            Washington, D.C. 20549

                                   FORM 8-K

                                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)






     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.






     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.






                                  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:






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


                                                                     EXECUTION





                       AMERICAN RESIDENTIAL EAGLE, INC.

                         MORTGAGE-BACKED CERTIFICATES
                             (Issuable in Series)

                            UNDERWRITING AGREEMENT


                               (Standard Terms)


Lehman Brothers Inc.                                         New York, New York
Acting on behalf of itself and, if                                June 11, 1998
applicable, as the Representative of
the several Underwriters named in
Schedule 1 to the Terms Agreement (in
either such capacity sometimes herein
the "Representative")
3 World Financial Center
New York, New York  10285


Ladies and Gentlemen:

          1. Introductory.  American Residential Eagle, Inc. (the "Depositor"),
a corporation organized and existing under the laws of the State of Delaware
and which is a wholly owned subsidiary of American Residential Investment
Trust, Inc., a Maryland corporation ("AmREIT"), may issue, from time to time,
securities entitled Mortgage-Backed Certificates (the "Certificates") in one
or more series, and within each series, in one or more classes, in one or more
offerings on terms determined at the time of sale (each such series, a
"Series" and each such class, a "Class"). Each Series of the Certificates will
be issued pursuant to a separate certificate trust agreement (each, a "Trust
Agreement") to be dated as of the respective cut-off date (each, a "Cut-off
Date") between the Depositor and First Union National Bank, a national banking
association with its main office in Charlotte, North Carolina, as certificate
trustee (the "Certificate Trustee"). Capitalized terms used but not defined
herein shall have the meanings given to them in the related Trust Agreement.

          The Certificates issued under each Trust Agreement will represent
the entire beneficial ownership interest in a trust fund (the "Certificate
Trust Fund") established by such Trust Agreement. The assets of each Trust
Fund will consist primarily of a single Collateralized Mortgage Bond (an
"Underlying Bond") to be issued by a statutory business trust (each a "Bond
Trust" or a "Bond Issuer"), established under Delaware law pursuant to a
Deposit Trust Agreement (the "Deposit Trust Agreement") between the Depositor
and Wilmington Trust Company, a banking corporation organized under the laws
of the state of Delaware (each, an "Owner Trustee").

          Each Underlying Bond will be issued pursuant to an indenture (each,
a "Bond Indenture") between the Bond Issuer and First Union National Bank, a
national banking association with its main office in Charlotte, North Carolina
(the "Bond Trustee"). Each Underlying Bond will be secured by a pool (each, a
"Mortgage Pool") of conventional, adjustable rate mortgage loans (the
"Mortgage Loans") secured by first liens on one- to four-family residential
properties having the original terms to maturity specified in the related
Terms Agreement referred to herein below. All of such Mortgage Loans will have
been deposited with the Bond Issuer by the Depositor which, in turn, will have
acquired such Mortgage Loans from AmREIT pursuant to an Agreement (the
"Mortgage Loan Purchase Agreement") between the Depositor and AmREIT. AmREIT
will be the manager of the Bond Issuer pursuant to a management agreement (the
"Management Agreement") entered into between AmREIT and the Bond Issuer.

          Pursuant to the Bond Indenture, the Bond Issuer on or prior to the
related Closing Date (as defined below) will pledge, transfer and assign
without recourse to the Bond Trustee all of its right, title and interest in
and to each Mortgage Loan and all other assets included in the Bond Trust (the
"Mortgage Collateral") and will assign the Underlying Bond to the Depositor
for deposit to the Certificate Trust Fund to provide for the issuance of a
Series of Certificates.

          The Mortgage Loans in each Mortgage Pool will be master serviced
pursuant to a master servicing agreement (each, a "Master Servicing
Agreement") among the Bond Issuer, the Bond Trustee and Norwest Bank
Minnesota, National Association, as master servicer (the "Master Servicer").
On or prior to the Closing Date, as to any Mortgage Loans not being directly
serviced by the Master Servicer, the Master Servicer will enter into or be
assigned mortgage servicing agreements (each, a "Servicing Agreement") with
certain servicers (the "Servicers"), including a Special Servicing Agreement
(the "Special Servicing Agreement") among the Bond Issuer, the Bond Trustee
and OCWEN Federal Bank FSB, a federal savings bank, as special servicer (the
"Special Servicer"). The Trust Agreement, Deposit Trust Agreement, Bond
Indenture, Mortgage Loan Purchase Agreement, Management Agreement, Master
Servicing Agreement, Servicing Agreement(s) and Special Servicing Agreement
are hereinafter together referred to as the "Transaction Documents".

          If so specified in the related Terms Agreement, one or more
elections may be made to treat the assets of each Certificate Trust Fund as a
financial asset securitization investment trust (each, a "FASIT") for federal
income tax purposes.

          Whenever the Depositor determines to make an offering of
Certificates (each, a "Certificate Offering") pursuant to this Agreement
through you, it will enter into an agreement (the "Terms Agreement") with the
Underwriter (which shall include you, whether acting alone in the sale of the
Certificates, in which case any reference in this Agreement to you as
"Representative" of the Underwriters shall be deemed to refer to you in your
individual capacity as Underwriter of the Certificates, or as a member of an
underwriting syndicate) providing for the sale of specified Classes of Offered
Certificates (as defined below) to, and the purchase and public offering
thereof by, you. Each such Certificate Offering which the Depositor elects to
make pursuant to this Agreement shall be governed by this Agreement, as
supplemented by the related Terms Agreement. Each Terms Agreement, which shall
be substantially in the form of Exhibit A hereto, shall specify, among other
things, the Classes of Certificates to be purchased by the Underwriter (the
"Offered Certificates"), the principal balance or balances of the Offered
Certificates, each subject to any stated variance, and the price or prices at
which such Offered Certificates are to be purchased by the Underwriter from
the Depositor.



<PAGE>



          2. Representations and Warranties.  (a) The Depositor represents and
warrants to and agrees with the Underwriter, as of the date of the related
Terms Agreement, that:

               (i)  The registration statement specified in the related Terms
          Agreement, on Form S-3/S-11, including a prospectus, has been filed
          with the Securities and Exchange Commission (the "Commission") for
          the registration under the Securities Act of 1933, as amended (the
          "Act"), of collateralized mortgage bonds and mortgage-backed
          certificates issuable in series, which registration statement has
          been declared effective by the Commission. Such registration
          statement, as amended to the date of the related Terms Agreement,
          including any documents incorporated by reference therein pursuant
          to Item 12 of Form S-3 under the Act which were filed under the
          Securities Exchange Act of 1934, as amended (the "Exchange Act"), on
          or before the effective date of the Registration Statement, is
          hereinafter called the "Registration Statement", and such
          prospectus, as such prospectus is supplemented by a prospectus
          supplement relating to the Offered Certificates of the related
          Series, each in the form first filed after the date of the related
          Terms Agreement pursuant to Rule 424(b) under the Act, including any
          documents incorporated by reference therein pursuant to Item 12 of
          Form S-3 under the Act which were filed under the Exchange Act on or
          before the date of such prospectus supplement (such prospectus
          supplement, including such incorporated documents, in the form first
          filed after the date of the related Terms Agreement pursuant to Rule
          424(b) is hereinafter called the "Prospectus Supplement"), is
          hereinafter called the "Prospectus". Any reference herein to the
          terms "amend", "amendment" or "supplement" with respect to the
          Registration Statement, the Prospectus or the Prospectus Supplement
          shall be deemed to refer to and include the filing of any document
          under the Securities Exchange Act of 1934, as amended (the "Exchange
          Act") after the effective date of the Registration Statement or the
          issue date of the Prospectus or Prospectus Supplement, as the case
          may be, deemed to be incorporated therein by reference pursuant to
          Item 12 of Form S-3 under the Act.

               (ii)  The related Registration Statement, at the time it became
          effective, and the Prospectus contained therein, and any amendments
          thereof and supplements thereto filed prior to the date of the
          related Terms Agreement, conformed in all material respects to the
          requirements of the Act and the rules and regulations of the
          Commission thereunder; on the date of the related Terms Agreement
          and on each Closing Date (as defined in Section 3 below), the
          related Registration Statement and the related Prospectus, and any
          amendments thereof and supplements thereto, will conform in all
          material respects to the requirements of the Act and the rules and
          regulations of the Commission thereunder; such Registration
          Statement, at the time it became effective, did not contain any
          untrue statement of a material fact or omit to state a material fact
          required to be stated therein or necessary to make the statements
          therein not misleading; such Prospectus, on the date of any filing
          pursuant to Rule 424(b) and on each Closing Date, will not include
          any untrue statement of a material fact or omit to state a material
          fact necessary to make the statements therein, in the light of the
          circumstances under which they are made, not misleading; and the
          Detailed Description referred to in such Prospectus with respect to
          the Mortgage Collateral securing the Underlying Bond, on each
          Closing Date and the date of any filing thereof under cover of Form
          8-K, will not include any untrue statement of a material fact or
          omit to state any information which such Prospectus states will be
          included in such Detailed Description; provided, however, that the
          Depositor makes no representations or warranties as to the
          information contained in or omitted from (A) such Registration
          Statement or such Prospectus (or any supplement thereto) in reliance
          upon and in conformity with written information furnished to the
          Depositor by or on behalf of the Underwriter specifically for use in
          the preparation thereof or (B) any Current Report (as defined in
          Section 5(b) below), or in any amendment thereof or supplement
          thereto, incorporated by reference in such Registration Statement or
          such Prospectus (or any amendment thereof or supplement thereto).

               (iii)  The Depositor has been duly organized and is validly
          existing as a corporation in good standing under the laws of the
          state of Delaware, with full corporate power and authority to own
          its assets and conducts its business as described in the Prospectus,
          is duly qualified as a foreign corporation in good standing in all
          jurisdictions in which the ownership or lease of its property or the
          conduct of its business requires such qualification, except where
          the failure to be so qualified would not have a material adverse
          effect on the Depositor, and the Depositor is conducting its
          business so as to comply in all material respects with the
          applicable statutes, ordinances, rules and regulations of each
          jurisdiction in which it is conducting business.

               (iv)  The Certificates of the related Series conform, or will
          conform as of the Closing Date specified in the related Terms
          Agreement, to the description thereof contained in the related
          Prospectus; will each, if rated at the time of issuance in one of
          the two highest rating categories by a nationally recognized
          statistical rating organization, be when issued a "mortgage related
          security" as such term is defined in Section 3(a)(41) of the
          Exchange Act, and will each on the related Closing Date be duly and
          validly authorized, and, when validly executed, countersigned,
          issued and delivered in accordance with the related Trust Agreement
          and sold to you as provided herein and in the related Terms
          Agreement, will each be validly issued and outstanding and entitled
          to the benefits of the related Trust Agreement. 

               (v)  The execution and delivery of this Agreement, each
          applicable Terms Agreement, the Deposit Trust Agreement, each
          applicable Trust Agreement and the Certificates of a Series, are
          within the corporate power of the Depositor and have been, or will
          have been, duly authorized by all necessary corporate action on the
          part of the Depositor; and neither the execution and delivery by the
          Depositor of such instruments, nor the consummation by the Depositor
          of the transactions herein or therein contemplated, nor the
          compliance by the Depositor with the provisions hereof or thereof,
          will (A) conflict with or result in a breach of, or constitute a
          default under, any of the provisions of the certificate of
          incorporation or by-laws of the Depositor or any of the provisions
          of any law, governmental rule, regulation, judgment, decree or order
          binding on the Depositor or any of its properties, or any of the
          provisions of any Servicing Agreement or any indenture, mortgage,
          contract or other instrument to which the Depositor is a party or by
          which it is bound, or (B) result in the creation or imposition of
          any lien, charge or encumbrance upon any of the Depositor's property
          pursuant to the terms of any such indenture, mortgage, contract or
          other instrument;

               (vi)  This Agreement and the related Terms Agreement have been
          duly authorized, executed and delivered by the Depositor.

               (vii)  At or prior to the related Closing Date, the Depositor
          will have entered into the Deposit Trust Agreement, the related
          Trust Agreement and, assuming the due authorization, execution and
          delivery thereof by the Owner Trustee, in the case of the Deposit
          Trust Agreement, and the Certificate Trustee, in the case of the
          related Trust Agreement, such agreements (on such Closing Date) will
          constitute the legal, valid and binding agreement of the Depositor
          enforceable in accordance with its terms, subject as to
          enforceability, to bankruptcy, insolvency, reorganization,
          moratorium or other similar laws affecting creditors' rights and to
          general principles of equity (regardless of whether enforceability
          is considered in a proceeding in equity or at law).

               (viii)  All approvals, authorizations, consents, orders or other
          actions of any person, corporation or other organization, or of any
          court, governmental agency or body or official (except with respect
          to the state securities or Blue Sky laws of various jurisdictions),
          required in connection with the valid authorization, issuance and
          sale of the Certificates of a Series pursuant to this Agreement, the
          applicable Terms Agreement and the applicable Trust Agreement, has
          been or will be taken or obtained on or prior to the Closing Date
          specified in the Terms Agreement;

               (ix)  At the applicable Closing Date, any Mortgage Loans
          included in the related Mortgage Pool will meet the criteria for
          selection described in the Prospectus.

               (x)  At the applicable Closing Date, the Underlying Bond will
          constitute a valid and binding instrument, enforceable against the
          Bond Issuer in accordance with its terms, subject, as to
          enforceability, to bankruptcy, insolvency, reorganization,
          moratorium or other similar laws affecting creditors' rights and to
          general principles of equity (regardless of whether enforceability
          is considered in a proceeding in equity or at law).

               (xi)  At the date of its execution and delivery, each Servicing
          Agreement, the Special Servicing Agreement and the Master Servicing
          Agreement, if any, constituted or will constitute a valid and
          binding agreement, and is or will be enforceable by the Bond Issuer
          and the Bond Trustee against the applicable Servicer, Special
          Servicer or Master Servicer, as the case may be, in accordance with
          its terms, subject, as to enforcement of remedies, to applicable
          bankruptcy, reorganization, insolvency or other similar laws
          affecting creditors' rights generally as from time to time in
          effect, and to general principles of equity (regardless of whether
          such enforceability is considered in a proceeding in equity or at
          law).

               (xii)  Neither the Bond Trust created pursuant to the Deposit
          Trust Agreement nor the Certificate Trust Fund created pursuant to
          the Trust Agreement is subject to registration under the Investment
          Company Act of 1940, as amended (the "Investment Company Act") and
          is not under the control of an investment Company.

               (xiii)  At the applicable Closing Date, the representations and
          warranties made by the Depositor under the applicable Deposit Trust
          Agreement and applicable Trust Agreement will be true and correct in
          all material respects.

               (xiv)  At the time of execution and delivery of the applicable
          Deposit Trust Agreement and applicable Bond Indenture, the Bond
          Issuer will be the beneficial owner of the Mortgage Collateral being
          pledged to the Bond Trustee pursuant thereto and being assigned to
          the Depositor for deposit into the Certificate Trust Fund, free and
          clear of any lien or other encumbrance, and the Bond Issuer will not
          have assigned to any other person any of its right, title and
          interest in the Mortgage Collateral.

               (xv)  At the time of execution and delivery of the applicable
          Trust Agreement, the Depositor will have the power and authority to
          transfer the Underlying Bond to the Certificate Trustee and to
          transfer the Certificates to the Underwriter and, upon execution and
          delivery of the Trust Agreement and delivery to the Underwriters of
          the Certificates, the Underlying Bond will have been duly and
          validly assigned to the Certificate Trustee in accordance with terms
          of the Trust Agreement.

               (xvi)  Any taxes, fees and other governmental charges in
          connection with the execution, delivery and issuance of this
          Agreement, the applicable Deposit Trust Agreement, the Trust
          Agreement and the Certificates have been or will be paid at or prior
          to the applicable Closing Date.

               (xvii)  At the applicable Closing Date with respect to a Series,
          the Certificates shall have received the rating or ratings specified
          in the related Terms Agreement.
          
               (xviii)  This Agreement does, and the applicable Transaction
          Documents will, conform in all material respects to the descriptions
          thereof contained in the Prospectus.

               (xix)  Any information concerning the characteristics of the
          Mortgage Loans furnished by the Depositor or AmREIT to the
          Underwriter in writing or by electronic transmission for use in the
          preparation of Computational Materials or Structural Term Sheets was
          accurate in all material respects as of the date furnished. 

          3.  Purchase, Sale, Delivery and Payment of the Certificates. Subject
to the execution of the Terms Agreement for a particular Certificate Offering,
and subject to the terms and conditions and in reliance upon the
representations and warranties set forth in this Agreement and such Terms
Agreement, the Depositor agrees to sell to each Underwriter, severally and not
jointly, and each Underwriter agrees, severally and not jointly, to purchase
from the Depositor, the respective original principal amounts of the related
Certificates set forth in the Terms Agreement opposite the name of such
Underwriter, plus any additional original principal amount of Certificates
which such Underwriter may be obligated to purchase pursuant to Section 10
hereof, at the purchase price therefor set forth in such Terms Agreement.

          Delivery of and payment for the Offered Certificates of a Series
shall be made at the offices of Lehman Brothers Inc., 3 World Financial
Center, 200 Vesey Street, New York, New York 10285, at 10:00 A.M. New York
City time, or at such other place and time specified in the related Terms
Agreement, which date and time may be postponed by agreement between the
Underwriter and the Depositor (such date and time being herein called the
"Closing Date"). Delivery of such Offered Certificates shall be made by the
Depositor to the Underwriter against payment by the Underwriter of the
Purchase Price thereof specified in the Terms Agreement to or upon the order
of the Depositor by wire transfer in federal or other immediately available
funds or by check payable in federal funds, as the Depositor shall specify no
later than five full business days prior to such Closing Date. The
Certificates to be so delivered will be in definitive, fully registered form,
or maintained through the facilities of The Depository Trust Company, as
indicated in the applicable Prospectus Supplement, in such names and in such
authorized denominations as the Underwriter may request not less than two full
business days in advance of each Closing Date.

          The Depositor agrees to notify the Underwriter at least two business
days before each Closing Date of the exact principal balance evidenced by the
Offered Certificates and to have such Offered Certificates available for
inspection, checking and packaging in New York, New York, no later than 12:00
noon New York time on the business day prior to such Closing Date.

          The parties hereto agree that settlement for all securities sold
pursuant to this Agreement and the applicable Terms Agreement shall take place
on the settlement date agreed upon at the time of the related transaction and
set forth as the Closing Date in such Terms Agreement and not as set forth in
Rule 15c6-1(a) of the Exchange Act.

          4.  Offering by the Underwriter. It is understood that the several
Underwriters propose to offer the Offered Certificates of the related Series
for sale to the public as set forth in the related Prospectus.

          5.  Covenants of the Depositor. The Depositor covenants and agrees
with you and the several Underwriters participating in the Certificate
Offering that: 

          (a) Immediately following the execution of each Terms Agreement, the
     Depositor will cause the Prospectus as supplemented by a Prospectus
     Supplement relating to the Offered Certificates to be filed pursuant to
     Rule 424 under the Act setting forth the amount of Certificates covered
     thereby and the terms thereof not otherwise specified in the Prospectus,
     the price at which such Certificates are to be purchased by the
     Underwriters from the Depositor, either the initial public offering price
     or the method by which the price at which such Certificates are to be
     sold will be determined, the selling concessions and reallowances, if
     any, and such other information as you and the Depositor deem appropriate
     in connection with the offering of such Certificates. The Depositor will
     promptly advise the Underwriter when such Prospectus as so supplemented
     has been so filed, and prior to the termination of the Certificate
     Offering to which such Prospectus relates also will promptly advise the
     Underwriter (i) when any amendment to the related Registration Statement
     specifically relating to such Offered Certificates shall have become
     effective or any further supplement to such Prospectus has been filed,
     (ii) of any request by the Commission for any amendment of such
     Registration Statement or Prospectus or for any additional information,
     (iii) of the issuance by the Commission of any stop order suspending the
     effectiveness of such Registration Statement or the institution or
     threatening of any proceeding for that purpose and (iv) of the receipt by
     the Depositor of any written notification with respect to the suspension
     of the qualification of such Offered Certificates for sale in any
     jurisdiction or the initiation or threatening of any proceeding for such
     purpose whether by the Commission or any other applicable authority
     administering any state securities or Blue Sky Law. The Depositor will
     not file any amendment of the related Registration Statement or
     supplement to the related Prospectus (other than any amendment or
     supplement specifically relating to one or more Series of Certificates
     other than the Series that includes the related Offered Certificates)
     unless (i) the Depositor has furnished the Underwriter with a copy for
     its review prior to filing, and (ii) the Underwriter has consented to
     such filings. The Depositor will use its best efforts to prevent the
     issuance of any such stop order and, if issued, to obtain as soon as
     possible the withdrawal thereof.

          (b) The Depositor will cause any Computational Materials and any
     Structural Term Sheets (each as defined in Section 8 below) with respect
     to the Offered Certificates of a Series that are delivered by the
     Underwriter to the Depositor pursuant to Section 8 to be filed with the
     Commission on a Current Report on Form 8-K (each such filing of such
     materials, a "Current Report") pursuant to Rule 13a-11 under the Exchange
     Act on the business day immediately following the later of (i) the day on
     which such Computational Materials and Structural Term Sheets are
     delivered to counsel for the Depositor by the Underwriter prior to 2:00
     p.m. New York time and (ii) the date on which the related Terms Agreement
     is executed and delivered. The Depositor will cause any Collateral Term
     Sheet (as defined in Section 9 below) with respect to the Offered
     Certificates of a Series that is delivered by the Representative to the
     Depositor in accordance with the provisions of Section 9 to be filed with
     the Commission on a Current Report pursuant to Rule 13a-11 under the
     Exchange Act on the business day immediately following the day on which
     such Collateral Term Sheet is delivered to counsel for the Depositor by
     the Underwriter prior to 2:00 p.m. New York time. In each case, the
     Depositor will promptly advise the Underwriter when such Current Report
     has been so filed. Each such Current Report shall be incorporated by
     reference in the related Prospectus and the related Registration
     Statement. 

          (c) If, at any time when a Prospectus relating to the Offered
     Certificates of a Series is required to be delivered under the Act, any
     event occurs as a result of which the related Prospectus as then amended
     or supplemented would include any untrue statement of a material fact or
     omit to state any material fact necessary to make the statements therein
     in light of the circumstances under which they were made not misleading,
     or if it shall be necessary at any time to amend or supplement the
     related Prospectus to comply with the Act or the rules thereunder, the
     Depositor promptly will prepare and file with the Commission, subject to
     paragraph (a) of this Section 5, an amendment or supplement which will
     correct such statement or omission or an amendment which will effect such
     compliance. 

          (d) The Depositor will furnish to the Underwriter and counsel for
     the Underwriter, without charge, as many signed copies of the related
     Registration Statement (including exhibits thereto) and, so long as
     delivery of a Prospectus by the Underwriter or dealer may be required by
     the Act, as many copies of the related Prospectus and any supplements
     thereto (other than exhibits to the related Current Report) as the
     Underwriter may reasonably request. 

          (e) The Depositor will furnish such information, execute such
     instruments and take such actions as may be reasonably requested by the
     Underwriter to qualify the Offered Certificates of a Series for sale
     under the laws of such jurisdictions as the Underwriter may designate, to
     maintain such qualifications in effect so long as required for the
     distribution of such Offered Certificates and to determine the legality
     of such Offered Certificates for purchase by institutional investors;
     provided, however, that the Depositor shall not be required to qualify to
     do business in any jurisdiction where it is not qualified on the date of
     the related Terms Agreement or to take any action which would subject it
     to general or unlimited service of process in any jurisdiction in which
     it is not, on the date of the related Terms Agreement, subject to such
     service of process. 

          (f) So long as the Offered Certificates of a Series are outstanding,
     upon request, the Depositor will furnish to the Underwriter copies of (a)
     the annual independent public accountants' servicing report furnished to
     the Certificate Trustee pursuant to the related Trust Agreement (b)
     copies of all reports filed with the Commission and copies of each notice
     published or mailed to holders of the Certificates pursuant to the
     related Trust Agreement; and (c) such other information with respect to
     the related Certificate Trust Fund or its financial condition or results
     of operation as you may reasonably request, including but not limited to
     information necessary and appropriate to the maintenance of a secondary
     market in the Certificates of such Series. 

          (g) The Depositor will cause the Certificate Trustee to furnish or
     make available, within a reasonable time after the end of each calendar
     year, to each holder of a Certificate at any time during such year, such
     information as the Depositor deems necessary or desirable to assist the
     Certificateholders in preparing their federal income tax returns. 

          (h) Whether or not the transactions contemplated hereby and by the
     related Terms Agreement shall be consummated, except as otherwise
     provided with respect to the first Series of Certificates sold hereunder
     in the Purchase Price and Terms Letter dated December 3, 1997 between you
     and AmREIT, the Depositor shall be responsible for the payment of any
     costs and expenses for which details are submitted, in connection with
     the performance of its obligations under this Agreement and the related
     Terms Agreement, including, without limitation, (a) the cost and expenses
     of printing or otherwise reproducing the related Registration Statement
     or Prospectus, this Agreement, the related Terms Agreement, the
     Transaction Documents and the Offered Certificates, and (b) the cost of
     delivering the related Offered Certificates to the office of the
     Underwriter, insured to the satisfaction of the Underwriter (it being
     understood that, except as provided in this paragraph (h) and in Section
     7 hereof, the Underwriter will pay all its own costs and expenses,
     including the fees of counsel for the Underwriter, transfer taxes on
     resale of any Offered Certificates by it and advertising expenses
     connected with any offers that it may make. 

          (i) During the period of 30 days from the date of the final
     Prospectus the Depositor will not, without the prior consent of the
     Underwriter, directly or indirectly, issue, sell, offer or contract to
     sell, grant any option for sale of, or otherwise transfer or dispose of,
     any Series of securities of the Trust other than for specified classes of
     Offered Certificates designated in the related Terms Agreement.

          6.  Conditions to the Obligations of the Underwriter. The obligations
of the several Underwriters named in any Terms Agreement to purchase and pay
for the Offered Certificates of any Series shall be subject to the accuracy in
all material respects of the representations and warranties on the part of the
Depositor contained in this Agreement, as supplemented by the related Terms
Agreement, as of the respective dates thereof and the related Closing Date, to
the accuracy of the statements of the Depositor made in any applicable
officers' certificates pursuant to the provisions hereof, to the performance
by the Depositor of its obligations under this Agreement and such Terms
Agreement and to the following additional conditions applicable to the related
Certificate Offering:

          (a) All actions required to be taken and all filings required to be
     made by the Depositor under the Act prior to the sale of the Certificates
     of such Series shall have been duly taken or made prior to the applicable
     Closing Date, no stop order suspending the effectiveness of the related
     Registration Statement shall have been issued and no proceedings for that
     purpose shall have been instituted or threatened.

          (b) No Underwriter shall have advised the Depositor that the
     Registration Statement or the Prospectus, or any amendment or supplement
     thereto, contains an untrue statement of fact that in the opinion of the
     Representative is material, or omits to state a fact that in the opinion
     of the Representative is material and is required to be stated therein or
     is necessary to make the statements therein not misleading. 

          (c) Tobin & Tobin, counsel for the Depositor, shall have furnished
     to the Underwriter an opinion, dated the related Closing Date, to the
     effect that: 

               (i) this Agreement and the related Terms Agreement have been
          duly authorized, executed and delivered by the Depositor;

               (ii) each of the related Transaction Documents to which the
          Depositor or the Bond Issuer is a party has been duly authorized,
          executed and delivered by the Depositor or the Bond Issuer, as the
          case may be, and is a legal, valid and binding agreement of such
          party enforceable against the Depositor in accordance with its
          terms;

               (iii) the issuance of the Certificates of the related Series
          and sale of the related Offered Certificates has been duly
          authorized by all requisite corporate action on the part of the
          Depositor and the Certificates of such Series, when duly
          countersigned by the Certificate Trustee in accordance with the
          related Trust Agreement, will be validly issued and outstanding and
          entitled to the benefits of such Trust Agreement; 

               (iv) the issuance of the Underlying Bond has been duly
          authorized by the Depositor and the Bond Issuer and when such Bond
          has been duly executed and authenticated by the Bond Trustee in
          accordance with the Bond Indenture, will be validly issued and
          outstanding and entitled to the benefits of the Indenture. 

               (v) neither the related Deposit Trust Agreement nor the Trust
          Agreement is required to be qualified under the Trust Indenture Act
          of 1939, as amended, and the respective trusts created thereunder
          are not required to be registered under the Investment Company Act
          of 1940, as amended; 

               (vi) the Bond Indenture satisfies the requirements of and is
          qualified under the Trust Indenture Act of 1939, as amended. 

               (vii) the related Registration Statement is effective under the
          Act and, to the best of such counsel's knowledge, no stop order with
          respect thereto has been issued, and no proceeding for that purpose
          has been instituted or threatened by the Commission; such
          Registration Statement and the related Prospectus, and each
          amendment or supplement thereto (except the financial statements and
          schedules and other financial and statistical data included therein
          and the documents incorporated by reference therein) applicable to
          the related Offered Certificates and the obligations of the
          Depositor relating thereto, as of their respective effective or
          issue dates, appeared on their face to be appropriately responsive
          in all material respects to the requirements of the Act and the
          rules and regulations thereunder; and no information has come to the
          attention of such counsel that causes it to believe that (A) such
          Registration Statement (except any document incorporated by
          reference therein) as of the date it became effective, or such
          Registration Statement (except as aforesaid, and except the
          financial statements and schedules and the other financial and
          statistical data included therein, the documents incorporated by
          reference therein) as of the date the most recent post effective
          amendment thereto, if any, became effective, contained any untrue
          statement of a material fact or omitted to state any material fact
          required to be stated therein or necessary to make the statements
          therein not misleading or (B) such Prospectus (except any document
          incorporated by reference therein) or any amendment or supplement
          thereto (except as aforesaid, and except the financial statements
          and schedules and the other financial and statistical data included
          therein and the documents incorporated by reference therein), as of
          their respective issue dates or at the related Closing Date,
          contained or contains any untrue statement of a material fact or
          omitted or omits to state any material fact necessary in order to
          make the statements therein, in light of the circumstances under
          which they were made, not misleading; 

               (viii) the statements set forth under the headings "Description
          of the Certificates" and "Description of the Underlying Bond" in the
          related Prospectus, insofar as such statements purport to summarize
          certain provisions of the related Bond Indenture, Trust Agreement,
          the Underlying Bond and the related Offered Certificates, provide a
          fair summary of such provisions in all material respects; 

               (ix) the statements set forth in the related Prospectus under
          the heading "Certain Legal Aspects of the Mortgage Loans" (insofar
          as they relate specifically to the purchase, ownership and
          disposition of the related Offered Certificates) to the extent that
          they constitute matters of law or legal conclusions, provide a fair
          summary of such laws and conclusions in all material respects; 

               (x) assuming that some or all of the Offered Certificates of
          the related Series shall be rated at the time of issuance in one of
          the two highest rating categories by a nationally recognized
          statistical rating organization, each Offered Certificate so rated
          will be at the time of issuance, a "mortgage related security" as
          such term is defined in Section 3(a)(41) of the Exchange Act; and
          

               (xi) the conditions to the use by the Depositor of a
          registration statement on Form S-3/S-11 under the Act, as set forth
          in the General Instructions to such Forms, have been satisfied with
          respect to the Registration and the Prospectus; and, to the best of
          such counsel's knowledge, there are no certificates or documents
          which are required to be filed as exhibits to the Registration
          Statement pursuant to the Act or the Rules and regulations
          thereunder that have not been so filed. 

Such opinion may express its reliance as to factual matters on the
representations and warranties made by, and on certificates or other documents
furnished by, officers of the parties to this Agreement, the related
Transaction Documents or the related Trust Agreement. Such opinion may assume
the due authorization, execution and delivery of the instruments and documents
referred to therein by the parties thereto other than the Depositor. Such
opinion may be qualified, insofar as it concerns the enforceability of the
documents referred to therein, to the extent that such enforceability may be
limited by bankruptcy, insolvency, reorganization, moratorium or other similar
laws affecting the enforcement of creditors' rights in general and by general
equity principles (regardless of whether such enforcement is considered in a
proceeding in equity or at law). Such opinion may be further qualified as
expressing no opinion as to the statements in the related Prospectus under the
heading "Certain Legal Aspects of the Mortgage Loans", except insofar as such
statements relate to the laws of the State of California and the laws of the
United States. In addition, such opinion may be qualified as an opinion only
on the law of the States of California, New York, Delaware and the federal law
of the United States of America.

          Any opinions of corporate counsel or tax counsel to the Depositor
which are required to be delivered to the Rating Agencies shall also be
addressed to the Underwriter and furnished to the Underwriters on the Closing
Date.

          (d) Jeffers, Wilson, Shaff & Falk, LLP, tax counsel for the
     Depositor, shall have furnished to the Underwriter an opinion, dated the
     related Closing Date, to the effect that:

               (i) the statements set forth in the related Prospectus under
          the headings (a) "Federal Income Tax Consequences" (insofar as they
          relate specifically to the purchase, ownership and disposition of
          the related Offered Certificates) and constitute conclusions of law,
          are true and correct in all material respects; and (b) "ERISA
          Considerations" (insofar as they relate specifically to the
          purchase, ownership and disposition of such Offered Certificates)
          and describe certain provisions of federal statutes and regulations,
          have been reviewed by such counsel, and such statements fairly
          describe such provisions and regulations; and

               (ii) assuming compliance with all provisions of the related
          Trust Agreement, for federal income tax purposes, (A) if any
          election is made to treat the assets of the Certificate Trust Fund
          as a FASIT, the related Certificate Trust Fund (and any specified
          subgrouping therein) will qualify as a FASIT pursuant to Section
          860L of the Internal Revenue Code of 1986, as amended (the "Code"),
          each Class of Certificates of the related Series, other than the
          related Residual Class or Classes, will constitute a class of
          "regular interests" in the related FASIT within the meaning of the
          Code, and each Class of such Certificates specified in the related
          Prospectus as a Class of Ownership Certificates will constitute the
          "ownership interest" in the related FASIT within the meaning of the
          Code; (B) if no such FASIT election is made, the Trust Fund will be
          treated as a "grantor trust". Such opinion may be qualified as
          expressing no opinion as to the statements in such Prospectus under
          the headings "ERISA Considerations" and "Federal Income Tax
          Consequences", except insofar as such statements relate to the
          federal law of the United States.

          (e) Tobin & Tobin, corporate counsel for the Depositor, shall have
     furnished to the Underwriter an opinion, dated the related Closing Date,
     to the effect that:

               (i) The Depositor has been duly incorporated and is validly
          existing as a corporation in good standing under the laws of the
          State of Delaware, with corporate power to own its properties, to
          conduct its business as described in the related Prospectus and to
          enter into and perform its obligations under this Agreement, the
          related Terms Agreement, and the other Transaction Documents of the
          related Series to which it is a party;

               (ii) The Depositor has full power and authority to sell the
          Certificates as contemplated herein and in the related Agreement;
     
               (iii) No consent, approval, authorization or order of any court
          or governmental agency or body is required for the consummation by
          the Depositor of the transactions contemplated herein or in the
          related Transaction Documents to which it is a party, except such as
          may be required under the blue sky laws of any jurisdiction and such
          other approvals as have been obtained; 

               (iv) Neither the issuance of the Certificates of the related
          Series nor delivery of the related Offered Certificates, nor the
          consummation of any other of the transactions contemplated in this
          Agreement, the related Terms Agreement or the related Transaction
          Documents to which the Depositor is a party, nor the fulfillment of
          the terms of the related Certificates, this Agreement, or the
          related Terms Agreement or Transaction Documents to which it is a
          party, will conflict with or violate any term or provision of the
          certificate of incorporation or by-laws of the Depositor or any
          statute, order or regulation applicable to the Depositor of any
          court, regulatory body, administrative agency or governmental body
          having jurisdiction over the Depositor and will not conflict with,
          result in a breach or violation or the acceleration of, or
          constitute a default under, the terms of any indenture or other
          agreement or instrument known to such counsel to which the Depositor
          is a party or by which it or its property is bound; and 

               (v) There are no actions, proceedings or investigations pending
          or, to the best knowledge of such counsel, threatened before any
          court, administrative agency or other tribunal (i) asserting the
          invalidity of this Agreement, the related Terms Agreement, the
          related Certificates, or the related Transaction Documents to which
          it is a party, (ii) seeking to prevent the issuance of the
          Certificates of the related Series or the consummation by the
          Depositor of any of the transactions contemplated by this Agreement,
          such Terms Agreement or the related Transaction Documents to which
          it is a party, or (iii) which might materially and adversely affect
          the performance by the Depositor of its obligations under, or the
          validity or enforceability of, this Agreement, such Terms Agreement,
          the related Certificates or the related Transaction Documents to
          which it is a party. 

In rendering his/her opinion such counsel may rely as to matters of fact, to
the extent deemed proper and as stated therein, on certificates of responsible
officers of the Depositor or public officials. In addition, such opinion may
be qualified as an opinion only on the laws of the State of Delaware.

          (f) The Underwriter shall have received from counsel for the
     Underwriter, such opinion or opinions, dated the related Closing Date,
     with respect to the issuance and sale of the Certificates of the related
     Series, the related Registration Statement, the related Prospectus and
     such other related matters as the Underwriter may reasonably require, and
     the Depositor shall have furnished to such counsel such documents as the
     Underwriter may reasonably request for the purpose of enabling them to
     pass upon such matters.

          (g) The Depositor shall have furnished to the Underwriter a
     certificate of the Depositor, signed by the President or any Vice
     President and the Executive Vice President and Chief Financial Officer as
     the principal financial and accounting officer of the Depositor, dated
     the related Closing Date, to the effect that the signers of such
     certificate have carefully examined the related Registration Statement
     (excluding any Current Reports and any other documents incorporated by
     reference therein), the related Prospectus, the Detailed Description
     referred to in such Prospectus (excluding any related Current Report),
     this Agreement and the related Terms Agreement and that: 

               (i) the representations and warranties of the Depositor in this
          Agreement are true and correct in all material respects on and as of
          the related Closing Date with the same effect as if made on such
          Closing Date, and the Depositor has complied with all the agreements
          and satisfied all the conditions on its part to be performed or
          satisfied at or prior to such Closing Date;

               (ii) no stop order suspending the effectiveness of such
          Registration Statement has been issued and no proceedings for that
          purpose have been instituted or, to their knowledge, threatened; and
     

               (iii) nothing has come to their attention that would lead them
          to believe that such Registration Statement (excluding any Current
          Report) contains any untrue statement of a material fact or omits to
          state any material fact required to be stated therein or necessary
          to make the statements therein not misleading, that the related
          Prospectus (excluding any related Current Report) contains any
          untrue statement of a material fact or omits to state a material
          fact required to be stated therein or necessary to make the
          statements therein, in the light of the circumstances under which
          they were made, not misleading, or that the Detailed Description
          referred to in such Prospectus includes any untrue statement of a
          material fact or omits to state any information which the Prospectus
          states will be included in such Detailed Description.

          (h) Kilpatrick Stockton LLP, counsel for the Certificate Trustee,
     shall have furnished to the Underwriter an opinion, dated the related
     Closing Date, to the effect that:

               (i) the Certificate Trustee has been duly formed and is validly
          existing as a national banking association in good standing under
          the laws of the United States with corporate power to own its
          properties and conduct its business as presently conducted by it, to
          conduct business as a trustee and to enter into and perform its
          obligations under the related Trust Agreement;

               (ii) the related Trust Agreement has been duly
          authorized, executed and delivered by the Certificate Trustee and
          constitutes the legal, valid and binding agreement of the
          Certificate Trustee enforceable against the Certificate Trustee in
          accordance with its terms, subject to bankruptcy, insolvency,
          fraudulent conveyance, reorganization or other similar laws
          affecting the enforcement of creditors' rights generally and to
          judicial discretion, and general principles of equity (regardless of
          whether enforcement is sought in a proceeding in equity or at law);


               (iii) the Certificate Trustee has duly accepted its appointment
          as trustee under the related Trust Agreement; 

               (iv) no consent, approval, authorization or order of any state
          or federal court or government agency or body is required on the
          part of the Certificate Trustee for the consummation of the
          transactions contemplated in the related Trust Agreement, except
          such as may be required under any federal or state securities law;
          and 

               (v) the performance on the part of the Certificate Trustee of
          any of the transactions contemplated in the related Trust Agreement
          does not conflict with or result in a breach or violation of any
          term or provision of, or constitute a default under, the charter
          documents, as amended, or By-Laws of the Certificate Trustee, or any
          state or federal statute or regulation applicable to the Certificate
          Trustee, or to such counsel's knowledge, any indenture or other
          agreement or instrument to which the Certificate Trustee is a party
          or by which it is bound, or, to such counsel's knowledge, any order
          of any state or federal court, regulatory body, administrative
          agency or governmental body having jurisdiction over the Certificate
          Trustee.

     In addition, such counsel shall furnish to the Underwriter such opinions
     as to the treatment of the Trust Fund for purposes of state or federal
     tax law as are reasonably satisfactory to the Underwriter.

          (i) (A) Richards, Layton & Finger, counsel for the Owner Trustee,
     shall have furnished to the Underwriter an opinion, dated the related
     Closing Date, to the effect that:

             (i)    The Owner Trustee is duly incorporated and validly
                    existing as a banking corporation in good standing under
                    the laws of the State of Delaware;

             (ii)   The Owner Trustee has power and authority to execute,
                    deliver and perform the Deposit Trust Agreement and to
                    consummate the transactions contemplated thereby;

             (iii)  The Deposit Trust Agreement has been duly authorized,
                    executed and delivered by the Owner Trustee and
                    constitutes a legal, valid and binding obligation of the
                    Owner Trustee, enforceable against the Owner Trustee, in
                    accordance with its terms;

             (iv)   Neither the execution, delivery and performance by the
                    Owner Trustee of the Deposit Trust Agreement, nor the
                    consummation of the transactions contemplated thereby, nor
                    compliance with the terms thereof conflict with or result
                    in a breach of, or constitute a default under the
                    provisions of, the Owner Trustee's certificate of
                    incorporation or bylaws or any law, rule or regulation of
                    the State of Delaware governing the banking or trust
                    powers of the Owner Trustee or, to our knowledge without
                    independent investigation, any judgment or order
                    applicable to the Owner Trustee or its properties or, to
                    our knowledge without independent investigation, and
                    indenture, mortgage, contract or other agreement or
                    instrument to which the Owner Trustee is a party or by
                    which it is bound; and 

             (v)    No consent, approval, or other authorization of, or
                    registration, declaration or filing with, any court or
                    governmental agency or commission of the State of Delaware
                    is required by or with respect to the Owner Trustee for
                    the valid execution and delivery of the Deposit Trust
                    Agreement, or for the validity or enforceability thereof,
                    other than the filing of the Certificate of Trust. 

          (B) Richards, Layton & Finger, counsel for the Owner Trustee, shall
          have furnished to the Underwriter an opinion, dated the related
          Closing Date, to the effect that:

             (i)    The Bond Trust has been duly formed and is validly
                    existing in good standing as a business trust under the
                    Delaware Business Trust Act, 12 Del. C. ss. 3801, et seq.
                    (the "Act");

             (ii)   The Deposit Trust Agreement authorizes the Bond Trust to
                    execute and deliver the Transaction Documents to which it
                    is a party, to issue the Underlying Bond and the related
                    investor certificate (the "Investor Certificate") and to
                    grant the Mortgage Loans to the Bond Trustee as security
                    for the Underlying Bond; 

             (iii)  The Bond Trust has the power and authority, pursuant to
                    the Deposit Trust Agreement and the Act, to execute,
                    deliver and perform its obligations under the Transaction
                    Documents and the Underlying Bond; 

             (iv)   The Bond Trust has duly authorized, executed and delivered
                    the Transaction Documents and the Underlying Bond; 

             (v)    When the Investor Certificate has been duly executed by
                    the Owner Trustee on behalf of the Bond Trust and duly
                    authenticated by the Owner Trustee in accordance with the
                    Deposit Trust Agreement, the Investor Certificate will be
                    validly issued and entitled to the benefits of the Deposit
                    Trust Agreement; 

             (vi)   Under ss. 3805(b) of the Act, no creditor of any Holder of
                    an Investor Certificate shall have any right to obtain
                    possession of, or otherwise exercise legal or equitable
                    remedies with respect to, the property of the Bond Trust
                    except in accordance with the terms of the Deposit Trust
                    Agreement; 

             (vii)  Under ss. 3805(c) of the Act, and assuming that the
                    Deposit Trust Agreement conveys good title to the Mortgage
                    Loans to the Bond Trust as a true sale and not as a
                    security arrangement, the Bond Trust rather than the
                    Holder of the Investor Certificate is the owner of the
                    Mortgage Loans; 

             (viii) The Owner Trustee is not required to hold legal title to
                    the Mortgage Loans in order for the Bond Trust to qualify
                    as a business trust under the Act; 

             (ix)   The execution by the Bond Trust of the Transaction
                    Documents does not require any consent, approval or
                    authorization of, or any registration or filing with, any
                    governmental authority of the State of Delaware applicable
                    to the Bond Trust; and 

             (x)    Neither the consummation by the Bond Trust of the
                    transactions contemplated in the Transaction Documents,
                    nor the fulfillment of the terms thereof by the Bond Trust
                    will conflict with or result in a breach or violation of
                    any law of the State of Delaware applicable to the Bond
                    Trust.

          (j)  you shall have received an opinion of counsel to the Bond
     Trustee, dated the applicable Closing Date, and in the form agreed to on
     or prior to the date of the applicable Terms Agreement;

          (k)  if applicable, you shall have received the
     opinion of counsel to the Master Servicer, dated as of the applicable
     Closing Date, in form and substance satisfactory to your counsel, to the
     effect that:

               (i) the Master Servicer has been duly organized and is validly
          existing as a national banking association under the laws of the
          United States and is duly qualified to do business, and is in good
          standing under the laws of each jurisdiction in which the
          performance of its duties under the applicable master servicing
          agreement (the "Master Servicing Agreement ")would require such
          qualification;

               (ii) the execution and delivery by the Master Servicer of the
          Master Servicing Agreement is within the corporate power of the
          Master Servicer and has been duly authorized by all necessary
          corporate action on the part of the Master Servicer; and neither the
          execution and delivery of instrument, nor the consummation of the
          transactions provided for therein, nor compliance with the
          provisions thereof, will conflict or constitute a breach of, or
          default under, any contract, indenture, mortgage, loan agreement,
          note, lease, deed of trust, or other instrument to which the Master
          Servicer is a party or by which it may be bound, nor will such
          action result in any violation of the provisions of the charter or
          bylaws of the Master Servicer or any law, administrative regulation
          or administrative or court decrees; 

               (iii) the Master Servicing Agreement has been duly and validly
          authorized, executed and delivered by the Master Servicer and
          assuming due authorization, execution and delivery by the Bond
          Trustee constitutes the valid and binding obligation of the Master
          Servicer, enforceable in accordance with its terms, subject, as the
          enforcement of remedies, to (A) applicable bankruptcy, insolvency,
          reorganization, moratorium or other laws relating to creditors'
          rights generally as from time to time in effect, and (B) to general
          principles of equity (regardless of whether such enforceability is
          considered in a proceeding in equity or at law).

          (l)  if applicable, you shall have received the opinion of counsel to
     the Special Servicer, dated as of the applicable Closing Date, in form
     and substance satisfactory to your counsel, to the effect that:

             (i)    The Special Servicer is a federal savings bank duly
                    organized and validly existing and in good standing under
                    the laws of the United States with full power and
                    authority to own its properties and carry on its business
                    as presently conducted by it. The Special Servicer has the
                    full power and authority to execute and deliver, engage in
                    the transactions contemplated by, perform its obligations
                    under and observe the terms and conditions of the Special
                    Servicing Agreement;

             (ii)   The Special Servicing Agreement has been duly and validly
                    authorized, executed and delivered by it, and (assuming
                    the due authorization, execution and delivery thereof by
                    the other parties thereto) constitutes the valid, legal
                    and binding agreement of the Special Servicer, enforceable
                    against the Company in accordance with its terms, except
                    as enforceability may be limited by (i) bankruptcy,
                    insolvency, liquidation, receivership, moratorium,
                    reorganization or other similar laws relating to or
                    affecting the rights of creditors generally, (ii) general
                    principles of equity whether such enforcement is
                    considered in a proceeding in equity or at law, (iii)
                    public policy considerations underlying the securities
                    laws, to the extent that such public policy considerations
                    limit the enforceability of the provisions, if any, of the
                    Special Servicing Agreement which purports to provide
                    indemnification from securities law liabilities, (iv) the
                    judicial imposition of an implied covenant of good faith
                    and fair dealing, and (v) laws relating to fraudulent
                    conveyances; 

             (iii)  No consent, approval, authorization or order of any court
                    or governmental agency or body is required for the
                    execution, delivery and performance by the Special
                    Servicer of, or compliance by the Special Servicer with,
                    the Special Servicing Agreement or the consummation of the
                    transactions contemplated by the Special Servicing
                    Agreement; except that no opinion need be expressed by
                    such counsel as to the registration or qualification of
                    any certificates under any securitization under applicable
                    federal or state securities laws;

             (iv)   The fulfillment of the terms of or the consummation of any
                    of the transactions contemplated in the Special Servicing
                    Agreement (a) will not result in a breach of any term or
                    provision of the charter or bylaws of the Special
                    Servicer, or (b) to the best of my knowledge, after due
                    inquiry, will not conflict with, result, in a breach,
                    violation or acceleration of or constitute a default
                    under, the terms of any indenture or other agreement or
                    instrument to which the Special Servicer is a party or by
                    which it is bound, or will not conflict with, any federal
                    statute, or any order or regulation of any federal court,
                    regulatory body, administrative agency or governmental
                    body having jurisdiction over the Special Servicer; and


             (v)    To the best of my knowledge, after due inquiry, there are
                    no actions, proceedings or investigations pending or
                    threatened against the Special Servicer before any court,
                    administrative agency or other tribunal (i) asserting the
                    invalidity of the Special Servicing Agreement, (ii)
                    seeking to prevent the consummation of any of the
                    transactions contemplated in the Special Servicing
                    Agreement, or (iii) which might materially and adversely
                    affect the performance by the Special Servicer of its
                    obligations under, or the validity or enforceability of,
                    the Special Servicing Agreement.

          (m)  KPMG Peat Marwick and Deloitte & Touche LLP shall have each
     furnished to the Underwriter a letter, dated as of the date of the
     related Terms Agreement, in form and substance satisfactory to the
     Underwriter, stating in effect that they have performed certain specified
     procedures as a result of which they have determined that such
     information as the Underwriter may reasonably request of an accounting,
     financial or statistical nature (which is limited to accounting,
     financial or statistical information derived from the general accounting
     records of the Depositor) set forth in the related Prospectus Supplement
     agrees with the accounting records of the Depositor, excluding any
     questions of legal interpretation.

          (n)  KPMG Peat Marwick shall have furnished to the Underwriter a
     letter, dated as of the related Closing Date, in form and substance
     satisfactory to the Underwriter, stating in effect that they have
     performed certain specified procedures as a result of which they have
     determined that such information as the Underwriter may reasonably
     request of an accounting, financial or statistical nature (which is
     limited to accounting, financial or statistical information derived from
     the general accounting records of the Depositor and which is obtained
     from an analysis of a sample of the Mortgage Loans included in the
     related Mortgage Pool) set forth in the related Prospectus Supplement and
     in the Detailed Description relating to such Prospectus Supplement is
     mutually consistent and agrees with the accounting records of the
     Depositor and, where applicable, the related Mortgage Loan files of
     AmREIT, excluding any questions of legal interpretation. 

          (o)  The Offered Certificates of the related Series shall have
     received the ratings specified in the related Terms Agreement (the
     "Required Ratings").

          (p)  Prior to the related Closing Date, the Depositor shall have
     furnished to the Underwriter such further information, certificates and
     documents as the Underwriter may reasonably request.

          (q)  If any Certificates of the related Series are to be sold to any
     other underwriter and/or offered in reliance upon an exemption from the
     registration requirements of the Act, the sale at or prior to the related
     Closing Date of such Certificates to the purchaser thereof shall have
     occurred.

          (r)  Subsequent to the date of the related Terms Agreement, there
     shall not have been any change, or any development involving a
     prospective change, in or affecting the business, properties or business
     prospects of the Depositor or its Affiliates which the Underwriter
     concludes in its judgment, after consultation with the Depositor,
     materially impairs the investment quality of the Offered Certificates of
     the related Series so as to make it impractical or inadvisable to proceed
     with the public offering or the delivery of such Offered Certificates as
     contemplated by the related Prospectus.

          (s)  On or prior to the Closing Date, there shall have been no
     downgrading, nor shall any notice have been given of (i) any intended or
     possible downgrading or (ii) any review or possible changes, the
     direction of which has not been indicated, of the rating accorded and
     originally requested by the Depositor relating to any previously issued
     asset-backed securities of the Depositor by any "nationally recognized"
     statistical rating organization (as such term is defined for purposes of
     the Exchange Act). 

          If any of the conditions specified in this Section 6 shall not have
been fulfilled in all material respects with respect to the particular Offered
Certificates of a Series when and as provided in this Agreement and the
related Terms Agreement, or if any of the opinions and certificates mentioned
above or elsewhere in this Agreement and the related Terms Agreement shall not
be in all material respects reasonably satisfactory in form and substance to
the Underwriter and its counsel, this Agreement (with respect to the related
Offered Certificates) and the related Terms Agreement and all obligations of
the Underwriter hereunder (with respect to the related Offered Certificates)
and thereunder may be canceled at, or at any time prior to, the related
Closing Date by the Underwriter. Notice of such cancellation shall be given to
the Depositor in writing, or by telephone or telegraph confirmed in writing.

          7. Indemnification and Contribution.

               (a) AmREIT and the Depositor, jointly and severally, agree to
     indemnify and hold harmless the Underwriter and each person who controls
     the Underwriter within the meaning of the Act or the Exchange Act against
     any and all losses, claims, damages or liabilities, joint or several, to
     which they or any of them may become subject under the Act, the Exchange
     Act, or other Federal or state statutory law or regulation, at common law
     or otherwise, insofar as such losses, claims, damages or liabilities (or
     actions in respect thereof) arise out of or are based upon any untrue
     statement or alleged untrue statement of a material fact contained in the
     Registration Statement relating to the Underlying Bond or the Offered
     Certificates of the applicable Series as it became effective or in any
     amendment or supplement thereof, or in such Registration Statement or the
     related Prospectus, or in any amendment thereof, or in the Detailed
     Description referred to in such Prospectus or arise out of or are based
     upon the omission or alleged omission to state therein a material fact
     required to be stated therein or necessary to make the statements therein
     not misleading, and agrees to reimburse each such indemnified party for
     any legal or other expenses reasonably incurred by them in connection
     with investigating or defending any such loss, claim, damage, liability
     or action; provided, however, that (i) neither AmREIT nor the Depositor
     will be liable in any such case to the extent that any such loss, claim,
     damage or liability arises out of or is based upon any such untrue
     statement or alleged untrue statement or omission or alleged omission
     made therein (A) in reliance upon and in conformity with written
     information furnished to either of them as herein stated by or on behalf
     of the Underwriter specifically for use in connection with the
     preparation thereof or (B) in any Current Report or any amendment or
     supplement thereof, except to the extent that any untrue statement or
     alleged untrue statement therein or omission therefrom results (or is
     alleged to have resulted) directly from an error (a "Mortgage Pool
     Error") in the information concerning the characteristics of the Mortgage
     Loans furnished by the Depositor to the Underwriter in writing or by
     electronic transmission that was used in the preparation of either (x)
     any Computational Materials or ABS Term Sheets (or amendments or
     supplements thereof) (as defined in Section 9 hereof) included in such
     Current Report (or amendment or supplement thereof) or (y) any written or
     electronic materials furnished to prospective investors on which the
     Computational Materials (or amendments or supplements) were based, (ii)
     such indemnity with respect to any Corrected Statement (as defined below)
     in such Prospectus (or supplement thereto) shall not inure to the benefit
     of the Underwriter (or any person controlling the Underwriter) from whom
     the person asserting any loss, claim, damage or liability purchased the
     Certificates of the related Series that are the subject thereof if such
     person did not receive a copy of a supplement to such Prospectus at or
     prior to the confirmation of the sale of such Certificates and the untrue
     statement or omission of a material fact contained in such Prospectus (or
     supplement thereto) was corrected (a "Corrected Statement") in such other
     supplement and such supplement was furnished by the Depositor to the
     Underwriter prior to the delivery of such confirmation, and (iii) such
     indemnity with respect to any Mortgage Pool Error shall not inure to the
     benefit of the Underwriter (or any person controlling the Underwriter)
     from whom the person asserting any loss, claim, damage or liability
     received any Computational Materials (or any written or electronic
     materials on which the Computational Materials are based) or ABS Term
     Sheets that were prepared on the basis of such Mortgage Pool Error, if,
     prior to the time of confirmation of the sale of the applicable
     Certificates to such person, the Depositor notified the Underwriter in
     writing of the Mortgage Pool Error or provided in written or electronic
     form information superseding or correcting such Mortgage Pool Error (in
     any such case, a "Corrected Mortgage Pool Error"), and the Underwriter
     failed to notify such person thereof or to deliver to such person
     corrected Computational Materials (or underlying written or electronic
     materials) or ABS Term Sheets. This indemnity agreement will be in
     addition to any liability which AmREIT or the Depositor may otherwise
     have.

               (b)  The Underwriter agrees to indemnify and hold
     harmless the Depositor, each of its directors, each of its officers who
     signs the Registration Statement relating to the Offered Certificates of
     the applicable Series, and each person who controls the Depositor within
     the meaning of the Act or the Exchange Act to the same extent as the
     foregoing indemnities from AmREIT and the Depositor to the Underwriter,
     but only with reference to (A) written information furnished to AmREIT or
     the Depositor by or on behalf of the Underwriter specifically for use in
     the preparation of the documents referred to in the foregoing indemnity
     with respect to the related Series, or (B) any Computational Materials or
     ABS Term Sheets (or amendments or supplements thereof) furnished to the
     Depositor by the Underwriter pursuant to Section 8 or Section 9 and
     incorporated by reference in such Registration Statement or the related
     Prospectus or any amendment or supplement thereof (except that no such
     indemnity shall be available for any losses, claims, damages or
     liabilities, or actions in respect thereof, resulting from any Mortgage
     Pool Error, other than a Corrected Mortgage Pool Error). This indemnity
     agreement will be in addition to any liability which the Underwriter may
     otherwise have. Both AmREIT and the Depositor acknowledge that the
     statements set forth in the last paragraph appearing on the cover page of
     the related Prospectus Supplement as such statements relate to such
     Offered Certificates and the first paragraph (including any table listed
     below such paragraph) and the third sentence of the second paragraph
     under the heading "Underwriting" in such Prospectus Supplement as such
     statements relate to such Offered Certificates constitute the only
     information furnished in writing by or on behalf of the Underwriter for
     inclusion in the related Prospectus (other than any Computational
     Materials or ABS Term Sheets (or amendments or supplements thereof)
     delivered to prospective investors and furnished to the Depositor by the
     Underwriter) and the Underwriter confirms that such statements are
     correct.

               (c)  Promptly after receipt by an indemnified party
     under this Section 7 of notice of the commencement of any action, such
     indemnified party will, if a claim in respect thereof is to be made
     against the indemnifying party under this Section 7, notify the
     indemnifying party in writing of the commencement thereof; but the
     omission so to notify the indemnifying party will not relieve it from any
     liability which it may have to any indemnified party otherwise than under
     this Section 7. In case any such action is brought against any
     indemnified party, and it notifies the indemnifying party of the
     commencement thereof, the indemnifying party will be entitled to
     participate therein, and to the extent that it may elect by written
     notice delivered to the indemnified party promptly after receiving the
     aforesaid notice from such indemnified party, to assume the defense
     thereof, with counsel satisfactory to such indemnified party; provided,
     however, that if the defendants in any such action include both the
     indemnified party and the indemnifying party and the indemnified party
     shall have reasonably concluded that there may be legal defenses
     available to it and/or other indemnified parties which are different from
     or additional to those available to the indemnifying party, the
     indemnified party or parties shall have the right to select separate
     counsel to assert such legal defenses and to otherwise participate in the
     defense of such action on behalf of such indemnified party or parties.
     Upon receipt of notice from the indemnifying party to such indemnified
     party of its election so to assume the defense of such action and
     approval by the indemnified party of counsel, the indemnifying party will
     not be liable to such indemnified party under this Section 7 for any
     legal or other expenses subsequently incurred by such indemnified party
     in connection with the defense thereof unless (i) the indemnified party
     shall have employed separate counsel in connection with the assertion of
     legal defenses in accordance with the proviso to the next preceding
     sentence (it being understood, however, that the indemnifying party shall
     not be liable for the expenses of more than one separate counsel approved
     by the indemnified party in the case of subparagraph (a) or (b),
     representing the indemnified parties under subparagraph (a) or (b), who
     are parties to such action), (ii) the indemnifying party shall not have
     employed counsel satisfactory to the indemnified party to represent the
     indemnified party within a reasonable time after notice of commencement
     of the action or (iii) the indemnifying party has authorized the
     employment of counsel for the indemnified party at the expense of the
     indemnifying party; and except that, if clause (i) or (iii) is
     applicable, such liability shall be only in respect of the counsel
     referred to in such clause (i) or (iii).

               (d) If the indemnification provided for in paragraph (a) or (b)
     of this Section 7 is due in accordance with its terms but is for any
     reason held by a court to be unavailable from AmREIT and the Depositor,
     on the one hand, or the Underwriter on the other hand, on grounds of
     policy or otherwise, or if the indemnified party failed to give notice
     under paragraph (c) of this Section 7 in respect of a claim otherwise
     subject to indemnification in accordance with paragraph (a) or (b) of
     this Section 7, the indemnifying party shall contribute to the aggregate
     losses, claims, damages and liabilities (including legal and other
     expenses reasonably incurred in connection with investigating or
     defending same) to which the indemnified party may be subject in such
     proportion so that the Underwriter is responsible for that portion
     represented by the difference between the proceeds to the Depositor in
     respect of the Offered Certificates appearing on the cover page of the
     Prospectus Supplement for the related Series and the total proceeds
     received by the Underwriter from the sale of such Offered Certificates
     (the "Underwriting Discount"), and AmREIT and the Depositor are
     responsible for the balance; provided, however, that in no case shall the
     Underwriter be responsible for any amount in excess of such Underwriting
     Discount applicable to the Offered Certificates purchased by the
     Underwriter pursuant to this Agreement and the related Terms Agreement.

               (e)  Notwithstanding anything to the contrary in this Section 7,
     no person guilty of fraudulent misrepresentation (within the meaning of
     Section 11(f) of the Act) shall be entitled to contribution from any
     person who was not guilty of such fraudulent misrepresentation. For
     purposes of this Section 7, each person who controls the Underwriter
     within the meaning of either the Act or the Exchange Act shall have the
     same rights to contribution as the Underwriter, and each person who
     controls AmREIT or the Depositor within the meaning of either the Act or
     the Exchange Act, shall have the same rights to contribution as AmREIT
     and the Depositor, subject in each case to the immediately preceding
     sentence of this paragraph (e).

          8. Computational Materials and Structural Term Sheets. (a) Not later
than 2:00 p.m., New York time, on the business day before the date on which
the Current Report relating to the Offered Certificates of a Series is
required to be filed by the Depositor with the Commission pursuant to Section
5(b) hereof, the Underwriter shall deliver to the Depositor or its counsel
five complete copies of, or shall transmit electronically to the Depositor or
its counsel, all materials provided by the Underwriter to prospective
investors in such Offered Certificates that constitute (i) "Computational
Materials" within the meaning of the no-action letter dated May 20, 1994
issued by the Division of Corporation Finance of the Commission to Kidder,
Peabody Acceptance Corporation I, Kidder, Peabody & Co. Incorporated, and
Kidder Structured Asset Corporation and the no-action letter dated May 27,
1994 issued by the Division of Corporation Finance of the Commission to the
Public Securities Association (together, the "Kidder Letters"), the filing of
which material is a condition of the relief granted in such letter (such
materials being the "Computational Materials"), and (ii) "Structural Term
Sheets" within the meaning of the no-action letter dated February 17, 1995
issued by the Division of Corporation Finance of the Commission to the Public
Securities Association (the "PSA Letter"), the filing of which material is a
condition of the relief granted in such letter (such materials being the
"Structural Term Sheets"). Each delivery of Computational Materials and
Structural Term Sheets to the Depositor pursuant to this paragraph (a) shall
be effected by delivering five copies of such materials, or by transmitting
electronically such materials, to counsel for the Depositor on behalf of the
Depositor at the address specified by such counsel and one copy of such
materials to the Depositor.

          (b) The Underwriter represents and warrants to and agrees with the
     Depositor, as of the date of the related Terms Agreement and as of the
     Closing Date, that:

               (i) the Computational Materials furnished to the Depositor
          pursuant to Section 8(a) constitute (either in original, aggregated
          or consolidated form) all of the materials furnished to prospective
          investors by the Underwriter prior to the time of delivery thereof
          to the Depositor that are required to be filed with the Commission
          with respect to the related Offered Certificates in accordance with
          the Kidder Letters, and such Computational Materials comply with the
          requirements of the Kidder Letters; and

               (ii) the Structural Term Sheets furnished to the Depositor
          pursuant to Section 8(a) constitute all of the materials furnished
          to prospective investors by the Underwriter prior to the time of
          delivery thereof to the Depositor that are required to be filed with
          the Commission as "Structural Term Sheets" with respect to the
          related Offered Certificates in accordance with the PSA Letter, and
          such Structural Term Sheets comply with the requirements of the PSA
          Letter.

          (c) The Underwriter shall cause such firm of certified public
     accountants as it shall select to furnish to the Depositor a letter,
     dated as of the date on which the Underwriter delivers any Computational
     Materials (which term shall be deemed to include, for purposes of this
     paragraph (c), calculated statistical information delivered to
     prospective investors in the form of a Structural Term Sheet) to the
     Depositor pursuant to Section 8(a), in form and substance satisfactory to
     the Depositor, stating in effect that they have verified the mathematical
     accuracy of any calculations, or such portion or sample thereof as is
     specified in such letter, performed by the Underwriter and set forth in
     such Computational Materials.

          (d) If, at any time when a prospectus relating to the Offered
     Certificates of a Series is required to be delivered under the Act, it
     shall be necessary to amend or supplement the related Prospectus as a
     result of an untrue statement of a material fact contained in any
     Computational Materials or Structural Term Sheets provided by the
     Underwriter pursuant to this Section 8 or the omission to state therein a
     material fact required, when considered in conjunction with the related
     Prospectus and Prospectus Supplement, to be stated therein or necessary
     to make the statements therein, when read in conjunction with the related
     Prospectus and Prospectus Supplement, not misleading, or if it shall be
     necessary to amend or supplement any Current Report relating to any
     Computational Materials or Structural Term Sheets to comply with the Act
     or the rules thereunder, the Underwriter promptly will prepare and
     furnish to the Depositor for filing with the Commission an amendment or
     supplement which will correct such statement or omission or an amendment
     which will effect such compliance.

          9.  Collateral Term Sheets.  (a) Not later than 2:00 p.m., New York
time, on the business day immediately following the date on which any
"Collateral Term Sheet" (within the meaning of the PSA letter) was first
delivered to a prospective investor in such Offered Certificates, the
Underwriter shall deliver (or shall transmit electronically) to the Depositor
or its counsel copies of all materials provided by the Underwriter to
prospective investors in the Offered Certificates that constitute "Collateral
Term Sheets." Each delivery of a Collateral Term Sheet to the Depositor
pursuant to this paragraph (a) shall be effected by delivering (or
transmitting electronically) four copies of such materials to counsel for the
Depositor on behalf of the Depositor at the address specified by such counsel
and one copy of such materials to the Depositor. (Collateral Term Sheets and
Structural Term Sheets are, together, referred to herein as "ABS Term
Sheets.") At the time of each such delivery, the Underwriter shall indicate in
writing that the materials being delivered constitute Collateral Term Sheets,
and, if there has been any prior such delivery with respect to the related
Series, shall indicate whether such materials differ in any material respect
from any Collateral Term Sheets previously delivered to the Depositor with
respect to such Series pursuant to this Section 9(a) as a result of the
occurrence of a material change in the characteristics of the related Mortgage
Loans.

          (b) The Underwriter represents and warrants to and agrees with the
     Depositor as of the date of the related Terms Agreement and as of the
     Closing Date, that the Collateral Term Sheets furnished to the Depositor
     pursuant to Section 9(a) constitute all of the materials furnished to
     prospective investors by the Underwriter prior to time of delivery
     thereof to the Depositor that are required to be filed with the
     Commission as "Collateral Term Sheets" with respect to the related
     Offered Certificates in accordance with the PSA Letter, and such
     Collateral Term Sheets comply with the requirements of the PSA Letter;

          (c)  The Underwriter may cause such firm of certified Public
     Accountants as it shall select to prepare a letter, dated as of the date
     on which the Underwriter delivers any Collateral Term Sheets to the
     depositor pursuant to Section 9(a) (and, in the event that the
     Underwriter does so, it shall cause the Depositor to be an addressee of
     such letter), stating in effect that they have verified the mathematical
     accuracy of any calculations, or such portion or sample thereof as is
     specified in such letter, performed by the Underwriter and set forth in
     such Collateral Term Sheets.

          (d)  If, at any time when a prospectus relating to the Offered
     Certificates of a Series is required to be delivered under the Act, it
     shall be necessary to amend or supplement the related Prospectus as a
     result of an untrue statement of a material fact contained in any
     Collateral Term Sheets provided by the Underwriter pursuant to this
     Section 9 or the omission to state therein a material fact required, when
     considered in conjunction with the related Prospectus and Prospectus
     Supplement, to be stated therein or necessary to make the statements
     therein, when read in conjunction with the related Prospectus and
     Prospectus Supplement, not misleading, or if it shall be necessary to
     amend or supplement any Current Report relating to any Collateral Term
     Sheets to comply with the Act or the rules thereunder, the Underwriter
     promptly will prepare and furnish to the Depositor for filing with the
     Commission, and the Depositor shall promptly file therewith, an amendment
     or supplement which will correct such statement or omission or an
     amendment which will effect such compliance.

          10.  Default of Underwriters.  If any Underwriter or Underwriters
participating in an offering of Certificates default in their obligations to
purchase Certificates hereunder and under the Terms Agreement and the
aggregate principal amount of such Certificates which such defaulting
Underwriter or Underwriters agreed, but failed, to purchase does not exceed
10% of the total principal amount of the Certificates set forth in such Terms
Agreement, you may make arrangements satisfactory to the Depositor for the
purchase of such Certificates by other persons, including any of the
Underwriters participating in such offering, but if no such arrangements are
made within a period agreed to by you and the Depositor after the applicable
Closing Date, the non-defaulting Underwriters shall be obligated severally, in
proportion to their respective total commitments hereunder and under such
Terms Agreement, to purchase the Certificate which such defaulting
Underwriters agreed but failed to purchase. If any Underwriter or Underwriters
so default and the aggregate principal amount of Certificates with respect to
which such default or defaults occur is more than 10% of the total principal
amount of the Certificates set forth in such Terms Agreement and arrangements
satisfactory to you and the Depositor for the purchase of such Certificates by
other persons are not made within such period agreed to by you and the
Depositor after such default, this Agreement will terminate without liability
on the part of any non-defaulting Underwriter or the Depositor, except as
provided in Section 11. As used in this Agreement, the term "Underwriter"
includes any person substituted for an Underwriter under this Section. Nothing
herein will relieve a defaulting Underwriter from liability for its default.

          11.  Termination.  You, as Representative of the Underwriters named in
any Terms Agreement, may also terminate such Terms Agreement, immediately upon
notice to the Depositor, at any time at or prior to the applicable Closing
Date, (i) if there has been, since the date of such Terms Agreement or since
the respective dates as of which information is given in the Registration
Statement or Prospectus, any change or any development involving a prospective
change, in or affecting the condition, financial or otherwise, earnings,
affairs or business of the Depositor or the Trust Fund, whether or not arising
in the ordinary course of business, which in your judgment would materially
impair the market for, or the investment quality of, the Certificates, or (ii)
if there has occurred any outbreak of hostilities or other calamity or crisis
the effect of which on the financial markets of the United States is such as
to make it, in your judgment, impracticable to market the Certificates or
enforce contracts for the sale of the Certificates, or (iii) if trading
generally on either the New York Stock Exchange or the American Stock Exchange
has been suspended, or minimum or maximum prices for trading have been fixed,
or maximum ranges for prices for securities have been required, by either of
said exchanges or by order of the Commission or any other governmental
authority, or if a banking moratorium has been declared by either federal, New
York or California authorities. 

          12.  Representations and Indemnities to Survive Delivery.  The
agreements, representations, warranties, indemnities and other statements of
the Depositor and AmREIT or their respective officers and of the Underwriter
set forth in or made pursuant to this Agreement and the related Terms
Agreement will remain in full force and effect, regardless of any
investigation made by or on behalf of the Underwriter, AmREIT, the Depositor
or any of the officers, directors or controlling persons referred to in
Section 7 hereof, and will survive delivery of and payment for the related
Offered Certificates. The provisions of Section 7 hereof shall survive the
termination or cancellation of this Agreement and the related Terms Agreement.

          13.  Successors.  This Agreement and the related Terms Agreement will
inure to the benefit of and be binding upon the parties hereto and thereto and
their respective successors and the officers, directors and controlling
persons referred to in Section 7 hereof, and their successors and assigns, and
no other person will have any right or obligation hereunder or thereunder. No
purchaser of any Offered Certificate from the Underwriter shall be deemed a
successor or assign by reason of such purchase.

          14.  APPLICABLE LAW.  THIS AGREEMENT AND THE RELATED TERMS AGREEMENT
WILL BE GOVERNED BY, AND CONSTRUED IN ACCORDANCE WITH, THE LAWS OF THE STATE
OF NEW YORK APPLICABLE TO AGREEMENTS MADE AND TO BE PERFORMED THEREIN.

          15.  Miscellaneous.  This Agreement, as supplemented by the related
Terms Agreement, supersedes all prior and contemporaneous agreements and
understandings relating to the subject matter hereof. This Agreement and the
related Terms Agreement or any term of each may not be changed, waived,
discharged or terminated except by an affirmative written agreement made by
the party against whom enforcement of the change, waiver, discharge or
termination is sought. The headings in this Agreement and the related Terms
Agreement are for purposes of reference only and shall not limit or otherwise
affect the meaning hereof or thereof.

          16.  Notices.  All communications hereunder will be in writing and
effective only on receipt, and, if sent to the Underwriter, will be delivered
to it at the address first above written; or if sent to the Depositor, will be
delivered to American Residential Eagle, Inc., 445 Marine View Avenue, Suite
100, Del Mar, California 92014, Attention: Mark A. Conger, Chief Financial
Officer.


<PAGE>


          If the foregoing is in accordance with your understanding of our
agreement, please sign and return to the undersigned a counterpart hereof,
whereupon this letter and your acceptance shall represent a binding agreement
between the Depositor and the Underwriter.

                                  Very truly yours,

                                  AMERICAN RESIDENTIAL EAGLE, INC.



                                  By:______________________________________
                                     Name:
                                     Title:


                                  AMERICAN RESIDENTIAL INVESTMENT TRUST, INC.



                                  By:______________________________________
                                     Name:
                                     Title:


The foregoing Agreement is hereby
confirmed and accepted as of the date
first above written.

LEHMAN BROTHERS INC.
acting on behalf of itself and, if applicable,  as the  Representative  of the
several Underwriters named in the Terms Agreement.


By:_________________________
     Name:
     Title:


<PAGE>



                                                                     EXHIBIT A

                       AMERICAN RESIDENTIAL EAGLE, INC.

                         MORTGAGE-BACKED CERTIFICATES
                                SERIES ____-__

                                TERMS AGREEMENT
                  (to Standard Terms Underwriting Agreement,
                                dated __, 199_
                  between the Depositor and the Underwriter)


American Residential Eagle, Inc.                        New York, New York
American Residential Investment Trust Inc.                          [Date]
445 Marine View Avenue
Suite 100
Del Mar, California 92014


          [UNDERWRITER] (the "Underwriter") agrees, subject to the terms and
provisions herein and of the captioned Underwriting Agreement (the
"Underwriting Agreement"), to purchase such Classes of Series ____-__
Certificates specified in Section 2(a) hereof (the "Offered Certificates").
This letter supplements and modifies the Underwriting Agreement solely as it
relates to the purchase and sale of the Offered Certificates described below.
The Series ____-__ Certificates are registered with the Securities and
Exchange Commission by means of an effective Registration Statement (No.
333-47311). Capitalized terms used and not defined herein have the meanings
given them in the Underwriting Agreement.

          Section 1.  The Mortgage Pool: The Series ____-__ Certificates shall
evidence the entire beneficial ownership interest in a Collateralized Mortgage
Bond (the "Underlying Bond") secured by a mortgage pool (the "Mortgage Pool")
of conventional, [fixed rate], [adjustable rate] fully amortizing one- to
four-family residential mortgage loans (the "Mortgage Loans") having the
following characteristics as of ________ __, ____ (the "Cut-off Date"):

          (a)  Terms of the Underlying Bond: [ ].

          (b)  Aggregate Principal Amount of the Mortgage Pool: $[
     _____________ ] aggregate principal balance as of the Cut-off Date,
     subject to [an upward or downward variance of up to [ ____ ]%, the
     precise aggregate principal balance to be determined by the Depositor][a
     permitted variance such that the aggregate Scheduled Principal Balance
     thereof will be not less than $[ ______ ] or greater than $[ ]].

          (c)  Original Terms to Maturity: The original term to maturity of
     each Mortgage Loan included in the Mortgage Pool shall be between ___ and
     ___ years.

          Section 2.  The Certificates: The Offered Certificates shall be
issued as follows:

          (a) Classes: The Offered Certificates shall be issued with the
          following Class designations, interest rates and principal balances,
          subject in the aggregate to the variance referred to in Section
          1(a)[and, as to any particular Class, to an upward or downward
          variance of up to [ ]%]:


           Principal           Interest               Class Purchase
Class       Balance              Rate                Price Percentage




          (b) The Offered Certificates shall have such other characteristics
          as described in the related Prospectus.

          Section 3.  Terms of Sale of Offered Certificates: The Depositor
agrees to sell to [______________________________ (the "Underwriter[s]")] and
[and ___________________ each] agree[s][, severally and not jointly,] to
purchase from the Depositor the Offered Certificates in the principal amounts
and prices set forth beneath their [respective] name[s] on Schedule 1. The
purchase price for each class of the Offered Certificates shall be the
applicable Purchase Price Percentage set forth above plus accrued interest at
the applicable initial interest rate per annum from and including the Cut-off
Date up to, but not including, the Closing Date.

          [The Underwriter[s] will offer the Offered Certificates to the
public from time to time in negotiated transactions or otherwise at varying
prices to be determined at the time of sale.]

          Section 4.  Required Ratings:The Offered Certificates shall have
received Required Ratings of at least [ ] from [ ].

          Section 5.  Tax Treatment: [One or more elections will be made to
treat the assets of the Trust Fund as a FASIT.] [The Trust Fund will be
treated as a "grantor trust" for federal income tax purposes.]

          Section 6.  Closing Date: 10:00 a.m., New York time, on or about ,
19__. On the Closing Date, the Depositor will deliver the Offered Certificates
to the Underwriter against payment therefor.



<PAGE>


          If the foregoing is in accordance with your understanding of our
agreement, please sign and return to the undersigned a counterpart hereof,
whereupon this letter and your acceptance shall represent a binding agreement
between the Underwriter and the Depositor.

                                  Very truly yours,

                                 [UNDERWRITER]



                                  By:________________________
                                     Name:
                                    Title:



The foregoing Agreement is hereby
confirmed and accepted as of the date
first above written.


AMERICAN RESIDENTIAL EAGLE, INC.



By:_________________________________
      Name:
      Title:


AMERICAN RESIDENTIAL INVESTMENT TRUST, INC..



By:_________________________________
      Name:
      Title:



                                                                     EXECUTION


                       AMERICAN RESIDENTIAL EAGLE, INC.

                     MORTGAGE-BACKED CALLABLE CERTIFICATES
                                 SERIES 1998-1

                                TERMS AGREEMENT
                  (to Standard Terms Underwriting Agreement,
                              dated June 11, 1998
                  between the Depositor and the Underwriter)


American Residential Eagle, Inc.                         New York, New York
American Residential Investment Trust Inc.                    June 11, 1998
445 Marine View Avenue
Suite 100
Del Mar, California 92014


          Lehman Brothers Inc. (the "Underwriter") agrees, subject to the
terms and provisions herein and of the captioned Underwriting Agreement (the
"Underwriting Agreement"), to purchase such Classes of Series 1998-1 Mortgage
Backed Callable Certificates ("Series 1998-1 Certificates") specified in
Section 2(a) hereof (the "Offered Certificates"). This letter supplements and
modifies the Underwriting Agreement solely as it relates to the purchase and
sale of the Offered Certificates described below. The Offered Certificates are
registered with the Securities and Exchange Commission by means of an
effective Registration Statement (No. 333-47311). Capitalized terms used and
not defined herein have the meanings given them in the Underwriting Agreement.

          Section 1.  The Mortgage Pool:  The Series 1998-1 Certificates shall
evidence the entire beneficial ownership interest in a Collateralized Mortgage
Bond (the "Underlying Bond") secured by a mortgage pool (the "Mortgage Pool")
of conventional, adjustable rate, fully amortizing one- to four-family
residential mortgage loans (the "Mortgage Loans") having the characteristics
set forth in the Prospectus Supplement, to be dated June 15, 1998, relating to
the issuance, offering and sale of the Offered Certificates (the "Prospectus
Supplement") under the caption "Trust Fund Assets-The Mortgage Pool":

          (a)  Terms of the Underlying Bond: $456,822,000 initial principal
     balance; the calculation of interest, principal amortization, redemption
     features and other terms relating to the Underlying Bond are described in
     the Prospectus Supplement under the caption "Summary-Description of the
     Underlying Bond."

          (b)  Aggregate Principal Amount of the Mortgage Pool: Approximately
     $463,075,880 aggregate principal balance as of the Cut-off Date, subject
     to adjustment for removal or substitution of the Mortgage Loan collateral
     prior to Closing.

          Section 2. The Certificates: The Offered Certificates shall be
issued as follows:

          (a) Classes: The Offered Certificates shall be issued with the
          following Class designations, interest rates and principal balances:

<TABLE>
<CAPTION>
                               Class
                             Principal         Interest      Class Purchase
Class                         Balance            Rate       Price Percentage
- -----                         -------            ----       ----------------
<S>                        <C>                   <C>              <C> 
A-1...............         $143,970,000          (1)              100%
A-2...............         $232,093,000          (2)              100%
M-1...............         $ 46,029,000          (3)              100%
</TABLE>

- ----------------------
(1)  Interest will accrue on the Class A-1 Certificates with respect to each
     Distribution Date at a per annum rate equal to the least of (i) LIBOR (as
     defined in the Prospectus Supplement) plus 0.09%(the "Class A-1 Spread"),
     (ii) 9.50% and (iii) the Bond Interest Rate (as defined in the Prospectus
     Supplement). On each Bond Distribution Date after which the Bond
     Principal Balance (as defined herein) is less than 35% of the initial
     Bond Principal Balance, the Certificate Interest Rate of the Class A-1
     Certificates will be increased as described in the Prospectus Supplement.
     The initial Certificate Interest Rate of the Class A-1 Certificates will
     be 5.75%. 
(2)  Interest will accrue on the Class A-2 Certificates with respect to each
     Distribution Date at 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 Certificate Interest Rate of the Class-A-2 Certificates will be
     increased as described in the Prospectus Supplement. The initial
     Certificate Interest Rate of the Class A-2 Certificates will be 5.87%.
(3)  Interest will accrue on the Class M-1 Certificates with respect to each
     Distribution Date 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 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 Certificate Interest Rate of the class-M-1 Certificates will be
     increased as described in the Prospectus Supplement. The initial
     Certificate Interest Rate of the class A-2 Certificates will be 6.16%.

          (b) The Offered Certificates shall have such other characteristics
          as described in the Prospectus Supplement.

          Section 3.  Terms of Sale of Offered Certificates: The Depositor
agrees to sell to the Underwriter and the Underwriter agrees to purchase from
the Depositor the Offered Certificates in the principal amounts set forth in
Section 2 hereof at a purchase price for each Class of the Offered
Certificates equal to the Class Principal Balance set forth above multiplied
by the Purchase Price Percentage set forth above.

          The Underwriter will offer the Offered Certificates to the public
from time to time in negotiated transactions or otherwise at varying prices to
be determined at the time of sale.

          Section 4.  Required Ratings:The Offered Certificates shall have
received the following Required Ratings:

          Class A-1/Class A-2: "AAA" by Standard & Poor's Ratings Services, a
          division of The McGraw-Hill Corporation, Inc. and "AAA" by Duff &
          Phelps Credit Rating Co. ("DCR").

          Class M-1: "AA" by DCR.

          Section 5.  Tax Treatment:  An election will be made to treat the
assets of the Trust Fund as a FASIT for federal income tax purposes.

          Section 6.  Closing Date:  10:00 a.m., New York time, on or about June
17, 1998. On the Closing Date, the Depositor will deliver the Offered
Certificates to the Underwriter against payment therefor.



<PAGE>


          If the foregoing is in accordance with your understanding of our
agreement, please sign and return to the undersigned a counterpart hereof,
whereupon this letter and your acceptance shall represent a binding agreement
between the Underwriter and the Depositor.

                                          Very truly yours,

                                          LEHMAN BORTHERS INC.



                                          BY:__________________________________
                                             Name:
                                             Title:



The  foregoing Agreement is hereby
confirmed and accepted as of the date
first above written.


AMERICAN RESIDENTIAL EAGLE, INC.



By:__________________________________
   Name:
   Title:



AMERICAN RESIDENTIAL INVESTMENT TRUST, INC.



By:__________________________________
   Name:
   Title:





                                                                      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.............................17

                                  ARTICLE II.

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

2.01. Conveyance of the Underlying Bond......................................18
2.02.  Issuance of Certificates..............................................18

                                 ARTICLE III.

                               THE CERTIFICATES

3.01.  The Certificates.....................................................19
3.02.  Registration.........................................................19
3.03.  Transfer and Exchange of Certificates................................19
3.04.  Cancellation of Certificates.........................................22
3.05.  Replacement of Certificates..........................................22
3.06.  Persons Deemed Owners................................................23
3.07.  Temporary Certificates...............................................23
3.08.  Appointment of Paying Agent..........................................23
3.09.  Book-Entry Certificates..............................................24

                                  ARTICLE IV.

                       ADMINISTRATION OF THE TRUST FUND

4.01.  [Reserved]...........................................................25
4.02.  [Reserved]...........................................................25
4.03.  Reports to Certificateholders........................................25
4.04.  Certificate Account..................................................28
4.05.  Determination of LIBOR...............................................29
4.06.  [Reserved]...........................................................30

                                  ARTICLE V.

                   DISTRIBUTIONS TO HOLDERS OF CERTIFICATES

5.01.  Distributions Generally..............................................31
5.02.  Distributions from the Certificate Account...........................31
5.03.  Allocation of Losses.................................................34
5.04.  [Reserved]...........................................................35
5.05.  [Reserved]...........................................................35
5.06.  Reserve Fund.........................................................35

                                  ARTICLE VI.

                   CONCERNING THE TRUSTEE; EVENTS OF DEFAULT

6.01. Events of Default.....................................................37
6.02. Acceleration of Maturity; Discussion and Amendment....................37
6.03. Control by Certificateholders.........................................37
6.04. Sale of Trust Estate..................................................37
6.05. Undertaking for Costs.................................................38
6.06. Sale of Trust Estate..................................................38
6.07.  Duties of Trustee....................................................38
6.08.  Certain Matters Affecting the Trustee................................39
6.09.  Trustee Not Liable for Certificates..................................40
6.10.  Trustee May Own Certificates.........................................40
6.11.  Eligibility Requirements for Trustee.................................40
6.12.  Resignation and Removal of Trustee...................................41
6.13.  Successor Trustee....................................................42
6.14.  Merger or Consolidation of Trustee...................................42
6.15.  [Reserved]...........................................................42
6.16.  Authenticating Agents................................................42
6.17.  Indemnification of Trustee...........................................43
6.18.  Fees and Expenses of Trustee.........................................44
6.19.  Collection of Monies; Remedies.......................................44
6.20. Limitation of Liability...............................................44
6.21. Trustee May Enforce Claims Without Possession of Certificates.........44
6.22. Waiver of Bond Requirement............................................44
6.23. Waiver of Inventory, Accounting and Appraisal Requirement.............44

                                 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 Special Purchase of Certificate...............45
7.02.  Procedure Upon Termination of Trust Fund.............................46

                                 ARTICLE VIII.

                         RIGHTS OF CERTIFICATEHOLDERS

8.01.  Limitation on Rights of Holders......................................47
8.02.  Access to List of Holders............................................48
8.03.  Acts of Holders of Certificates......................................48

                                  ARTICLE IX.

                                  [RESERVED]


                                  ARTICLE X.

                             FASIT ADMINISTRATION


                                  ARTICLE XI.

                           MISCELLANEOUS PROVISIONS

11.01.  Binding Nature of Agreement; Assignment.............................52
11.02.  Entire Agreement....................................................52
11.03.  Amendment...........................................................52
11.04.  Voting Rights.......................................................53
11.05.  Provision of Information............................................54
11.06.  Governing Law.......................................................54
11.07.  Notices.............................................................54
11.08.  Severability of Provisions..........................................54
11.09.  Indulgences; No Waivers.............................................55
11.10.  Headings Not To Affect Interpretation...............................55
11.11.  Benefits of Agreement...............................................55
11.12.  Special Notices to the Rating Agencies..............................55
11.13.  Counterparts........................................................56


ATTACHMENTS

Exhibit A             Forms of Certificates
Exhibit B-1           Form of Initial Certification
Exhibit B-2           Form of Interim Certification
Exhibit B-3           Form of Final Certification
Exhibit B-4           Form of Endorsement
Exhibit C             Request for Release of Documents and Receipt
Exhibit D-l           Class O Certificate Transfer Affidavit (Transferee)
Exhibit D-2           Class O Certificate Transfer Affidavit (Transferor)
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             Monthly Remittance Advice
Exhibit J             Monthly Electronic Data Transmission


     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.  Such  account is  referred  to in the
Prospectus as the Distribution Account.

     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 1.02. Calculations 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
Certificate  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  Certificateholdes.  (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 4.04.  Certificate  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  eqaul 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 5.04. 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.  The Trustee  agrees,  as the holder of the  Underlying
Bond,  to deliver a notice in writing to the Bond Issuer and the Bond  Trustee
declaring the  Underlying  Bond to be  immediately  due and payable,  upon the
Trustee's  receipt of a  direction  to take such  action  from the  Holders of
Certificates evidencing more than 50% of all Voting Interests.

     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  Certificates  evidencing  more  than 50% 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 Certificates evidencing more than 50% of all Voting Interests.

     Section  6.04.  Waiver of Past  Defaults.  The  Holders  of  Certificates
evidencing  more than 50% of all Voting Rights 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. 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 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 a 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  Certificateholders.  (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 11.04. Voting 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  11.06.  Governing  Law.  THIS  AGREEMENT  SHALL BE  CONSTRUED IN
ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK, AND THE OBLIGATIONS, RIGHTS
AND REMEDIES OF THE PARTIES  HEREUNDER  SHALL BE DETERMINED IN ACCORDANCE WITH
SUCH LAWS 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.  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 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

                           MONTHLY REMITTANCE ADVICE


                                  EXHIBIT J

                     MONTHLY ELECTRONIC DATA TRANSMISSION


                                  EXHIBIT K

                                  [RESERVED]


                                  EXHIBIT L

                   SPECIAL SERVICING COMPENSATION AGREEMENT




                                                                     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.




                                                                      EXECUTION


                  AMERICAN RESIDENTIAL EAGLE BOND TRUST 1998-1

                     COLLATERALIZED CALLABLE MORTGAGE BONDS

                             DEPOSIT TRUST AGREEMENT

                                     between

                        AMERICAN RESIDENTIAL EAGLE, INC.,

                                  as Depositor

                                       and

                            WILMINGTON TRUST COMPANY,

                                as Owner Trustee

                            dated as of June 1, 1998

                  American Residential Eagle Bond Trust 1998-1


                                Table of Contents

                                                                           Page

                                    ARTICLE I
                                   DEFINITIONS

1.01. Definitions............................................................1

                                   ARTICLE II
                                  ORGANIZATION

2.01. Name...................................................................4
2.02. Office.................................................................4
2.03. Purpose and Powers.....................................................4
2.04. Appointment of the Owner Trustee.......................................5
2.05. Initial Capital Contribution; Declaration of Trust.....................5
2.06. Issuance of Initial Investor Certificate...............................5
2.07. Liability of the Holders of the Investor Certificates..................5
2.08. Situs of Trust.........................................................6
2.09. Title to Trust Property................................................6
2.10. Representations and Warranties of the Depositor........................6
2.11. Tax Treatment..........................................................6
2.12. Investment Company.....................................................7

                                   ARTICLE III
                            THE INVESTOR CERTIFICATES

3.01. The Investor Certificates..............................................7
3.02. Authentication of Investor Certificates................................7
3.03. Registration of and Limitations on Transfer and Exchange of Investor
      Certificates...........................................................7
3.04. Lost, Stolen, Mutilated or Destroyed Investor Certificates............10
3.05. Persons Deemed Certificateholders.....................................10
3.06. Access to List of Certificateholders' Names and Addresses.............10
3.07. Covenants of Certificateholders to Indemnify Indenture Trustee........11
3.08. Maintenance of Office or Agency.......................................11
3.09. Certificate Paying Agent..............................................11

                                   ARTICLE IV
                           PAYMENTS AND DISTRIBUTIONS

4.01. Payments.12
4.02. Method of Payment.....................................................13
4.03. Tax Returns...........................................................14
4.04. Statements to Certificateholders......................................14
4.05. Reports to Internal Revenue Service and Others........................14

                                    ARTICLE V
     AUTHORITY AND DUTIES OF THE OWNER TRUSTEE ACTION BY CERTIFICATEHOLDERS

5.01. General Authority.....................................................14
5.02. General Duties........................................................15
5.03. Action Upon Instruction...............................................15
5.04. No Duties Except as Specified under
      Specified Documents or in Instructions................................15
5.05. Restrictions..........................................................16
5.06. Prior Notice to Certificateholders with Respect to Certain Matters....16
5.07. Action by Certificateholders with Respect to Certain Matters..........17
5.08. Action by Certificateholders with Respect to Bankruptcy...............17
5.09. Restrictions on Certificateholders' Power.............................17
5.10. Majority Control......................................................17
5.11. Optional Redemption...................................................18

                                   ARTICLE VI
                          CONCERNING THE OWNER TRUSTEE

6.01. Acceptance of Trusts and Duties.......................................18
6.02. Furnishing of Documents...............................................19
6.03. Books and Records.....................................................19
6.04. Representations and Warranties of the Bank............................19
6.05. Reliance; Advice of Counsel...........................................20
6.06. Not Acting in Individual Capacity.....................................21

                                   ARTICLE VII
                          INDEMNIFICATION BY DEPOSITOR

7.01. Trust Expenses........................................................21
7.02. Indemnification.......................................................21
7.03. Compensation..........................................................22
7.04. Lien on Trust Estate..................................................22

                                  ARTICLE VIII
                         TERMINATION OF TRUST AGREEMENT

8.01. Termination of Trust Agreement........................................22

                                   ARTICLE IX
                SUCCESSOR OWNER TRUSTEES AND ADDITIONAL TRUSTEES

9.01. Resignation of Owner Trustee; Appointment of Successor................23
9.02. Appointment of Additional Trustees....................................24

                                    ARTICLE X
                                  MISCELLANEOUS

10.01. Supplements and Amendments...........................................24
10.02. No Legal Title to Trust Estate in Certificateholders.................25
10.03. Pledge of Collateral by Owner Trustee Is Binding.....................25
10.04. Limitations on Rights of Others......................................25
10.05. Notices..............................................................25
10.06. Severability.........................................................25
10.07. Separate Counterparts................................................26
10.08. Successors and Assigns...............................................26
10.09. Headings.............................................................26
10.10. Governing Law........................................................26
10.11. No Petition..........................................................26

                                   ARTICLE XI
                                    OFFICERS

11.01. Appointment of Officers..............................................26
11.02. Officers to Provide Information to the Owner Trustee.................26

Exhibit A - Form of Investor Certificate
Exhibit B - Form of Management Agreement
Exhibit C - Form of Certificate of Trust
Exhibit D - Form of Rule 144A Investment Letter
Exhibit E - Certificate of Non-foreign Status
Exhibit F - Form of  Investment  Letter  (Non-Rule  144A)
Exhibit G - Transfer Certificate


     DEPOSIT TRUST AGREEMENT dated as of June 1, 1998, by and between  American
Residential Eagle, Inc., a Delaware corporation,  and Wilmington Trust Company,
a Delaware banking corporation.

     WHEREAS,  the Depositor  and the Owner  Trustee  desire to enter into this
Trust Agreement.

     NOW  THEREFORE,  in  consideration  of the premises and mutual  agreements
herein contained, the parties hereto hereby agree as follows:

                                   ARTICLE I
                                  DEFINITIONS

     1.01. Definitions. For all purposes of this Agreement, the following terms
shall have the meanings set forth below:

     "AGREEMENT"  or  "DEPOSIT  TRUST   AGREEMENT"  means  this  Deposit  Trust
Agreement and any amendments or modifications hereof.

     "AMERICAN  RESIDENTIAL" means American Residential Investment Trust, Inc.,
a Maryland corporation.

     "AUTHORIZED  OFFICER"  means  any  officer  of the  Owner  Trustee  who is
authorized  to act for the Owner  Trustee  and whose name  appears on a list of
such authorized  officers  furnished by the Owner Trustee,  as such list may be
amended or supplemented  from time to time, and any Officer of the Trust who is
authorized  to act pursuant to Section  11.01 of this  Agreement and whose name
appears on a list  furnished by the Depositor to the Owner Trustee and the Bond
Trustee, as such list may be amended or supplemented from time to time.

     "BANK" means Wilmington  Trust Company in its individual  capacity and not
as Owner Trustee.

     "BOND AGREEMENTS" mean the Indenture,  the Master Servicing Agreement, the
Bonds and the Underwriting Agreement.

     "BONDHOLDERS" mean the holders from time to time of the Bonds.

     "BONDS"   mean  the   American   Residential   Eagle  Bond  Trust   1998-1
Collateralized Callable Mortgage Bonds issued by the Trust under the Indenture.

     "BUSINESS  DAY" means any day that is not (i) a Saturday  or a Sunday,  or
(ii) a day on which banking  institutions in the City of New York, the State of
California or the city of Wilmington,  Delaware, are authorized or obligated by
law or executive order to be closed.

     "BUSINESS  TRUST  STATUTE"  means  Chapter 38 of Title 12 of the  Delaware
Code,  12 Del.C.  Section  3801 et seq, as the same may be amended from time to
time.

     "CERTIFICATE  DISTRIBUTION  ACCOUNT" has the meaning  specified in Section
3.09(c).

     "CERTIFICATEHOLDER" or "HOLDER" means the Person in whose name an Investor
Certificate is registered in the Certificate Register except that, any Investor
Certificate  registered  in the name of the  Issuer,  the Owner  Trustee or the
Indenture  Trustee  or any  Affiliate  of any of them shall be deemed not to be
outstanding   and   the   registered   Holder   will   not  be   considered   a
Certificateholder  or a Holder  for  purposes  of giving any  request,  demand,
authorization,  direction, notice, consent or waiver under the Indenture or the
Trust Agreement provided that, in determining  whether the Indenture Trustee or
the Owner Trustee shall be protected in relying upon any such request,  demand,
authorization, direction, notice, consent or waiver, only Certificates that the
Indenture  Trustee  or the  Owner  Trustee  knows  to be so  owned  shall be so
disregarded.  Owners  of  Investor  Certificates  that  have  been  pledged  in
satisfaction of the Indenture Trustee or the Owner Trustee, as the case may be,
the pledgee's  right so to act with respect to such Investor  Certificates  and
that the  pledgee  is not the  Issuer,  any  other  obligor  upon the  Investor
Certificates or any affiliate of any of the foregoing Persons.

     "CERTIFICATE  OF TRUST" means the  Certificate of Trust to be filed by the
Owner Trustee for the Trust  pursuant to Section  3810(a) of the Business Trust
Statute in the form of Exhibit C hereto.

     "CERTIFICATE PAYING AGENT" means First Union National Bank.

     "CERTIFICATE  REGISTER"  means the register  maintained by the Certificate
Registrar in which the Certificate Registrar shall provide for the registration
of Certificates and of transfers and exchanges of Certificates.

     "CERTIFICATE  REGISTRAR"  means,  initially,  the Bank, in its capacity as
Certificate Registrar, or any successor to the Bank in such capacity.

     "CLOSING DATE" has the meaning specified in the Indenture.

     "COLLATERAL" means all of the Trust Estate,  including the Mortgage Loans,
rights to the Master  Servicing  Agreement,  the Insurance  Policies,  the Bond
Account  and the  Distribution  Account,  that is from time to time  pledged as
security for the Bonds under the Indenture.

     "DEPOSITOR"   means   American   Residential   Eagle,   Inc.,  a  Delaware
corporation.

     "EXPENSES" has the meaning specified in Section 7.02.

     "FISCAL  YEAR" means the period from each January 1 to and  including  the
following December 31.

     "INDENTURE"  means the  indenture  between the Trust and the Bond Trustee,
providing for the issuance of the Bonds.

     "INDENTURE  TRUSTEE" means First Union  National Bank, a national  banking
association, as the trustee designated under the Indenture.

     "INVESTOR  CERTIFICATES"  means the equity  certificates each representing
undivided  beneficial interests in the Trust in substantially the form attached
hereto as Exhibit A.

     "ISSUER" means the Trust created pursuant to this Agreement.

     "MANAGEMENT  AGREEMENT" means the agreement between the Trust and American
Residential,  substantially  in the form  annexed as Exhibit B hereto,  as such
agreement may be amended or supplemented.

     "MANAGER"  means  the  Person  acting  in such  capacity  pursuant  to the
Management Agreement or its successors or assigns.

     "MASTER SERVICER" means Norwest Bank Minnesota,  National  Association,  a
national   banking   association,   which  shall  manage  and   supervise   the
administration  and servicing of the Mortgage  Loans securing the Bonds and the
Servicers of such Mortgage Loans, or its successors or assigns.

     "MASTER  SERVICING  AGREEMENT" means the Master Servicing  Agreement among
the Trust, the Indenture Trustee and the Master Servicer, pursuant to which the
Master  Servicer will be obligated to manage and  supervise the  administration
and servicing of the Mortgage Loans by the Servicers,  as such agreement may be
amended or supplemented from time to time as permitted thereby.

     "MORTGAGE LOANS" means those floating rate, fully-amortizing  conventional
mortgage loans secured by first liens on one- to four-family  residences as are
Granted to the Indenture  Trustee pursuant to the Indenture  (including any REO
Property).

     "NET  PROCEEDS  FROM THE BONDS" means the  proceeds  received by the Trust
from the issue and sale of the Bonds,  less the costs and expenses  incurred in
connection with the issue and sale of the Bonds.

     "OFFICER" means those officers referred to in Article XI.

     "OPERATIVE AGREEMENTS" mean this Agreement,  the Indenture, the Management
Agreement,  the Master  Servicing  Agreement,  the  Investor  Certificate,  the
Mortgage Loan Purchase Agreement and each other document contemplated by any of
the  foregoing or this  Agreement to which the Owner  Trustee or the Trust is a
party.

     "OWNER  TRUSTEE" means  Wilmington  Trust  Company,  not in its individual
capacity but solely as trustee under this Agreement,  and any successor trustee
hereunder.

     "PERCENTAGE INTEREST" means, with respect to any Investor Certificate, the
percentage set forth on the face thereof.

     "PERIODIC  FILINGS"  mean any  filings  or  submissions  that the Trust is
required  to make with  respect  to the  Bonds,  including  without  limitation
filings  pursuant to the Securities  and Exchange Act of 1934, as amended,  and
filings with any stock exchange or self-regulatory organization.

     "PERSON" means any individual,  corporation,  partnership,  joint venture,
association,   joint  stock  company,  trust,  unincorporated  organization  or
government or any agency or political subdivision thereof.

     "PROPOSER" means the  Certificateholder  making a written request pursuant
to Section 5.07.

     "QUALIFIED REIT SUBSIDIARY"  means any subsidiary of American  Residential
which satisfies the  requirements of Section  856(i)(2) of the Internal Revenue
Code of 1986, as amended.

     "SECRETARY  OF  STATE"  means  the  Secretary  of  State  of the  State of
Delaware.

     "SERVICER"  means  any  Person  acting  as a  Servicer  under a  Servicing
Agreement for the servicing of all or a portion of the Mortgage  Loans pursuant
to Section 3(b) of the Master Servicing Agreement.

     "SERVICING  AGREEMENT"  means any servicing  agreement  between the Master
Servicer and the related Servicer  relating to servicing and/or  administration
of certain  Mortgage Loans as provided in Section 3(b) of the Master  Servicing
Agreement.

     "SINGLE  CERTIFICATE"  means an Investor  Certificate  representing a 100%
Percentage Interest.

     "TRUST" means the trust established by this Agreement.

     "TRUST ESTATE" means all right,  title and interest of the Trust,  subject
to the lien of the  Indenture,  in and to the Collateral and any other property
contributed by the Depositor,  including without  limitation all distributions,
payments,  proceeds,  insurance  proceeds or requisition and indemnity payments
with respect thereto.  Notwithstanding the foregoing,  "Trust Estate" shall not
include any amounts paid or payable as compensation or indemnity to the Bank.

                                   ARTICLE II
                                  ORGANIZATION

     2.01. Name. The trust  established  under this Agreement shall be referred
to as "American  Residential  Eagle Bond Trust  1998-1" in which name the Owner
Trustee and the Officers may conduct the activities contemplated hereby.

     2.02.  Office.  The  office  of the  Trust  shall be in care of the  Owner
Trustee,  at the  address set forth in Section  10.05 or at such other  address
within the State of Delaware as the Owner  Trustee may  designate  by notice to
the Certificateholders.

     2.03.  Purpose  and  Powers.  The  purpose  of the  Trust is to issue  and
administer  the Bonds and the  Investor  Certificates,  to receive  and own the
Collateral, to maintain and administer the Collateral, to pledge the Collateral
to  secure  the Bonds  pursuant  to the  Indenture  and to  distribute  the Net
Proceeds  from  the  Bonds  to  the  Depositor,  all  for  the  benefit  of the
Certificateholders.  In furtherance  of the foregoing,  the Trust shall execute
each Operative Agreement to which it is a party. The Trust shall not have power
to  perform  any  act or  engage  in any  business  whatsoever  except  for the
foregoing and any activity  that is both  necessary to the foregoing and within
the contemplation of the Indenture.

     2.04.  Appointment of the Owner Trustee. The Depositor hereby appoints the
Bank as trustee of the Trust  effective as of the date hereof,  to have all the
rights, powers and duties set forth herein and in the Business Trust Statute.

     The Owner Trustee is hereby  authorized to execute the Bond Agreements and
the  Management  Agreement on behalf of the Trust.  The Owner Trustee is hereby
authorized  to take all  actions  required  or  permitted  to be taken by it in
accordance  with  the  terms  of this  Agreement.  Effective  as of the date of
execution,  the Owner Trustee shall have all the rights,  powers and duties set
forth herein and in the Business  Trust  Statute with respect to  accomplishing
the purposes of the Trust.

     2.05.  Initial Capital  Contribution;  Declaration of Trust. The Depositor
hereby sells, assigns, transfers, conveys and sets over to the Trust, as of the
date hereof, the sum of $10. The Owner Trustee hereby  acknowledges  receipt in
trust from the Depositor, as of the date hereof, of the foregoing contribution,
which shall  constitute  the initial corpus of the Trust and shall be deposited
in the Certificate Distribution Account. The Owner Trustee also acknowledges on
behalf of the Trust receipt of the Mortgage  Loans pursuant to Section 3 of the
Mortgage Loan Purchase Agreement,  which shall constitute the Trust Estate. The
Owner  Trustee  hereby  declares  that it will hold the Trust  Estate  upon the
trusts set forth herein and for the use and benefit of the  Certificateholders.
It is the intention of the parties hereto that the Trust  constitute a business
trust under the Business Trust Statute and that this  Agreement  constitute the
governing  instrument of such business  trust.  No later than the Closing Date,
the Owner Trustee shall cause the filing of the  Certificate  of Trust with the
Secretary of State.  Except as otherwise provided in this Trust Agreement,  the
rights of the Certificateholders will be those of equity owners of the Trust.

     2.06. Issuance of Initial Investor Certificate.  (a) Upon the formation of
the Trust by the  contribution  by the  Depositor  pursuant to Section 2.05 and
until  the  conveyance  of the  Mortgage  Loans  pursuant  to  Section 3 of the
Mortgage Loan Purchase Agreement and the issuance of the Investor Certificates,
and thereafter except as otherwise permitted hereunder,  the Depositor shall be
the sole Certificateholder.

     2.07. Liability of the Holders of the Investor  Certificates.  The Holders
of the Investor  Certificates shall be jointly and severally liable directly to
and  shall  indemnify  any  injured  party  for all  losses,  claims,  damages,
liabilities and expenses of the Trust  (including  Expenses,  to the extent not
paid out of the  Trust  Estate);  provided  however,  that the  Holders  of the
Investor  Certificates  shall not be liable for payments required to be made on
the  Bonds  or the  Investor  Certificates,  or for any  losses  incurred  by a
Certificateholder  in the capacity of an investor in the Investor  Certificates
or a Bondholder in the capacity of an investor in the Bonds.  In addition,  any
third  party  creditors  of the  Trust  (other  than  in  connection  with  the
obligations  described in the  following  sentence for which the Holders of the
Investor  Certificates  shall  not be  liable)  shall  be  deemed  third  party
beneficiaries of this paragraph. The Holders of the Investor Certificates shall
be liable for any entity level taxes imposed on the Trust.  The  obligations of
the  Holders  of the  Investor  Certificates  under  this  paragraph  shall  be
evidenced by the Investor Certificates.

     2.08.  Situs of Trust.  The Trust will be located and  administered in the
State of Delaware.  All bank accounts maintained by the Owner Trustee on behalf
of the Trust shall be located in the State of Delaware.  The only office of the
Trust will be as described in Section 2.02 hereof.

     2.09.  Title to Trust Property.  Title to all of the Trust Estate shall be
vested in the Trust as a separate legal entity until this Agreement  terminates
pursuant  to Article  VII hereof;  provided,  however,  that if the laws of any
jurisdiction  require  that title to any part of the Trust  Estate be vested in
the trustee of the Trust,  then title to that part of the Trust Estate shall be
deemed to be vested in the Owner Trustee or any co-trustee or separate trustee,
as the case may be, appointed pursuant to Article IX of this Agreement.

     2.10.  Representations  and  Warranties  of the  Depositor.  The Depositor
hereby represents and warrants to the Owner Trustee as follows:

          (a) Upon the  receipt  of the Trust  Estate by the Owner  Trustee  on
     behalf of the Trust  under  this  Agreement,  the Trust will own the Trust
     Estate free and clear of any lien  (other than the lien of the  Indenture)
     and the Owner  Trustee will have the right on behalf of the Trust to grant
     and deliver the Collateral to the Indenture Trustee in accordance with the
     Indenture and Section 5.01 of this Agreement.

          (b) The  Depositor  is duly  incorporated  and validly  existing as a
     corporation  under the laws of the State of Delaware.

          (c) This Agreement has been duly and validly authorized, executed and
     delivered  by,  and  constitutes  a valid and  binding  agreement  of, the
     Depositor,  enforceable  in  accordance  with its  terms,  subject,  as to
     enforceability  of  remedies,   to  applicable   bankruptcy,   insolvency,
     reorganization or other laws affecting  creditors' rights generally and to
     general principles of equity and equitable remedies (regardless of whether
     the  enforceability  of such remedies is considered in a proceeding at law
     or in equity).

     2.11. Tax  Treatment.  It is the intention of the parties hereto that, for
federal and state income and state and local franchise tax purposes,  the Trust
shall not be treated as (i) an association  subject separately to taxation as a
corporation  (other than as a "qualified REIT subsidiary" as defined in Section
856(i) of the  Code),  (ii) a  "publicly  traded  partnership"  as  defined  in
Treasury  Regulation  Section  1.7704-1 or (iii) a "taxable  mortgage  pool" as
defined in Section 7701(i) of the code. It is also the intention of the parties
hereto that (i) the Bonds qualify  under  applicable  tax laws as  indebtedness
secured by the Trust Estate and (ii) the Trust formed hereby be  disregarded as
an entity separate from the Depositor unless and until the date when either (a)
there is more than one Investor Certificateholder or (b) any Series of Bonds is
recharacterized  as an equity  interest  in the Trust for  federal  income  tax
purposes.  In  such  event,  the  Trust  is  intended  to  be  classified  as a
partnership for federal income tax purposes.  The Depositor,  the Owner Trustee
and the Manager and any holder of an Investor  Certificate  agree to report the
transactions contemplated hereby in accordance with the above stated intentions
unless and until determined to the contrary by an applicable  taxing authority,
and the provisions of this Agreement  shall be interpreted to further the above
stated intentions.

     2.12.  Investment  Company.  Neither  the  Company  nor any  holder  of an
Investor  Certificate  shall take any  action  which  would  cause the Trust to
become an  "investment  company"  which would be required to register under the
Investment Company Act.

                                  ARTICLE III
                           THE INVESTOR CERTIFICATES

     3.01. The Investor Certificates. The Investor Certificates shall be issued
in the form of one or more Investor  Certificates  each  representing  not less
than a 10% Percentage  Interest.  The Investor  Certificates shall initially be
registered in the name of the  Depositor.  The Investor  Certificates  shall be
executed  on  behalf  of the  Trust by  manual  or  facsimile  signature  of an
authorized  officer  of the  Owner  Trustee  and  authenticated  in the  manner
provided in Section 3.02. Investor Certificates bearing the manual or facsimile
signatures of individuals who were, at the time when such signatures shall have
been  affixed,  authorized  to sign on behalf of the  Trust,  shall be  validly
issued and  entitled  to the benefit of this Trust  Agreement,  notwithstanding
that such  individuals  or any of them  shall have  ceased to be so  authorized
prior to the authentication  and delivery of such Investor  Certificates or did
not hold  such  offices  at the date of  authentication  and  delivery  of such
Investor  Certificates.  A Person shall become a Certificateholder and shall be
entitled to the rights and subject to the  obligations  of a  Certificateholder
hereunder  upon  such  Person's  acceptance  of an  Investor  Certificate  duly
registered in such Person's name pursuant to Section 3.03.

     3.02.  Authentication  of Investor  Certificates.  The Owner Trustee shall
cause  all  Investor   Certificates   issued   hereunder  to  be  executed  and
authenticated  on behalf of the Trust,  authenticated  and delivered to or upon
the written order of the  Depositor,  signed by its chairman of the board,  its
president  or any vice  president,  without  further  corporate  action  by the
Depositor, in authorized  denominations.  No Investor Certificate shall entitle
its  Holder to any  benefit  under  this  Trust  Agreement  or be valid for any
purpose unless there shall appear on such Investor Certificate a certificate of
authentication  substantially  in the form set forth in Exhibit A,  executed by
the Owner  Trustee  or the  Certificate  Registrar  by manual  signature;  such
authentication   shall  constitute   conclusive  evidence  that  such  Investor
Certificate  shall have been duly  authenticated and delivered  hereunder.  All
Investor Certificates shall be dated the date of their authentication.

     3.03. Registration of and Limitations on Transfer and Exchange of Investor
Certificates.  The  Certificate  Registrar  shall  keep or cause to be kept,  a
Certificate Register in which, subject to such reasonable regulations as it may
prescribe,  the  Certificate  Registrar  shall provide for the  registration of
Investor  Certificates and of transfers and exchanges of Investor  Certificates
as herein provided. The Bank shall be the initial Certificate Registrar. If the
Certificate  Registrar resigns or is removed, the Owner Trustee shall appoint a
successor Certificate Registrar.

     Subject to  satisfaction of the conditions set forth below with respect to
the Investor  Certificate,  upon surrender for  registration of transfer of any
Investor  Certificate  at the office or agency  maintained  pursuant to Section
3.09,  the  Owner  Trustee  or  the   Certificate   Registrar   shall  execute,
authenticate  and  deliver  in  the  name  of  the  designated   transferee  or
transferees,  one or more new Investor Certificates in authorized denominations
of a like  aggregate  amount  dated  the date of  authentication  by the  Owner
Trustee  or the  Certificate  Registrar.  At the  option of a Holder,  Investor
Certificates  may be exchanged for other  Investor  Certificates  of authorized
denominations  of a like  aggregate  amount  upon  surrender  of  the  Investor
Certificates  to be  exchanged at the office or agency  maintained  pursuant to
Section 3.08.

     Every Investor  Certificate  presented or surrendered for  registration of
transfer or exchange shall be  accompanied by a written  instrument of transfer
in form  satisfactory to the Certificate  Registrar duly executed by the Holder
or such Holder's attorney duly authorized in writing. Each Investor Certificate
surrendered  for  registration  of transfer or exchange  shall be cancelled and
subsequently  disposed of by the  Certificate  Registrar in accordance with its
customary practice.

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

     No Person shall become a  Certificateholder  until it shall  establish its
non-foreign  status by submitting to the  Certificate  Paying Agent an IRS Form
W-9 and the Certificate of Non-Foreign Status set forth in Exhibit D hereto.

     No transfer of an Investor  Certificate shall be made unless such transfer
is exempt from the  registration  requirements  of the  Securities  Act and any
applicable  state  securities  laws or is made in accordance  with said Act and
laws.  In the event of any such  transfer,  the  Certificate  Registrar  or the
Depositor  shall prior to such transfer  require the  transferee to execute (i)
(a) an investment  letter (in substantially the form attached hereto as Exhibit
C) in form and substance reasonably  satisfactory to the Certificate  Registrar
and the Depositor  certifying to the Trust, the Owner Trustee,  the Certificate
Registrar and the Depositor that such transferee is a "qualified  institutional
buyer" under Rule 144A under the  Securities  Act, or (b) an investment  letter
(in  substantially the form attached hereto as Exhibit E), acceptable to and in
form and substance reasonably satisfactory to the Certificate Registrar and the
Depositor,  which investment  letters shall not be an expense of the Trust, the
Owner Trustee, the Certificate Registrar, the Master Servicer or the Depositor,
or (c) a certificate (in  substantially  the form attached hereto as Exhibit F)
in form and substance reasonably  satisfactory to the Certificate Registrar and
the  Depositor  certifying  that such  transferee  is a Person  involved in the
organization  or operation of the Trust or an affiliate of such a Person within
the  meaning of Rule 3a-7 of the  Investment  Company  Act of 1940,  as amended
(including  but not  limited  to the  Company)  and  (ii)  the  Certificate  of
Non-Foreign  Status (in  substantially  the form attached  hereto as Exhibit F)
acceptable  to  and  in  form  and  substance  reasonably  satisfactory  to the
Certificate  Registrar and the  Depositor,  which  certificate  shall not be an
expense of the Trust,  the Owner  Trustee,  the  Certificate  Registrar  or the
Depositor.  The  Holder of an  Investor  Certificate  desiring  to effect  such
transfer  shall,  and does  hereby  agree to,  indemnify  the Trust,  the Owner
Trustee,  the  Certificate  Registrar,  the Master  Servicer and the  Depositor
against any  liability  that may result if the  transfer is not so exempt or is
not made in accordance with such federal and state laws.

     No  transfer  of  an  Investor   Certificate  shall  be  made  unless  the
Certificate  Registrar shall have received either (i) a  representation  letter
from the proposed  transferee of such Investor  Certificate  to the effect that
such  proposed  transferee  is not an  employee  benefit  plan  subject  to the
fiduciary responsibility provisions of ERISA, or Section 4975 of the Code, or a
Person  acting on behalf of any such plan or using the assets of any such plan,
which  representation  letter  shall  not be an  expense  of the  Trust,  Owner
Trustee,  the  Certificate  Registrar,  the Master Servicer or the Depositor or
(ii) in the case of any such certificate presented for registration in the name
of an employee benefit plan subject to the fiduciary responsibility  provisions
of  ERISA,  or  Section  4975 of the  Code  (or  comparable  provisions  of any
subsequent enactments),  or a trustee of any such plan, or any other Person who
is using the assets of any such plan to effect such acquisition,  an Opinion of
Counsel,  in form and substance  reasonably  satisfactory to, and addressed and
delivered to, the Trust,  the Certificate  Registrar and the Depositor,  to the
effect  that the  purchase  or holding of such  Investor  Certificate  will not
result in the assets of the Trust Estate  being deemed to be "plan  assets" and
subject to the fiduciary  responsibility  provisions of ERISA or the prohibited
transaction  provisions  of the  Code,  will  not  constitute  or  result  in a
prohibited  transaction  within the  meaning of Section  406 or Section  407 of
ERISA or Section  4975 of the Code,  and will not subject the Trust,  the Owner
Trustee,  the  Certificate  Registrar  or the  Depositor to any  obligation  or
liability  including  obligations or liabilities under ERISA or Section 4975 of
the Code in addition to those  explicitly  undertaken  in this Trust  Agreement
which  Opinion  of Counsel  shall not be an  expense  of the  Trust,  the Owner
Trustee, the Certificate Registrar or Depositor.

     As long as two or more Persons are holders of Investor  Certificates,  the
Investor  Certificates may only be transferred in accordance with the following
provisions:  before any Investor Certificates may be transferred to any Person,
the  Certificate  Registrar shall have received the consent to such transfer by
holder of Investor Certificates  representing ownership of more than 50% of the
beneficial  interest in the Trust,  excluding  for this purpose the  beneficial
interest  represented by the Investor  Certificates  owned by the transferor or
(unless the  transferor  and its  Affiliates  are the only  holders of Investor
Certificates) any Affiliate thereof;  provided,  however, that no consent shall
be required to a transfer of Investor  Certificates  to the Depositor  upon the
Closing Date.

     No offer,  sale,  transfer or other disposition  (including pledge) of any
Investor  Certificate  shall be made to any transferee  unless such  transferee
certifies to the Certificate Registrar and the Trust that the net worth of such
transferee  equals or exceeds  $500,000 other than its interest in the Investor
Certificates.  The  foregoing  requirement  shall not apply to the Depositor so
long as it is the Holder of 100% of the Investor Certificates,  but shall apply
to the Depositor upon any sale of a portion of the Investor Certificates.

     No offer,  sale,  transfer or other  disposition  (including any pledge or
sale under a repurchase  transaction) of any Investor Certificate shall be made
to any transferee unless,  prior to such disposition,  the proposed  transferor
delivers  to the  Certificate  Registrar  and the Trust an Opinion of  Counsel,
rendered by a law firm generally recognized to be qualified to opine concerning
the tax  aspects  of asset  securitization,  to the effect  that such  transfer
(including any disposition  permitted following any default under any pledge or
repurchase  transaction)  will not  cause  the  Trust to be (i)  treated  as an
association  taxable as a corporation  for federal  income tax purposes  (other
than a Qualified REIT  Subsidiary),  (ii) taxable as a taxable mortgage pool as
defined in Section  7701(i) of the Code or (iii) taxable as a "publicly  traded
partnership"   as   defined   in   Treasury    Regulation   section   1.7704-1.
Notwithstanding the foregoing, the provisions of this paragraph shall not apply
to the initial transfer of the Investor Certificates to the Depositor.

     No offer,  sale,  transfer or other disposition  (including pledge) of any
Investor  Certificate  shall be made to any  affiliate of the  Depositor or the
Issuer,  other than the initial  transfer of the  Investor  Certificate  to the
Depositor.

     3.04. Lost, Stolen, Mutilated or Destroyed Investor Certificates. If (a) a
mutilated Investor Certificate is surrendered to the Certificate Registrar,  or
(b) the Certificate  Registrar  receives  evidence to its satisfaction that the
Investor Certificate has been destroyed, lost or stolen, and there is delivered
to the Certificate Registrar proof of ownership satisfactory to the Certificate
Registrar,  together  with  such  security  or  indemnity  as  required  by the
Certificate Registrar and the Owner Trustee to save each of them harmless, then
in the absence of notice to the Certificate Registrar or the Owner Trustee that
such Investor Certificate has been acquired by a bona fide purchaser, the Owner
Trustee  shall  execute  on behalf of the Trust,  and the Owner  Trustee or the
Certificate  Registrar shall  authenticate  and deliver,  in exchange for or in
lieu of any such mutilated,  destroyed, lost or stolen Investor Certificates, a
new Investor Certificate of like tenor and denomination. In connection with the
issuance of any new Investor  Certificate  under this Section  3.04,  the Owner
Trustee  or  the  Certificate  Registrar  may  require  the  payment  of a  sum
sufficient  to cover any  expenses  of the  Owner  Trustee  or the  Certificate
Registrar  (including  fees  and  expenses  of  counsel)  and any tax or  other
governmental charge that may be imposed in connection therewith.  Any duplicate
Investor  Certificate  issued  pursuant to this Section  3.04 shall  constitute
conclusive evidence of ownership in the Trust, as if originally issued, whether
or not the lost, stolen or destroyed Investor Certificate shall be found at any
time.

     3.05.  Persons Deemed  Certificateholders.  Prior to due presentation of a
Certificate for  registration of transfer,  the Owner Trustee,  the Certificate
Registrar  or any  Certificate  Paying Agent may treat the Person in whose name
any Investor Certificate is registered in the Certificate Register as the owner
of  such  Investor  Certificate  for the  purpose  of  receiving  distributions
pursuant to Section 4.01 and for all other purposes whatsoever, and none of the
Trust, the Owner Trustee,  the Certificate  Registrar or any Certificate Paying
Agent shall be bound by any notice to the contrary.

     3.06.  Access  to List of  Certificateholders'  Names and  Addresses.  The
Certificate  Registrar  shall furnish or cause to be furnished to the Depositor
or the Owner Trustee, within 15 days after receipt by the Certificate Registrar
of a written request therefor from the Depositor or the Owner Trustee,  a list,
in such form as the  Depositor  or the Owner  Trustee,  as the case may be, may
reasonably require, of the names and addresses of the  Certificateholders as of
the most recent Record Date. Each Holder,  by receiving and holding an Investor
Certificate,  shall be deemed to have agreed not to hold any of the Trust,  the
Depositor, the Certificate Registrar or the Owner Trustee accountable by reason
of the disclosure of its name and address,  regardless of the source from which
such information was derived.

     3.07. Covenants of  Certificateholders to Indemnify Indenture Trustee. The
Certificateholders  shall be liable to the Indenture Trustee for the payment of
the Indenture  Trustee's fees,  indemnity and expenses pursuant to Section 6.07
of the Indenture in the event that the Trust fails to pay such fees,  indemnity
and expenses but only to the extent payable out of amounts actually received by
the Certificateholders from distributions of the Trust pursuant to Section 4.01
hereof made on or before the date of demand for such  payment by the  Indenture
Trustee.

     3.08. Maintenance of Office or Agency. The Certificate Registrar on behalf
of the Trust,  shall  maintain an office or offices or agency or agencies where
Investor  Certificates  may be  surrendered  for  registration  of  transfer or
exchange and where  notices and demands to or upon the Owner Trustee in respect
of the Investor  Certificates  and the Operative  Documents may be served.  The
Certificate  Registrar  initially  designates  its office at 1100 North  Market
Street,  Wilmington,  Delaware 19890-0001 as its office for such purposes.  The
Certificate Registrar shall give prompt written notice to the Depositor and the
Certificateholders of any change in the location of the Certificate Register or
any such office or agency.

     3.09. Certificate Paying Agent.

          (a)  The  Certificate   Paying  Agent  shall  make  distributions  to
     Certificateholders from the Certificate  Distribution Account on behalf of
     the Trust in accordance  with the provisions of the Investor  Certificates
     and Section 4.01 hereof from payments  remitted to the Certificate  Paying
     Agent by the Trustee Pursuant to Section 3.01 of the Indenture.  The Trust
     hereby appoints First Union National Bank as Certificate  Paying Agent and
     First Union  National  Bank hereby  accepts such  appointment  and further
     agrees  that it will be bound by the  provisions  of this Trust  Agreement
     relating to the Certificate Paying Agent and shall:

               (i) hold all sums held by it for the payment of amounts due with
          respect to the Investor  Certificates 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;

               (ii) give the Owner  Trustee  notice of any default by the Trust
          of  which  it has  actual  knowledge  in the  making  of any  payment
          required to be made with respect to the Investor Certificates;

               (iii) at any time during the  continuance  of any such  default,
          upon the written  request of the Owner  Trustee  forthwith pay to the
          Owner  Trustee  on  behalf  of the Trust all sums so held in Trust by
          such Certificate Paying Agent;

               (iv)  immediately   resign  as  Certificate   Paying  Agent  and
          forthwith  pay to the Owner  Trustee  on behalf of the Trust all sums
          held by it in trust for the  payment of Investor  Certificates  if at
          any time it ceases to meet the  standards  under  this  Section  3.09
          required to be met by the Certificate Paying Agent at the time of its
          appointment;

               (v) comply with all requirements of the Code with respect to the
          withholding from any payments made by it on any Investor Certificates
          of any applicable  withholding taxes imposed thereon and with respect
          to any applicable reporting requirements in connection therewith;

               (vi)  deliver  to the  Owner  Trustee  a copy of the  report  to
          Bondholders  prepared with respect to each Payment Date by the Master
          Servicer pursuant to Section 8.06 of the Indenture; and

               (vii) not institute bankruptcy proceedings against the Issuer in
          connection with this Trust Agreement.

          (b) The Trust may revoke such power and remove the Certificate Paying
     Agent if it determines in its sole discretion that the Certificate  Paying
     Agent  shall  have  failed to  perform  its  obligations  under this Trust
     Agreement  in any material  respect.  First Union  National  Bank shall be
     permitted  to resign as  Certificate  Paying  Agent  upon 30 days  written
     notice to the Owner  Trustee;  provided  First Union National Bank is also
     resigning as Paying Agent under the  Indenture at such time.  In the event
     that First Union National Bank shall no longer be the  Certificate  Paying
     Agent under this Trust Agreement and Paying Agent under the Indenture, the
     Owner Trustee shall appoint a successor to act as Certificate Paying Agent
     (which  shall be a bank or trust  company)  and  which  shall  also be the
     successor Paying Agent under the Indenture.  The Owner Trustee shall cause
     such  successor  Certificate  Paying Agent or any  additional  Certificate
     Paying Agent  appointed by the Owner Trustee to execute and deliver to the
     Owner  Trustee an  instrument to the effect set forth in this Section 3.09
     as it relates to the  Certificate  Paying Agent.  The  Certificate  Paying
     Agent shall return all unclaimed  funds to the Trust and upon removal of a
     Certificate  Paying Agent such Certificate  Paying Agent shall also return
     all funds in its possession to the Trust. The provisions of Sections 6.01,
     6.04,  6.06 and 7.01 shall apply to the  Certificate  Paying  Agent to the
     extent  applicable.  Any  reference in this  Agreement to the  Certificate
     Paying Agent shall include any co-paying agent unless the context requires
     otherwise.

          (c) The  Certificate  Paying Agent shall  establish and maintain with
     itself a trust account (the "Certificate  Distribution  Account") in which
     the  Certificate  Paying  Agent  shall  deposit,  on the same day as it is
     received from the Trustee,  each  remittance  received by the  Certificate
     Paying Agent with respect to payments made pursuant to the Indenture.  The
     Certificate   Paying  Agent  shall  make  all  distributions  to  Investor
     Certificates,  from  moneys on  deposit  in the  Certificate  Distribution
     Account.

          (d) The  Certificate  Paying  Agent  shall  be paid by the  Indenture
     Trustee.

                                   ARTICLE IV
                           PAYMENTS AND DISTRIBUTIONS

     4.01. Payments.

          (a) Any amounts paid to the Owner  Trustee by the  Indenture  Trustee
     free and  clear  of the lien of the  Indenture  shall  be  applied  in the
     following order:

               (i) to pay any amounts  owing to the Owner  Trustee or the Bank,
          as the case may be, as then due under this Agreement;

               (ii) to pay fees then due under the Management Agreement; and

               (iii) to pay any operating expenses of the Trust.

     Any sums remaining after such application shall be distributed  monthly to
the  Certificateholders  pursuant to Section 3(h)(viii) of the Master Servicing
Agreement  no later  than the 25th day of each  month  or, if such day is not a
Business  Day, on the next  succeeding  Business Day. All Net Proceeds From the
Bonds  shall be  distributed  to, or at the  direction  of,  the  Depositor  in
immediately available funds.

     All payments to be made under this Agreement by the Owner Trustee shall be
made only from the income and proceeds,  including Net Proceeds From the Bonds,
of the Trust Estate and only to the extent that the Owner  Trustee has received
such  income or  proceeds.  The Bank  shall not be  liable  to the  Owner,  the
Indenture  Trustee or the  Manager  for any  amounts  payable  pursuant to this
Section  4.01  except  to the  extent  that  non-payment  is due  to  the Owner
Trustee's  acts  or  omissions   amounting  to  willful   misconduct  or  gross
negligence.

          (b)  In  the  event  that  any  withholding  tax  is  imposed  on the
     distributions (or allocations of income) to the  Certificateholders,  such
     tax   shall   reduce   the   amount   otherwise   distributable   to   the
     Certificateholders  in accordance  with this Section 4.01. The Certificate
     Paying  Agent is hereby  authorized  and directed to retain or cause to be
     retained from amounts  otherwise  distributable to the  Certificateholders
     sufficient  funds for the  payment of any tax that is legally  owed by the
     Trust (but such  authorization  shall not prevent the Owner  Trustee  from
     contesting  any  such  tax in  appropriate  proceedings,  and  withholding
     payment of such tax,  if  permitted  by law,  pending  the outcome of such
     proceedings).  The amount of any withholding tax imposed with respect to a
     Certificateholder   shall  be   treated  as  cash   distributed   to  such
     Certificateholder  at the time it is  withheld by the  Certificate  Paying
     Agent and  remitted to the  appropriate  taxing  authority.  If there is a
     possibility that withholding tax is payable with respect to a distribution
     (such as a distribution to a non-U.S. Certificateholder),  the Certificate
     Paying Agent may in its own discretion withhold such amounts in accordance
     with this paragraph (b).

          (c) Distributions to Certificateholders  shall be subordinated to the
     creditors  of the  Trust,  including  the  Bondholders.

     4.02.  Method  of  Payment.  Subject  to  Section  8.01(c),  distributions
required to be made to the  Certificateholders  on any Payment Date as provided
in  Section  4.01  shall be made to the  Certificateholders  of  record  on the
preceding  Record Date either by, in the case of any  Certificateholder  owning
Certificates  having  a  Percentage   Interest  of  100%,  wire  transfer,   in
immediately  available  funds, to the account of such Holder at a bank or other
entity having appropriate facilities therefor, if such Certificateholder  shall
have provided to the Certificate  Registrar appropriate written instructions at
least five Business Days prior to such Payment Date or, if not, by check mailed
to such  Certificateholder  at the  address  of such  Holder  appearing  in the
Certificate Register.

     4.03.  Tax  Returns.  The  Manager  shall  (a)  maintain  (or  cause to be
maintained)  the books of the Trust on a calendar  year basis using the accrual
method  of  accounting,  (b)  deliver  (or  cause  to  be  delivered)  to  each
Certificateholder  as may be  required  by the  Code  and  applicable  Treasury
Regulations,   such   information   as  may  be   required   to   enable   each
Certificateholder  to prepare  its federal and state  income tax  returns,  (c)
prepare and file or cause to be prepared and filed such tax returns relating to
the Trust as may be required by the Code and  applicable  Treasury  Regulations
(making  such  elections  as may from time to time be required  or  appropriate
under any applicable state or federal  statutes,  rules or regulations) and (d)
collect or cause to be  collected  any  withholding  tax as described in and in
accordance  with Section 4.01 of this Trust Agreement with respect to income or
distributions  to  Certificateholders  and prepare or cause to be prepared  the
appropriate  forms relating  thereto.  The Owner Trustee shall sign all tax and
information  returns  prepared or caused to be prepared by the Manager pursuant
to this Section 4.03 at the request of the Manager,  and in doing so shall rely
entirely  upon,  and shall have no liability for  information  or  calculations
provided by, the Master Servicer or the Manager.

     If the  Trust is  classified  as a  partnership  for  federal  income  tax
purposes,  the Manager shall cause the Trust to (i) maintain  capital  accounts
and make partnership allocations in accordance with Section 704 of the code and
(ii) file Form 8832 with the Internal  Revenue Service and make an election for
the Trust be classified as a partnership  for federal income tax purposes.  The
holder of the  Investor  Certificate  shall be  designated  as the "tax matters
partner" of the Trust.

     4.04.  Statements  to  Certificateholders.   On  each  Payment  Date,  the
Certificate Paying Agent shall send to each  Certificateholder the statement or
statements  provided to the Owner Trustee and the  Certificate  Paying Agent by
the Master  Servicer  pursuant to Section 8.06 of the Indenture with respect to
such Payment Date.

     4.05.  Reports to Internal Revenue Service and Others.  The Trust will (i)
cause to be prepared all Periodic  Filings,  (ii) make such  elections and file
such tax returns  relating to the Trust as the Depositor may direct in a notice
delivered to the Owner  Trustee in  accordance  with Section  10.05,  and (iii)
cause to be mailed to the  Depositor any or all of such reports and tax returns
within 90 days of the end of the Fiscal Year; provided, however, that the Trust
shall be deemed to be in compliance with this provision by its execution of the
Management Agreement.

                                   ARTICLE V
                   AUTHORITY AND DUTIES OF THE OWNER TRUSTEE;
                          ACTION BY CERTIFICATEHOLDERS

     5.01. General  Authority.  The Owner Trustee is authorized and directed to
execute and deliver the Operative Documents to which the Trust is to be a party
and  each  certificate  or  other  document   attached  as  an  exhibit  to  or
contemplated by the Operative Documents to which the Trust is to be a party and
any amendment or other agreement or instrument  described  herein, as evidenced
conclusively  by the Owner  Trustee's  execution  thereof.  In  addition to the
foregoing, the Owner Trustee is authorized, but shall not be obligated, to take
all actions required of the Trust pursuant to the Operative Documents.

     5.02.  General  Duties.  It  shall  be the duty of the  Owner  Trustee  to
discharge (or cause to be discharged) all of its  responsibilities  pursuant to
the terms of this Trust  Agreement and to administer  the Trust in the interest
of the Certificateholders, subject to the Operative Documents and in accordance
with the provisions of this Trust Agreement.

     5.03. Action Upon Instruction.

          (a)  Subject  to  Article V and in  accordance  with the terms of the
     Operative  Documents,  the  Certificateholders  may by written instruction
     direct the Owner Trustee in the  management of the Trust.  Such  direction
     may  be   exercised   at  any   time  by   written   instruction   of  the
     Certificateholders pursuant to Article V.

          (b)  Notwithstanding  the  foregoing,  the Owner Trustee shall not be
     required to take any action  hereunder or under any Operative  Document if
     the Owner Trustee  shall have  reasonably  determined,  or shall have been
     advised by counsel,  that such action is likely to result in  liability on
     the part of the Owner Trustee or is contrary to the terms hereof or of any
     Operative Document or is otherwise contrary to law.

          (c)  Whenever  the  Owner   Trustee  is  unable  to  decide   between
     alternative  courses of action  permitted or required by the terms of this
     Trust Agreement or under any Operative Document,  or in the event that the
     Owner  Trustee is unsure as to the  application  of any  provision of this
     Trust  Agreement  or any  Operative  Document  or any  such  provision  is
     ambiguous as to its application, or is, or appears to be, in conflict with
     any other applicable provision,  or in the event that this Trust Agreement
     permits  any  determination  by  the  Owner  Trustee  or is  silent  or is
     incomplete  as to the course of action that the Owner  Trustee is required
     to take with respect to a particular set of facts, the Owner Trustee shall
     promptly  give  notice  (in such  form as shall be  appropriate  under the
     circumstances)  to the  Certificateholders  (with a copy  to the  Insurer)
     requesting  instruction  as to the course of action to be adopted,  and to
     the extent the Owner  Trustee  acts in good faith in  accordance  with any
     written instruction of the Certificateholders  received, the Owner Trustee
     shall not be liable on account of such action to any Person. If the Owners
     Trustee shall not have received appropriate  instruction within 10 days of
     such notice (or within such shorter  period of time as  reasonably  may be
     specified in such notice or may be necessary under the  circumstances)  it
     may,  but shall be under no duty to,  take or  refrain  from  taking  such
     action  not  inconsistent  with  this  Trust  Agreement  or the  Operative
     Documents,  as  it  shall  deem  to  be  in  the  best  interests  of  the
     Certificateholders,  and the Owner  Trustee shall have no liability to any
     Person for such action or inaction.

     5.04.  No Duties  Except as  Specified  under  Specified  Documents  or in
Instructions.  The  Owner  Trustee  shall  not have any duty or  obligation  to
manage, make any payment with respect to, register,  record,  sell, dispose of,
or otherwise  deal with the Trust Estate,  or to otherwise take or refrain from
taking any action  under,  or in  connection  with,  any document  contemplated
hereby to which the Owner Trustee is a party,  except as expressly provided (i)
in accordance  with the powers granted to and the authority  conferred upon the
Owner Trustee pursuant to this Trust Agreement, and (ii) in accordance with any
document or  instruction  delivered  to the Owner  Trustee  pursuant to Section
5.03;  and no  implied  duties or  obligations  shall be read  into this  Trust
Agreement  or any  Operative  Document  against  the Owner  Trustee.  The Owner
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 or to
prepare or file any Securities and Exchange  Commission filing for the Trust or
to record this Trust  Agreement or any  Operative  Document.  The Owner Trustee
nevertheless  agrees that it will,  at its own cost and expense,  promptly take
all action as may be necessary to discharge  any liens on any part of the Trust
Estate  that result  from  actions by, or claims  against the Bank that are not
related to the ownership or the administration of the Trust Estate.

     5.05. Restrictions.

          (a)  The  Owner  Trustee  shall  not  take  any  action  (x)  that is
     inconsistent  with the  purposes of the Trust set forth in Section 2.03 or
     (y) that, to the actual  knowledge of the Owner  Trustee,  would result in
     the Trust  becoming  taxable as a  corporation  (other than as a Qualified
     REIT  Subsidiary)  for federal  income tax purposes or (z) would result in
     the amendment or  modification  of the  Operative  Documents or this Trust
     Agreement   without  the  prior  written  consent  of  the  Insurer.   The
     Certificateholders  shall not direct the Owner Trustee to take action that
     would violate the provisions of this Section 5.05.

          (b) The Owner Trustee shall not convey or transfer any of the Trust's
     properties or assets, including those included in the Trust Estate, to any
     person  unless  (a) it shall  have  received  an Opinion of Counsel to the
     effect  that  such  transaction  will not have any  material  adverse  tax
     consequence to the Trust or any  Certificateholder and (b) such conveyance
     or transfer  shall not violate the  provisions  of Section  3.09(a) of the
     Indenture.

     5.06. Prior Notice to Certificateholders  with Respect to Certain Matters.
With respect to the following matters,  the Owner Trustee shall not take action
unless at least 30 days  before the taking of such  action,  the Owner  Trustee
shall have notified the  Certificateholders  in writing of the proposed  action
and the Certificateholders shall not have notified the Owner Trustee in writing
prior to the 30th day after such  notice is given that such  Certificateholders
have withheld consent or provided alternative direction:

          (a) The  initiation  of any claim or  lawsuit  by the  Trust  (except
     claims or  lawsuits  brought in  connection  with the  collection  of cash
     distributions  due and owning under the Mortgage Loans) and the compromise
     of any action,  claim or lawsuit  brought by or against the Trust  (except
     with respect to the  aforementioned  claims or lawsuits for  collection of
     cash distributions due and owning under the Mortgage Loans);

          (b) the election by the Trust to file an amendment to the Certificate
     of Trust (unless such amendment is required to be filed under the Business
     Trust Statute);

          (c) the  amendment of the  Indenture by a  supplemental  indenture in
     circumstances where the consent of any Bondholder is required;

          (d) the  amendment of the  Indenture by a  supplemental  indenture in
     circumstances where the consent of any Bondholder is not required and such
     amendment    materially   adversely   affects   the   interests   of   the
     Certificateholders; or

          (e) the  appointment  pursuant to the  Indenture of a successor  Bond
     Registrar,  Paying  Agent or  Indenture  Trustee or pursuant to this Trust
     Agreement of a successor Certificate Registrar or Certificate Paying Agent
     or the consent to the  assignment  by the Bond  Registrar,  Paying  Agent,
     Indenture  Trustee,  Certificate  Registrar or Certificate Paying Agent of
     its  obligations   under  the  Indenture  or  this  Trust  Agreement,   as
     applicable.

     5.07. Action by Certificateholders with Respect to Certain Matters.

          (a) The Owner  Trustee  shall  not have the  power,  except  upon the
     direction  of the  Certificateholders,  to (i) remove the Master  Servicer
     under the Master Servicing  Agreement pursuant to Sections 7(a) thereof or
     (ii) except as expressly  provided in the  Operative  Documents,  sell the
     Mortgage Loans after the  termination of the Indenture.  The Owner Trustee
     shall take the actions  referred to in the  preceding  sentence  only upon
     written instructions signed by the Certificateholders and with the consent
     of the Insurer.

          (b) Upon the written request of any Certificateholder (a "Proposer"),
     the Owner Trustee shall distribute promptly to all  Certificateholders any
     request  for  action or consent of  Certificateholders  submitted  by such
     Proposer,  with a copy to the Manager.  The Owner  Trustee shall provide a
     reasonable  method for  collecting  responses  to such  request  and shall
     tabulate and report the results thereof to the  Certificateholders and the
     Manager.  The  Owner  Trustee  shall  have  no  responsibility  or duty to
     determine if any such  proposed  action or consent is permitted  under the
     terms of this Trust Agreement or applicable law.

     5.08. Action by Certificateholders  with Respect to Bankruptcy.  The Owner
Trustee  shall  not have the  power  to  commence  a  voluntary  proceeding  in
bankruptcy  relating  to the Trust  without  the  unanimous  prior  approval of
Certificateholders  and with  the  consent  of the  Bondholders  and the  Owner
Trustee and the delivery to the Owner Trustee by each such Certificateholder of
a certificate certifying that such  Certificateholder  reasonably believes that
the Trust is insolvent.  This paragraph  shall survive for one year and one day
following termination of this Trust Agreement.

     5.09.  Restrictions on  Certificateholders'  Power. The Certificateholders
shall not direct the Owner Trustee to take or to refrain from taking any action
if such action or inaction  would be contrary to any obligation of the Trust or
the Owner Trustee under this Trust Agreement or any of the Operative  Documents
or would be contrary to Section  2.03 nor shall the Owner  Trustee be obligated
to follow any such direction, if given.

     5.10.  Majority Control.  Except as expressly  provided herein, any action
that may be taken by the  Certificateholders  under this Trust Agreement may be
taken by the  Holders  of  Investor  Certificates  evidencing  not less  than a
majority of the outstanding  Percentage Interests of the Investor Certificates.
Except   as   expressly   provided   herein,   any   written   notice   of  the
Certificateholders   delivered  pursuant  to  this  Trust  Agreement  shall  be
effective  if signed by Holders of Investor  Certificates  evidencing  not less
than a  majority  of  the  outstanding  Percentage  Interests  of the  Investor
Certificates at the time of the delivery of such notice.

     5.11. Optional Redemption.  Upon receipt of written instructions  provided
to the  Owner  Trustee  by the  Holder  or  Holders  of  100%  of the  Investor
Certificates,  the Owner  Trustee shall cause the Issuer to redeem the Bonds in
accordance  with Section 10.01 of the Indenture and shall provide all necessary
notices  on behalf of the Issuer to effect the  foregoing,  provided  that such
Holder or Holders shall  deposit with the Indenture  Trustee an amount equal to
the aggregate  redemption price specified under Section 10.01 of the Indenture,
which shall be applied by the Indenture  Trustee solely to make such redemption
payments.  The Owner  Trustee shall not have the power to exercise the right of
the Issuer to redeem the Bonds  pursuant  to  Section  10.01 of the  Indenture,
except as provided above.

                                   ARTICLE VI
                          CONCERNING THE OWNER TRUSTEE

     6.01.  Acceptance  of Trusts and  Duties.  The Owner  Trustee  accepts the
trusts hereby created and agrees to perform the same but only upon the terms of
this  Agreement.  The Owner Trustee also agrees to disburse all moneys actually
received  by it  constituting  part of the Trust  Estate upon the terms of this
Agreement.   The  Bank  shall  not  be  answerable  or  accountable  under  any
circumstances,  except (i) for its own willful  misconduct or gross negligence,
(ii) in the case of the inaccuracy of any  representation or warranty contained
in Section 6.04, (iii) for liabilities  arising from the failure by the Bank to
perform obligations  expressly undertaken by it in the last sentence of Section
5.04(a),  or (iv) for taxes,  fees or other  charges on based on or measured by
any fees,  commissions or compensation  received by the Bank in connection with
any  of  the  transactions   contemplated  by  this  Agreement,  the  Operative
Agreements or the Bonds. In particular, but not by way of limitation:

          (a) The Bank  shall not be  liable  for any  error of  judgment,  not
     constituting gross negligence, made in good faith by a responsible officer
     of the Owner Trustee;

          (b) The Bank shall not be liable with  respect to any action taken or
     omitted to be taken by the Owner Trustee in good faith in accordance  with
     the instructions of the Certificateholders;

          (c) No provision of this  Agreement  shall require the Bank to expend
     or  risk  funds  or  otherwise  incur  any  financial   liability  in  the
     performance of any of the Owner  Trustee's  rights or powers  hereunder if
     the Bank shall have  reasonable  grounds for believing  that  repayment of
     such funds or adequate  indemnity  against  such risk or  liability is not
     reasonably assured or provided to it;

          (d) Under no circumstance  shall the Bank be liable for  indebtedness
     evidenced by any Bond;

          (e) The Bank shall not be liable with  respect to any action taken or
     omitted to be taken by the Manager under the  Management  Agreement or the
     Certificate  Paying Agent under this  Agreement  and the Bank shall not be
     obligated to perform any obligations or duties under this Agreement or the
     Bond  Agreements  which  are to be  performed  by the  Manager  under  the
     Management  Agreement or the  Certificate  Paying Agent or the Certificate
     Registrar under this Agreement;

          (f) The  Bank  shall  not be  responsible  for or in  respect  of the
     recitals herein,  the validity or sufficiency of this Agreement or for the
     due  execution  hereof  by the  Depositor  or  for  the  form,  character,
     genuineness, sufficiency, value or validity of any Collateral or for or in
     respect of the  validity or  sufficiency  of the  Indenture,  and the Bank
     shall in no event assume or incur any liability, duty or obligation to any
     Bondholder,  the  Depositor  or to the  Certificateholders,  other than as
     expressly provided for herein; and

          (g)  Under no  circumstances  shall the Bank be  responsible  for the
     action or inaction of the Officers,  the Manager,  the Certificate  Paying
     Agent or the  Master  Servicer,  nor  shall  the Bank be  responsible  for
     monitoring  the  performance  of  the  Officers'  duties  hereunder,   the
     Manager's duties under the Management  Agreement,  the Certificate  Paying
     Agent's duties under this Agreement or the Master  Servicer's duties under
     the Master Servicing Agreement.

     6.02.  Furnishing  of  Documents.  The Owner  Trustee  will furnish to the
Manager,  promptly upon receipt  thereof,  duplicates or copies of all reports,
notices, requests,  demands,  certificates,  financial statements and any other
instruments  furnished  to the  Owner  Trustee  hereunder  or  under  the  Bond
Agreements unless the Certificate  Registrar and the Manager shall have already
received the same.

     6.03. Books and Records.  The Owner Trustee shall keep or cause to be kept
proper  books  of  record  and  account  of all  the  transactions  under  this
Agreement,  including  a record of the name and  address of the  Holders of the
Investor Certificates.  The Owner Trustee shall be deemed to have complied with
this Section 6.03 by the appointment of the Manager and the Certificate  Paying
Agent.

     6.04.  Representations and Warranties of the Bank. The Bank represents and
warrants as follows:

          (a) the Bank is a banking corporation duly created,  validly existing
     and in good  standing  under the laws of the State of Delaware and has the
     full corporate  power,  authority and legal right to execute,  deliver and
     perform this  Agreement,  the  Indenture  and each of the other  Operative
     Agreements  to which the Trust is a party;  the  execution and delivery by
     the Bank of this  Agreement,  and by the Owner  Trustee  (on behalf of the
     Trust) of the  Indenture  and each of the other  Operative  Agreements  to
     which it is a party and the  performance by the Bank or the Owner Trustee,
     as the case may be, of its obligations under this Agreement have been duly
     authorized by all necessary  corporate action on the part of the Bank and,
     assuming the due  authorization,  execution  and  delivery  thereof by the
     other parties  thereto,  this  Agreement  constitutes  a legal,  valid and
     binding  obligation of the Bank or the Owner Trustee,  as the case may be,
     enforceable  against the Bank or the Owner Trustee, as the case may be, in
     accordance with its terms, except that (a) the enforceability  thereof may
     be limited by bankruptcy, insolvency,  moratorium,  receivership and other
     similar laws relating to creditors' rights generally and (b) the remedy of
     specific  performance  and injunctive and other forms of equitable  relief
     may be subject to equitable  defenses and to the  discretion  of the court
     before which any proceeding therefor may be brought;

          (b) neither the Bank nor anyone  authorized  to act on its behalf has
     offered  any  interest in and to the Trust for sale to, or  solicited  any
     offer to acquire any of the same from, anyone;

          (c) the execution and delivery by the Bank of, and the performance by
     it and the Owner Trustee,  as the case may be, of their  obligations under
     this Agreement are not in violation of any  indenture,  agreement or other
     instrument, license, judgment or order applicable to the Bank;

          (d) the  execution and delivery by the Bank of, and its and the Owner
     Trustee's  performance of their  obligations  under, this Agreement do not
     require  the  consent  or  approval  of,  the  giving of notice to, or the
     registration  with, or the taking of any other action with respect to, any
     governmental  authority or agency of the State of Delaware  (except as may
     be required by the Delaware  securities  law or the Business Trust Statute
     or as may be required to enforce the lien of the Indenture); and

          (e) no litigation is pending or, to the best of the Bank's knowledge,
     threatened against the Bank or the Owner Trustee, as the case may be, that
     would  materially  and  adversely   affect  the  execution,   delivery  or
     enforceability of this Agreement,  the Investor  Certificates,  the Bonds,
     the Indenture or any of the other Operative  Documents,  or the ability of
     the Bank or the Owner  Trustee,  as the case may be, to perform any of its
     obligations thereunder in accordance with the terms thereof.

     [Reserved]

     6.05. Reliance; Advice of Counsel.

          (a) The Owner  Trustee  shall incur no  liability to anyone in acting
     upon any signature,  instrument,  notice,  resolution,  request,  consent,
     order,  certificate,  report,  opinion,  bond or other  document  or paper
     believed by it to be genuine and believed by it to be signed by the proper
     party or  parties.  The Owner  Trustee  may accept a  certified  copy of a
     resolution  of the  board  of  directors  or other  governing  body of any
     corporate party as conclusive  evidence that such resolution has been duly
     adopted by such body and that the same is in full force and effect.  As to
     any  fact  or  matter  the  manner  of   ascertainment  of  which  is  not
     specifically  prescribed  herein,  the Owner  Trustee may for all purposes
     hereof  rely  on a  certificate,  signed  by the  president  or  any  vice
     president and by the treasurer or any assistant treasurer or the secretary
     or any  assistant  secretary  of the  relevant  party,  as to such fact or
     matter, and such certificate shall constitute full protection to the Owner
     Trustee for any action taken or omitted to be taken by it in good faith in
     reliance thereon.

          (b) In its  exercise  or  administration  of the  trusts  and  powers
     hereunder,  including its  obligations  under Section  5.02(b),  the Owner
     Trustee  may  employ  agents  and  attorneys  and  enter  into  agreements
     (including the Management  Agreement and the Master  Servicing  Agreement)
     with any of them,  and the Owner Trustee  shall not be answerable  for the
     default or  misconduct  of any such agents or  attorneys if such agents or
     attorneys  shall have been selected by the Owner  Trustee with  reasonable
     care. If, and to the extent,  the Depositor shall have failed to reimburse
     the Trustee for all reasonable  expenses incurred pursuant to this Section
     6.06(b),  as  provided  in  Section  7.01,  the  Owner  Trustee  may  seek
     reimbursement therefor from the Trust Estate.

          (c) In the administration of the trusts and performance of its duties
     hereunder,  the Owner  Trustee may consult with counsel,  accountants  and
     other  skilled  Persons to be selected  and  employed by it, and the Owner
     Trustee shall not be liable for anything done, suffered or omitted in good
     faith by it in  accordance  with the  reasonable  advice or opinion of any
     such counsel, accountants or other skilled Persons. If, and to the extent,
     the  Depositor  shall  have  failed  to  reimburse  the  Trustee  for  all
     reasonable expenses incurred pursuant to this Section 6.06(c), as provided
     in Section 7.01,  the Owner Trustee may seek  reimbursement  therefor from
     the Trust  Estate.

     6.06.  Not  Acting in  Individual  Capacity.  Except as  provided  in this
Article VI, in  accepting  the trusts  hereby  created the Owner  Trustee  acts
solely as trustee hereunder and not in its individual capacity, and all persons
having  any claim  against  the  Owner  Trustee  by reason of the  transactions
contemplated  by the Bond  Agreements  shall look only to the Trust  Estate for
payment or satisfaction thereof.

                                  ARTICLE VII
                          INDEMNIFICATION BY DEPOSITOR

     7.01. Trust Expenses.  The Depositor shall pay (or reimburse the Bank for)
all  reasonable  expenses of the Owner Trustee  hereunder,  including,  without
limitation,  the reasonable  compensation,  expenses and  disbursements of such
agents, representatives, experts and counsel as the Owner Trustee may employ in
connection with the exercise and performance of its rights and duties under the
Bond Agreements.

     7.02.  Indemnification.  The Depositor  hereby agrees to assume  liability
for, and indemnify the Bank and its successors,  assigns,  agents and servants,
against and from, any and all liabilities, obligations, losses, damages, taxes,
claims, actions, suits, costs, expenses and disbursements (including reasonable
legal  fees and  expenses)  of any kind and  nature  whatsoever  (collectively,
"Expenses")  which may be  imposed  on,  incurred  by or  asserted  at any time
against the Bank (whether or not  indemnified  against by other parties) in any
way  relating  to or arising out of this  Agreement,  any Bond  Agreement,  the
Collateral, the administration of the Trust Estate or the action or inaction of
the  Owner  Trustee  hereunder,  except  only that the  Depositor  shall not be
required to indemnify  the Bank for Expenses  arising or resulting  from any of
the matters  described in the third sentence of Section 6.01.  The  indemnities
contained in this Section 7.02 shall survive the termination of this Agreement.

     7.03.  Compensation.  The Bank shall receive as compensation for the Owner
Trustee's  services  hereunder such ordinary fees as shall have been separately
agreed to by the Depositor and the Owner Trustee. The Bank shall be compensated
reasonably  for  any  extraordinary  services  rendered  by the  Owner  Trustee
hereunder.

     7.04. Lien on Trust Estate. The Bank shall have a lien on the Trust Estate
for any  compensation or indemnity due hereunder,  such lien to be subject only
to prior liens of the  Indenture.  The Bank shall not bring any  proceedings to
foreclose  on such lien if and to the extent the Trust Estate is subject to the
lien of the Indenture.

                                  ARTICLE VIII
                         TERMINATION OF TRUST AGREEMENT

     8.01. Termination of Trust Agreement.

          (a) This Agreement and the trusts created hereby shall  terminate and
     the Trust Estate  shall,  subject to the  Indenture  and Section  4.01, be
     distributed to the  Certificateholders,  and this Agreement shall be of no
     further  force or effect,  upon the earlier of (i) the sale or other final
     disposition by the Indenture Trustee or the Owner Trustee, as the case may
     be, of all the Trust Estate and the final  distribution  by the  Indenture
     Trustee or the Owner  Trustee,  as the case may be, of all moneys or other
     property or proceeds of the Trust Estate in  accordance  with the terms of
     the Indenture and Section 4.01,  and (ii) the  expiration of 21 years from
     the death of the survivor of the  descendants  of Joseph P.  Kennedy,  the
     late ambassador of the United States to the Court of St.  James's,  living
     on the date of this  Agreement.  The  bankruptcy of any  Certificateholder
     shall  not  operate  to  terminate  this   Agreement,   nor  entitle  such
     Certificateholder's  legal  representatives  to claim an  accounting or to
     take any action or  proceeding  in any court for a partition or winding up
     of the Trust Estate,  nor  otherwise  affect the rights,  obligations  and
     liabilities of the parties hereto.

          (b) Except as provided in Section 8.01(a),  neither the Depositor nor
     the  Certificateholders  shall be entitled to revoke the Trust established
     hereunder.

          (c) Notice of any  termination  of the Trust,  specifying the Payment
     Date  upon  which   Certificateholders   shall  surrender  their  Investor
     Certificates  to the  Certificate  Paying  Agent for  payment of the final
     distribution and  cancellation,  shall be given by the Certificate  Paying
     Agent by letter to Certificateholders  mailed within five Business Days of
     receipt of notice of the final  payment  on the Bonds  from the  Indenture
     Trustee,  stating (i) the Payment Date upon or with respect to which final
     payment of the Investor  Certificates  shall be made upon presentation and
     surrender of the Investor  Certificates  at the office of the  Certificate
     Paying Agent therein designated, (ii) the amount of any such final payment
     and (iii) that the Record Date  otherwise  applicable to such Payment Date
     is  not  applicable,  payments  being  made  only  upon  presentation  and
     surrender of the Investor  Certificates  at the office of the  Certificate
     Payment Agent therein  specified.  The Certificate Paying Agent shall give
     such notice to the Owner Trustee and the Certificate Registrar at the time
     such  notice  is  given  to  Certificateholders.   Upon  presentation  and
     surrender of the Investor Certificates, the Certificate Paying Agent shall
     cause to be distributed to  Certificateholders  amounts  distributable  on
     such Payment Date pursuant to Section 4.01.

          In the event that all of the  Certificateholders  shall not surrender
     their Investor  Certificates for cancellation  within six months after the
     date specified in the above  mentioned  written  notice,  the  Certificate
     Paying  Agent  shall  give  a  second  written  notice  to  the  remaining
     Certificateholders   to  surrender   their   Investor   Certificates   for
     cancellation  and receive the final  distribution  with  respect  thereto.
     Subject to applicable laws with respect to escheat of funds, if within one
     year  following  the Payment  Date on which final  payment of the Investor
     Certificates  was to  have  been  made  pursuant  to  Section  3.03 of the
     Indenture,  all the Investor  Certificates shall not have been surrendered
     for cancellation, the Certificate Paying Agent may take appropriate steps,
     or may  appoint  an  agent  to take  appropriate  steps,  to  contact  the
     remaining  Certificateholders   concerning  surrender  of  their  Investor
     Certificates,  and the cost  thereof  shall be paid out of the  funds  and
     other assets that shall remain subject to this Trust Agreement.  Any funds
     remaining in the Certificate Distribution Account after exhaustion of such
     remedies  shall be  distributed  by the  Certificate  Paying  Agent to the
     Holders of the Investor Certificates.

          (d) Upon the winding up of the Trust and its  termination,  the Owner
     Trustee shall cause the  Certificate  of Trust to be cancelled by filing a
     certificate of cancellation with the Secretary of State in accordance with
     the provisions of Section 3810 of the Business Trust Statute.

                                   ARTICLE IX
                SUCCESSOR OWNER TRUSTEES AND ADDITIONAL TRUSTEES

     9.01. Resignation of Owner Trustee; Appointment of Successor.

          (a) The Owner  Trustee may resign at any time without cause by giving
     at least 60 days' prior written notice to the Owner,  such  resignation to
     be effective on the acceptance of appointment by a successor Owner Trustee
     under (b) below. In addition,  the Owner Trustee may be removed (i) at any
     time  by  the  Depositor,  without  cause,  by an  instrument  in  writing
     delivered to the Owner  Trustee,  such  removal to be  effective  upon the
     acceptance  of  appointment  by a successor  Owner  Trustee  under Section
     9.01(b)  or (ii) by action of the  Certificateholders  holding  Percentage
     Interests  aggregating  at least 66 2/3%.  In case of the  resignation  or
     removal of the Owner Trustee,  the Depositor may appoint a successor Owner
     Trustee by an instrument  signed by the  Depositor.  If a successor  Owner
     Trustee shall not have been  appointed  within 30 days after the giving of
     written  notice  of  such  resignation  or the  delivery  of  the  written
     instrument  with  respect  to  such  removal,  the  Owner  Trustee  or the
     Depositor  may apply to any court of competent  jurisdiction  to appoint a
     successor  Owner  Trustee to act until such time,  if any,  as a successor
     shall have been appointed as above  provided.  Any successor Owner Trustee
     so appointed by such court shall  immediately  and without  further act be
     superseded by any  successor  Owner  Trustee  appointed as above  provided
     within one year from the date of the appointment by such court.

          (b) Any successor Owner Trustee, however appointed, shall execute and
     deliver to the  predecessor  Owner  Trustee an instrument  accepting  such
     appointment,  and thereupon such successor Owner Trustee,  without further
     act, shall become vested with all the estates, properties, rights, powers,
     duties and trusts of the predecessor Owner Trustee in the trusts hereunder
     with like effect as if  originally  named the Owner  Trustee  herein;  but
     nevertheless,  upon the written  request of such successor  Owner Trustee,
     such  predecessor  Owner  Trustee  shall execute and deliver an instrument
     (presented to it in execution  form)  transferring to such successor Owner
     Trustee,  upon the trusts herein expressed,  all the estates,  properties,
     rights,  powers,  duties and trusts of such predecessor Owner Trustee, and
     such predecessor  Owner Trustee shall duly assign,  transfer,  deliver and
     pay over to such successor Owner Trustee all moneys or other property then
     held or subsequently  received by such predecessor  Owner Trustee upon the
     trusts  herein  expressed.

          (c) Any successor Owner Trustee,  however appointed,  shall be a bank
     or trust  company  satisfying  the  provisions  of Section  3807(a) of the
     Business  Trust  Statute  and having a combined  capital and surplus of at
     least  $50,000,000,  if there  be such an  institution  willing,  able and
     legally  qualified  to perform the duties of the Owner  Trustee  hereunder
     upon reasonable or customary terms.

          (d) Any  corporation  into which the Owner  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 Owner
     Trustee shall be a party,  or any corporation to which  substantially  all
     the  corporate  trust  business of the Owner  Trustee may be  transferred,
     shall,  subject to the terms of (c) above, be the Owner Trustee under this
     Agreement without further act.

          (e) Upon the happening of any of the events described in this Section
     9.01,  the  successor  Owner  Trustee  shall  cause  an  amendment  to the
     Certificate  of  Trust  to be  filed  with  the  Secretary  of  State,  in
     accordance  with the  provisions  of Section  3810 of the  Business  Trust
     Statute,  indicating  the  change  with  respect  to the  Owner  Trustee's
     identity.

     9.02.  Appointment  of Additional  Trustees.  At any time or times for the
purpose of meeting any legal requirements of any jurisdiction in which any part
of the  Trust  Estate  may at the time be  located,  the Owner  Trustee,  by an
instrument in writing,  may appoint one or more  individuals or corporations to
act as separate  trustee or  separate  trustees of all or any part of the Trust
Estate to the full extent that a local law makes it necessary for such separate
trustee or separate  trustees to act alone.  No trustee shall be liable for the
acts or omissions of any other trustee appointed hereunder.

                                   ARTICLE X
                                  MISCELLANEOUS

     10.01.  Supplements  and  Amendments.   At  the  written  request  of  the
Depositor,  this Agreement (other than Sections 8.01 and 10.02 and this Section
10.01) shall be amended by a written instrument signed by the Owner Trustee and
the  Depositor,  but if in the  opinion  of the Owner  Trustee  any  instrument
required to be so executed  adversely  affects any right, duty or liability of,
or immunity or indemnity in favor of, the Owner Trustee under this Agreement or
any of the documents contemplated hereby to which the Owner Trustee is a party,
or  would  cause  or  result  in any  conflict  with or  breach  of any  terms,
conditions or provisions of, or default under, the charter  documents or bylaws
of the Bank or any  Operative  Agreement,  the  Owner  Trustee  may in its sole
discretion decline to execute such instrument. Prior to executing any Amendment
to this Agreement, the Owner Trustee shall be entitled to an opinion of counsel
as to whether such  Amendment is authorized  and permitted by the terms of this
Agreement.

     10.02.  No  Legal  Title  to  Trust  Estate  in  Certificateholders.   The
Certificateholders  shall not have legal title to any part of the Trust  Estate
and shall  only be  entitled  to  receive  distributions  with  respect  to its
undivided beneficial interest therein pursuant to Section 4.01 once all amounts
then owing with  respect  to the Bonds  have been paid in  accordance  with the
Indenture. No transfer, by operation of law of any right, title and interest of
the Certificateholders in and to its undivided beneficial interest in the Trust
Estate or hereunder  shall  operate to terminate  this  Agreement or the trusts
hereunder  or entitle  any  successor  transferee  to an  accounting  or to the
transfer to it of legal title to any part of the Trust Estate.

     10.03. Pledge of Collateral by Owner Trustee Is Binding. The pledge of the
Collateral to the  Indenture  Trustee by the Trust made under the Indenture and
pursuant to the terms of this Agreement shall bind the  Certificateholders  and
shall be  effective  to  transfer  or  convey  the  rights of the Trust and the
Certificateholders  in and to such  Collateral  to the  extent set forth in the
Indenture. No purchaser or other grantee shall be required to inquire as to the
authorization,  necessity, expediency or regularity of such pledge or as to the
application of any proceeds with respect thereto by the Owner Trustee.

     10.04. Limitations on Rights of Others. Nothing in this Agreement, whether
express or implied (except for Section 7.04), shall be construed to give to any
Person other than the Trust and the  Certificateholders  any legal or equitable
right in the  Trust  Estate or under or in  respect  of this  Agreement  or any
covenants,  conditions or provisions contained herein; provided,  however, that
the  parties  hereto  acknowledge  and agree  that the  Indenture  Trustee is a
third-party beneficiary under Section 3.07 hereof.

     10.05.  Notices.  Unless otherwise expressly specified or permitted by the
terms  hereof,  all notices shall be in writing and delivered by hand or mailed
by  certified  mail,  postage  prepaid,  if to the Owner  Trustee or the Trust,
addressed to it at c/o  Wilmington  Trust  Company,  Rodney Square North,  1100
North Market Street,  Wilmington,  Delaware  19890-0001,  Attention:  Corporate
Trust Administration or to such other address as the Owner Trustee may have set
forth in a written notice to the Certificateholders and the Depositor addressed
to it at the  address  set forth for such  Certificateholders  in the  register
maintained by the Owner Trustee.  Whenever any notice in writing is required to
be given by the Owner Trustee or the Manager, such notice shall be deemed given
and such  requirement  satisfied  if such notice is mailed by  certified  mail,
postage prepaid, addressed as provided above.

     10.06.  Severability.  Any provision of this Agreement which is prohibited
or  unenforceable  in any  jurisdiction  shall,  as to  such  jurisdiction,  be
ineffective  to the  extent of such  prohibition  or  unenforceability  without
invalidating  the remaining  provisions  hereof,  and any such  prohibition  or
unenforceability   in  any   jurisdiction   shall  not   invalidate  or  render
unenforceable such provision in any other jurisdiction.

     10.07.  Separate  Counterparts.  This  Agreement  may be  executed  by the
parties  hereto in separate  counterparts,  each of which when so executed  and
delivered  shall be an  original,  but all  such  counterparts  shall  together
constitute but one and the same instrument.

     10.08. Successors and Assigns. All representations,  warranties, covenants
and agreements contained herein shall be binding upon, and inure to the benefit
of, the Owner Trustee and its successors and assigns and the Depositor and each
Certificateholder and its respective  successors,  all as herein provided.  Any
request,  notice,  direction,  consent, waiver or other instrument or action by
any Certificateholder shall bind the successors of such Certificateholder.

     10.09.  Headings. The headings of the various Articles and Sections herein
are for  convenience of reference only and shall not define or limit any of the
terms or provisions hereof.

     10.10. Governing Law. This Agreement shall in all respects be governed by,
and construed in  accordance  with,  the laws of the State of Delaware  without
reference to the conflict of laws provisions thereof,  including all matters of
construction, validity and performance.

     10.11.  No Petition.  The Owner Trustee,  by entering into this Agreement,
the  Certificateholders,  by  accepting  the  Investor  Certificates,  and  the
Indenture  Trustee  and each  Bondholder,  by  accepting  the  benefits of this
Agreement,  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  proceedings under any United States
federal or state  bankruptcy or similar law in connection  with any obligations
relating to the Investor  Certificate,  the Bonds, this Agreement or any of the
Operative Agreements.

                                   ARTICLE XI
                                    OFFICERS

     11.01.  Appointment  of Officers.  The Trust may have one or more Officers
who are  hereby  empowered  to take  and are  responsible  for  performing  all
ministerial  duties on behalf of the Trust  pursuant to this  Agreement and the
Operative  Agreements,  including,  without  limitation,  the  execution of the
Officers'  Certificate  (as  defined in the  Indenture),  the Issuer  Order (as
defined in the  Indenture),  the Issuer Request (as defined in the  Indenture),
the annual compliance report required under Section 3.10 of the Indenture,  and
annual reports, documents and other reports which the Trust is required to file
with the Securities and Exchange  Commission pursuant to Section 13 or 15(d) of
the  Securities  Exchange Act of 1934, as amended.  Each of the Chairman of the
Board, the Chief Executive Officer,  the President,  each Senior Vice President
and each Vice  President of the Depositor is hereby  appointed as an Officer of
the Trust.  The Depositor  shall promptly  deliver to the Owner Trustee and the
Indenture  Trustee a list of its  officers who shall become the Officers of the
Trust pursuant to this Section 11.01.

     11.02.  Officers to Provide  Information to the Owner Trustee. It shall be
the duty of each Officer to keep the Owner  Trustee  reasonably  informed as to
material  events  relating to the Trust,  including,  without  limitation,  all
claims  pending or threatened  against the Trust,  the purchase and sale of any
material  portion of the Trust  Estate  and the  execution  by such  Officer on
behalf of the Trust of any material agreements or instruments.

     IN WITNESS  WHEREOF,  the parties  hereto have caused this  Deposit  Trust
Agreement  to be duly  executed  by their  respective  officers  hereunto  duly
authorized, as of the day and year first above written.

                                       WILMINGTON TRUST COMPANY

                                       By:_____________________________________

                                       Its:____________________________________

                                       AMERICAN RESIDENTIAL
                                       EAGLE, INC.

                                       By:_____________________________________

                                       Its:____________________________________


                                                                      EXHIBIT A

                         [Form of Investor Certificate]
                                     [Face]

     THIS INVESTOR  CERTIFICATE  HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER
THE SECURITIES ACT OF 1933, AS AMENDED, OR THE SECURITIES LAWS OF ANY STATE AND
MAY NOT BE RESOLD OR TRANSFERRED  UNLESS IT IS REGISTERED  PURSUANT TO SUCH ACT
AND LAWS OR IS SOLD OR  TRANSFERRED  IN  TRANSACTIONS  WHICH  ARE  EXEMPT  FROM
REGISTRATION  UNDER SUCH ACT AND UNDER  APPLICABLE STATE LAW AND IS TRANSFERRED
IN  ACCORDANCE  WITH THE  PROVISIONS  OF  SECTION  3.03 OF THE TRUST  AGREEMENT
REFERRED TO HEREIN.

     NO  TRANSFER  OF  THIS  INVESTOR  CERTIFICATE  SHALL  BE MADE  UNLESS  THE
CERTIFICATE  REGISTRAR SHALL HAVE RECEIVED EITHER (I) A  REPRESENTATION  LETTER
FROM THE  TRANSFEREE  OF THIS  INVESTOR  CERTIFICATE  TO THE  EFFECT  THAT SUCH
TRANSFEREE   IS  NOT  AN  EMPLOYEE   BENEFIT  PLAN  SUBJECT  TO  THE  FIDUCIARY
RESPONSIBILITY  PROVISIONS 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"), OR A PERSON ACTING ON BEHALF OF ANY SUCH PLAN OR
USING THE  ASSETS OF ANY SUCH PLAN,  OR (II) IF THIS  INVESTOR  CERTIFICATE  IS
PRESENTED  FOR  REGISTRATION  IN THE NAME OF A PLAN  SUBJECT  TO THE  FIDUCIARY
RESPONSIBILITY  PROVISIONS OF ERISA, OR SECTION 4975 OF THE CODE (OR COMPARABLE
PROVISIONS OF ANY SUBSEQUENT ENACTMENTS), OR A TRUSTEE OF ANY SUCH PLAN, OR ANY
OTHER  PERSON  WHO IS  USING  THE  ASSETS  OF ANY  SUCH  PLAN  TO  EFFECT  SUCH
ACQUISITION,  AN OPINION OF COUNSEL TO THE EFFECT THAT THE  PURCHASE OR HOLDING
OF THIS INVESTOR  CERTIFICATE WILL NOT RESULT IN THE ASSETS OF THE TRUST ESTATE
BEING DEEMED TO BE "PLAN  ASSETS" AND SUBJECT TO THE  FIDUCIARY  RESPONSIBILITY
PROVISIONS OF ERISA OR THE PROHIBITED  TRANSACTION PROVISIONS OF THE CODE, WILL
NOT  CONSTITUTE  OR RESULT IN A  PROHIBITED  TRANSACTION  WITHIN THE MEANING OF
SECTION 406 OR SECTION 407 OF ERISA OR SECTION  4975 OF THE CODE,  AND WILL NOT
SUBJECT THE OWNER TRUSTEE OR THE DEPOSITOR TO ANY OBLIGATION OR LIABILITY.

     NO  TRANSFER  OF  THIS  INVESTOR  CERTIFICATE  SHALL  BE MADE  UNLESS  THE
CERTIFICATE  REGISTRAR SHALL HAVE RECEIVED A CERTIFICATE OF NON-FOREIGN  STATUS
CERTIFYING AS TO THE TRANSFEREE'S  STATUS AS A U.S. PERSON OR CORPORATION UNDER
U.S. LAW.

     THIS  CERTIFICATE  DOES NOT  REPRESENT AN INTEREST IN OR OBLIGATION OF THE
DEPOSITOR,  THE MASTER SERVICER, THE INDENTURE TRUSTEE, OR THE OWNER TRUSTEE OR
ANY OF THEIR RESPECTIVE  AFFILIATES,  EXCEPT AS EXPRESSLY PROVIDED IN THE TRUST
AGREEMENT OR THE OPERATIVE DOCUMENTS.

         Certificate No. 1

         Percentage Interest:  100

         Cut-Off Date:  May 1, 1998

         First Payment Date:  June 25, 1998


                  AMERICAN RESIDENTIAL EAGLE BOND TRUST 1998-1

     Evidencing a fractional undivided equity interest in the Trust Estate, the
property of which  consists  primarily of the Mortgage  Collateral  in American
Residential  Eagle Bond Trust 1998-1 (the "Trust"),  a Delaware  business trust
formed by AMERICAN RESIDENTIAL EAGLE, INC., AS DEPOSITOR, pursuant to the Trust
Agreement referred to below.

     This  certifies  that  [name of  Holder]  is the  registered  owner of the
Percentage Interest represented hereby.

     The Trust was created  pursuant to a Deposit Trust  Agreement  dated as of
June 1,  1998 (as  amended  and  supplemented  from  time to time,  the  "Trust
Agreement")  between the  Depositor  and  Wilmington  Trust  Company,  as owner
trustee (as amended and  supplemented  from time to time, the "Owner  Trustee",
which term includes any successor entity under the Trust Agreement),  a summary
of certain of the pertinent provisions of which is set forth hereinafter.  This
Investor  Certificate  is issued under and is subject to the terms,  provisions
and conditions of the Trust  Agreement,  to which Trust Agreement the Holder of
this Investor  Certificate  by virtue of the  acceptance  hereof assents and by
which such Holder is bound.

     This Investor  Certificate is one of a duly  authorized  issue of investor
certificates (herein called the "Investor Certificates") issued under the Trust
Agreement to which  reference is hereby made for a statement of the  respective
rights  thereunder of the  Depositor,  the Owner Trustee and the Holders of the
Investor  Certificates  and the terms upon which the Investor  Certificates are
executed and delivered.  All terms used in this Investor  Certificate which are
defined in the Trust Agreement shall have the meanings  assigned to them in the
Trust  Agreement.  The Trust Estate consists of the Mortgage  Collateral in the
American  Residential Eagle Bond Trust 1998-1. The rights of the Holders of the
Investor  Certificates  are  subordinated  to the rights of the  Holders of the
Bonds, as set forth in the Indenture.

     There will be  distributed  on the 25th day of each month or, if such 25th
day is not a Business  Day,  the next  Business Day (each,  a "Payment  Date"),
commencing in June, 1998, to the Person in whose name this Investor Certificate
is  registered  at the close of business on the last  Business Day of the month
preceding   the  month  of  such  Payment  Date  (the  "Record   Date"),   such
Certificateholder's  Percentage Interest (obtained by dividing the Denomination
of this Investor  Certificate  by the aggregate  Denominations  of all Investor
Certificates)  in the amount to be  distributed to  Certificateholders  on such
Payment Date.

     The  Certificateholder,  by its  acceptance of this Investor  Certificate,
agrees  that it will look  solely to the funds on  deposit  in the  Certificate
Distribution Account that have been released from the Lien of the Indenture for
payment hereunder and that neither the Owner Trustee in its individual capacity
nor the Depositor is personally liable to the Certificateholders for any amount
payable under this Investor  Certificate  or the Trust  Agreement or, except as
expressly  provided in the Trust Agreement,  subject to any liability under the
Trust Agreement.

     The Holder of this Investor  Certificate  acknowledges and agrees that its
rights to receive  distributions  in respect of this Investor  Certificate  are
subordinated  to the rights of the  Bondholders  as described in the Indenture,
dated as of June 1, 1998,  between the Trust and First Union  National Bank, as
Indenture Trustee (the "Indenture").

     The  Depositor  and each  Certificateholder,  by acceptance of an Investor
Certificate,  agree  to  treat,  and to take no  action  inconsistent  with the
treatment of, the Investor Certificates for federal, state and local income tax
purposes as an equity interest in the Trust.

     Each  Certificateholder,  by its  acceptance  of an Investor  Certificate,
covenants and agrees that such Certificateholder will not at any time institute
against the Depositor,  or join in any institution against the Depositor or the
Trust  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  Investor  Certificates,  the Bonds,  the Trust  Agreement or any of the
Operative Documents.

     Distributions on this Investor Certificate will be made as provided in the
Trust  Agreement  by the  Certificate  Paying  Agent by wire  transfer or check
mailed to the  Certificateholder  of record in the Certificate Register without
the presentation or surrender of this Investor Certificate or the making of any
notation  hereon.  Except as  otherwise  provided  in the Trust  Agreement  and
notwithstanding the above, the final distribution on this Investor  Certificate
will be made after due notice by the  Certificate  Paying Agent of the pendency
of such  distribution and only upon presentation and surrender of this Investor
Certificate at the office or agency maintained by the Certificate Registrar for
that purpose by the Trust in the State of Delaware.

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

     Unless the certificate of  authentication  hereon shall have been executed
by an authorized  officer of the Owner Trustee,  or an authenticating  agent by
manual signature, this Investor Certificate shall not entitle the Holder hereof
to any benefit under the Trust Agreement or be valid for any purpose.

     THIS INVESTOR  CERTIFICATE  SHALL BE CONSTRUED IN ACCORDANCE WITH THE LAWS
OF THE STATE OF DELAWARE,  WITHOUT REFERENCE TO ITS CONFLICT OF LAW PROVISIONS,
AND THE  OBLIGATIONS,  RIGHTS AND  REMEDIES OF THE PARTIES  HEREUNDER  SHALL BE
DETERMINED IN ACCORDANCE WITH SUCH LAWS.

     IN WITNESS WHEREOF,  the Owner Trustee,  on behalf of the Trust and not in
its  individual  capacity,  has caused  this  Investor  Certificate  to be duly
executed.

                               AMERICAN RESIDENTIAL EAGLE BOND TRUST 1998-1

                               By:  Wilmington Trust Company


                               ________________________________________________
                                    not in its individual capacity
                                    but solely as Owner Trustee

                               Dated:__________________________________________

                               By:_____________________________________________
                                    Authorized Signatory



                        [REVERSE OF INVESTOR CERTIFICATE]

     The  Investor  Certificates  do not  represent  an  obligation  of,  or an
interest in, the Depositor,  the Master Servicer,  the Indenture  Trustee,  the
Owner  Trustee  or any  Affiliates  of any of them and no  recourse  may be had
against  such  parties  or their  assets,  except  as  expressly  set  forth or
contemplated  herein or in the Trust Agreement or the Operative  Documents.  In
addition,  this Investor  Certificate  is not  guaranteed  by any  governmental
agency  or  instrumentality  and is  limited  in right of  payment  to  certain
collections and recoveries with respect to the Mortgage Collateral, all as more
specifically set forth herein. A copy of the Trust Agreement may be examined by
any Certificateholder  upon written request during normal business hours at the
principal office of the Depositor and at such other places, if any,  designated
by the Depositor.

     The Trust  Agreement  permits the  amendment  thereof as specified  below,
provided that any amendment be accompanied by the consent of the Insurer and an
Opinion  of  Counsel  to the  effect  that  such  amendment  complies  with the
provisions of the Trust  Agreement  and, if the Depositor was not the holder of
100% of the Investor  Certificates,  would not cause the Trust to be subject to
an entity level tax. If the purpose of the amendment is to correct any mistake,
eliminate  any  inconsistency,  cure any  ambiguity or deal with any matter not
covered, it shall not be necessary to obtain the consent of any Holder, but the
Owner  Trustee shall be furnished  with a letter from the Rating  Agencies that
the amendment  will not result in the  downgrading  or withdrawal of the rating
then  assigned to any Bond.  If the purpose of the  amendment is to prevent the
imposition  of any federal or state taxes at any time that any Bond or Investor
Certificate is outstanding,  it shall not be necessary to obtain the consent of
the any Holder,  but the Owner  Trustee  shall be furnished  with an Opinion of
Counsel that such  amendment is necessary or helpful to prevent the  imposition
of such taxes and is not  materially  adverse to any Holder.  If the purpose of
the  amendment  is to add or  eliminate  or change any  provision  of the Trust
Agreement,  other  than  as  specified  in the  preceding  two  sentences,  the
amendment  shall require either (a) a letter from the Rating  Agencies that the
amendment  will not result in the  downgrading or withdrawal of the rating then
assigned to any Bond or (b) the consent of Holders of the Investor Certificates
evidencing a majority of the Percentage Interests of the Investor  Certificates
and the Indenture Trustee; PROVIDED,  HOWEVER, that no such amendment shall (i)
reduce in any manner the  amount  of, or delay the time of,  payments  received
that are required to be  distributed  on any Investor  Certificate  without the
consent  of  the  related  Certificateholder,  or  (ii)  reduce  the  aforesaid
percentage  of  Investor  Certificates  the  Holders of which are  required  to
consent to any such  amendment  without  the consent of the Holders of all such
Investor Certificates then outstanding.

     As provided  in the Trust  Agreement  and  subject to certain  limitations
therein set forth, the transfer of this Investor Certificate is registerable in
the  Certificate  Register  upon  surrender of this  Investor  Certificate  for
registration  of  transfer  at the  offices  or  agencies  of  the  Certificate
Registrar  maintained by the Trust in the State of Delaware,  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 Investor  Certificates of
authorized  denominations  evidencing the same aggregate  interest in the Trust
will be issued to the designated transferee.  The initial Certificate Registrar
appointed under the Trust Agreement is the Owner Trustee.

     Except as provided in the Trust Agreement,  the Investor  Certificates are
issuable only in a minimum Percentage Interest of 10%. As provided in the Trust
Agreement  and  subject  to certain  limitations  therein  set forth,  Investor
Certificates  are  exchangeable  for new Investor  Certificates  of  authorized
denominations  evidencing the same aggregate denomination,  as requested by the
Holder  surrendering  the same.  No  service  charge  will be made for any such
registration of transfer or exchange,  but the Owner Trustee or the Certificate
Registrar  may  require  payment  of a sum  sufficient  to  cover  any  tax  or
governmental charge payable in connection therewith.

     The Owner Trustee, the Certificate Paying Agent, the Certificate Registrar
and any  agent of the Owner  Trustee,  the  Certificate  Paying  Agent,  or the
Certificate  Registrar  may  treat  the  Person  in whose  name  this  Investor
Certificate is registered as the owner hereof for all purposes, and none of the
Owner Trustee,  the Certificate Paying Agent, the Certificate  Registrar or any
such agent shall be affected by any notice to the contrary.

     The  obligations and  responsibilities  created by the Trust Agreement and
the Trust created  thereby  shall  terminate as and when provided in accordance
with the terms of the Trust Agreement.


                                   ASSIGNMENT

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, including postal zip code, of assignee)
_______________________________________________________________________________
the within Investor Certificate, and all rights thereunder,  hereby irrevocably
constituting and appointing
_______________________________________________________________________________
to  transfer  said  Investor  Certificate  on  the  books  of  the  Certificate
Registrar, with full power of substitution in the premises.

Dated:

                                         ____________________________________*/
                                         Signature Guaranteed:

                                         ____________________________________*/

     */ NOTICE: The signature to this assignment must correspond with the name 
as it appears  upon  the face  of the  within  Investor  Certificate  in  every
particular,  without  alteration,  enlargement or  any  change  whatever.  Such
signature must be guaranteed by a member firm of the New York Stock Exchange or
a commercial bank or trust company.


                           DISTRIBUTION INSTRUCTIONS

     The assignee  should  include the  following  for the  information  of the
Certificate Paying Agent:

     Distribution shall be made by wire transfer in immediately available funds
__________________  to  for  the  account  of   ______________________________,
account number _______________, or, if mailed by check, to____________________.

     Applicable statements should be mailed to _______________________________.


                                      _________________________________________
                                      Signature of assignee or agent
                                      (for authorization of wire transfer only)


                                                                      EXHIBIT B

                          FORM OF MANAGEMENT AGREEMENT


                                                                      EXHIBIT C

                        FORM OF CERTIFICATE OF TRUST OF
                  AMERICAN RESIDENTIAL EAGLE BOND TRUST 1998-1

     THIS Certificate of Trust of American  Residential Eagle Bond Trust 1998-1
(the "Trust"), is being duly executed and filed by the Undersigned,  a Delaware
banking  corporation,  as trustee,  to form a business trust under the Delaware
Business Trust Act (12 DEL. CODE, Sections 3801 ET SEQ.) (the "Act")

     1.  NAME.  The  name of the  business  trust  formed  hereby  is  American
Residential Eagle Bond Trust 1998-1.

     2. DELAWARE  TRUSTEE.  The name and business address of the trustee of the
Trust in the State of Delaware  is  Wilmington  Trust  Company,  Rodney  Square
North, 1100 North Market Street,  Wilmington,  Delaware 19890-0001,  Attention:
Corporate Trust Administration.

     3.  EFFECTIVE  DATE.  This  Certificate  Trust shall be effective June 17,
1998.

     IN WITNESS WHEREOF, the undersigned,  being the sole trustee of the Trust,
has executed this  Certificate of Trust in accordance  with Section  3811(a) of
the Act.

                                     Wilmington Trust Company


                                     By:_______________________________________
                                        Name:
                                        Title:


                                                                      EXHIBIT D

                      FORM OF RULE 144A INVESTMENT LETTER

            Description of Rule 144A Securities, including numbers:

     _____________________________________________________________________
     _____________________________________________________________________
     _____________________________________________________________________
     _____________________________________________________________________

     The undersigned  seller, as registered  holder (the "Seller"),  intends to
transfer the Rule 144A Securities described above to the undersigned buyer (the
"Buyer").

     1. In connection  with such transfer and in accordance with the agreements
pursuant  to which the Rule 144A  Securities  were  issued,  the Seller  hereby
certifies  the  following  facts:  Neither the Seller nor anyone  acting on its
behalf has offered,  transferred,  pledged,  sold or otherwise  disposed of the
Rule 144A  Securities,  any interest in the Rule 144A  Securities  or any other
similar security to, or solicited any offer to buy or accept a transfer, pledge
or other disposition of the Rule 144A Securities, any interest in the Rule 144A
Securities  or any other  similar  security  from,  or otherwise  approached or
negotiated with respect to the Rule 144A  Securities,  any interest in the Rule
144A  Securities or any other similar  security with, any person in any manner,
or made any  general  solicitation  by means of general  advertising  or in any
other manner, or taken any other action that would constitute a distribution of
the Rule 144A  Securities  under the  Securities  Act of 1933,  as amended (the
"1933 Act"), or that would render the disposition of the Rule 144A Securities a
violation  of  Section  5 of the  1933  Act to  require  registration  pursuant
thereto,  and that the Seller has not offered the Rule 144A  Securities  to any
person  other  than the Buyer or  another  "qualified  institutional  buyer" as
defined in Rule 144A under the 1933 Act.

     2. The Buyer  warrants and  represents  to, and covenants  with, the Owner
Trustee and the Depositor (as defined in the Trust Agreement (the "Agreement"),
dated as of ______, ___ between American  Residential Eagle, Inc., as Depositor
and ____________, as Owner Trustee pursuant to Section 3.03 of the Agreement as
follows:

          a. The Buyer  understands  that Rule  144A  Securities  have not been
     registered under the 1933 Act or the securities laws of any state.

          b.  The  Buyer   considers   itself  a   substantial,   sophisticated
     institutional  investor  having such knowledge and experience in financial
     and business matters that it is capable of evaluating the merits and risks
     of investment in the Rule 144A Securities.

          c. The Buyer has been  furnished with all  information  regarding the
     Rule 144A Securities  that it has requested from the Seller,  the Trustee,
     the Owner Trustee or the Master Servicer.

          d.  Neither  the Buyer nor anyone  acting on its behalf has  offered,
     transferred,  pledged,  sold  or  otherwise  disposed  of  the  Rule  144A
     Securities,  any interest in the Rule 144A Securities or any other similar
     security to, or solicited any offer to buy or accept a transfer, pledge or
     other  disposition of the Rule 144A  Securities,  any interest in the Rule
     144A  Securities  or  any  other  similar   security  from,  or  otherwise
     approached or  negotiated  with respect to the Rule 144A  Securities,  any
     interest in the Rule 144A  Securities or any other similar  security with,
     any person in any  manner,  or made any general  solicitation  by means of
     general  advertising  or in any other  manner,  or taken any other action,
     that would constitute a distribution of the Rule 144A Securities under the
     1933 Act or that would render the  disposition of the Rule 144A Securities
     a violation of Section 5 of the 1933 Act or require registration  pursuant
     thereto,  nor will it act, nor has it  authorized or will it authorize any
     person to act, in such manner with respect to the Rule 144A Securities.

          e. The  Buyer is a  "qualified  institutional  buyer" as that term is
     defined  in Rule 144A under the 1933 Act and has  completed  either of the
     forms of  certification to that effect attached hereto as Annex 1 or Annex
     2. The Buyer is aware  that the sale to it is being  made in  reliance  on
     Rule 144A.  The Buyer is acquiring  the Rule 144A  Securities  for its own
     account  or  the  accounts  of  other  qualified   institutional   buyers,
     understands  that such Rule 144A  Securities  may be  resold,  pledged  or
     transferred  only (i) to a person  reasonably  believed  to be a qualified
     institutional  buyer that purchases for its own account or for the account
     of a  qualified  institutional  buyer to whom  notice  is  given  that the
     resale, pledge or transfer is being made in reliance on Rule 144A, or (ii)
     pursuant to another exemption from registration under the 1933 Act.

     3. The Buyer warrants and  represents to, and covenants  with, the Seller,
the Trustee,  Owner Trustee,  Master Servicer and the Depositor that either (1)
the Buyer is (A) not an employee  benefit  plan  (within the meaning of Section
3(3) of the  Employee  Retirement  Income  Security  Act of  1974,  as  amended
("ERISA")), or a plan (within the meaning of Section 4975(e)(1) of the Internal
Revenue  Code of 1986  ("Code"),  which (in either case) is subject to ERISA or
Section 4975 of the Code (both a "Plan"), and (B) is not directly or indirectly
purchasing the Rule 144A Securities on behalf of, as investment  manager of, as
named  fiduciary  of, a trustee of, or with "plan assets" of a Plan, or (2) the
Buyer  understands that registration of transfer of any Rule 144A Securities to
any Plan,  or to any  Person  acting  on  behalf of any Plan,  will not be made
unless such Plan delivers an opinion of its counsel, addressed and satisfactory
to the Certificate Registrar and the Depositor, to the effect that the purchase
and holding of the Rule 144A  Securities by, on behalf of or with "plan assets"
of any Plan would not  constitute or result in a prohibited  transaction  under
Section  406 of ERISA or Section  4975 of the Code,  and would not  subject the
Depositor,  the Master Servicer,  the Trustee or the Trust to any obligation or
liability  (including  liabilities  under ERISA or Section 4975 of the Code) in
addition to those undertaken in the Agreement or any other liability.]

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

     IN WITNESS  WHEREOF,  each of the parties has executed this document as of
the date set forth below.

____________________________________    _______________________________________
Print Name of Seller                    Print Name of Buyer

By:_________________________________    By:____________________________________
   Name:                                   Name:
   Title:                                  Title:

Taxpayer Identification                 Taxpayer Identification
No._________________________________    No.____________________________________
Date:_______________________________    Date:__________________________________


                                                           ANNEX 1 TO EXHIBIT D

            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

            [For Buyers Other Than Registered Investment Companies]

     The  undersigned  hereby  certifies as follows in connection with the Rule
144A Investment Representation to which this Certification is attached:

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

     2. In connection  with  purchases by the Buyer,  the Buyer is a "qualified
institutional  buyer" as that term is defined in Rule 144A under the Securities
Act of 1933 ("Rule  144A")  because (i) the Buyer  owned  and/or  invested on a
discretionary  basis  $_____________1  in  securities  (except for the excluded
securities  referred to below) as of the end of the Buyer's most recent  fiscal
year (such amount being  calculated in accordance  with Rule 144A) and (ii) the
Buyer satisfies the criteria in the category marked below.

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

          ___ BANK.  The Buyer (a) is a national  bank or  banking  institution
     organized  under  the laws of any  State,  territory  or the  District  of
     Columbia,  the business of which is substantially  confined to banking and
     is supervised by the State or  territorial  banking  commission or similar
     official or is a foreign bank or  equivalent  institution,  and (b) has an
     audited net worth of at least  $25,000,000 as  demonstrated  in its latest
     annual financial statements, A COPY OF WHICH IS ATTACHED HERETO.

          ___  SAVINGS  AND  LOAN.   The  Buyer  (a)  is  a  savings  and  loan
     association,  building and loan association,  cooperative bank,  homestead
     association or similar institution,  which is supervised and examined by a
     State or Federal  authority having  supervision over any such institutions
     or is a foreign savings and loan association or equivalent institution and
     (b) has an audited net worth of at least $25,000,000 as demonstrated units
     latest annual financial statements.

          ___  BROKER-DEALER.  The  Buyer is a dealer  registered  pursuant  to
     Section 15 of the Securities Exchange Act of 1934.

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

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

          ___  STATE  OR  LOCAL  PLAN.  The  Buyer  is a plan  established  and
     maintained  by a State,  its  political  subdivisions,  or any  agency  or
     instrumentality  of the  State  or its  political  subdivisions,  for  the
     benefit of its employees.

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

          ___ INVESTMENT ADVISOR. The Buyer is an investment adviser registered
     under the Investment Advisers Act of 1940.

          ___ SBIC. The Buyer is a Small Business  Investment  Company licensed
     by the U.S. Small Business  Administration  under Section 301(c) or (d) of
     the Small Business Investment Act of 1958.

          ___ BUSINESS DEVELOPMENT COMPANY. The Buyer is a business development
     company as defined in Section 202(a)(22) of the Investment Advisers Act of
     1940.

          ___ TRUST FUND.  The Buyer is a trust fund whose trustee is a bank or
     trust company and whose participants are exclusively (a) plans established
     and maintained by a State,  its political  subdivisions,  or any agency or
     instrumentality  of the  State  or its  political  subdivisions,  for  the
     benefit of its employees, or (b) employee benefit plans within the meaning
     of Title I of the Employee  Retirement Income Security Act of 1974, but is
     not a trust  fund that  includes  as  participants  individual  retirement
     accounts of H.R. 10 plans.

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

     4. For purposes of determining  the aggregate  amount of securities  owned
and/or invested on a discretionary  basis by the Buyer, the Buyer used the cost
of such  securities  to the Buyer  and did not  include  any of the  securities
referred to in the preceding paragraph.  Further, in determining such aggregate
amount,  the Buyer may have included  securities  owned by  subsidiaries of the
Buyer, but only if such  subsidiaries  are  consolidated  with the Buyer in its
financial  statements prepared in accordance with generally accepted accounting
principles and if the  investments of such  subsidiaries  are managed under the
Buyer's direction. However, such securities were not included if the Buyer is a
majority-owned,  consolidated subsidiary of another enterprise and the Buyer is
not itself a reporting company under the Securities and Exchange Act of 1934.

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

                     Will the  Buyer be  purchasing  the  Rule  144A Securities
     ____    ____    only for the Buyer's own account?
     Yes     No

     6. If the answer to the foregoing question is "no", the Buyer agrees that,
in connection with any purchase of securities sold to the Buyer for the account
of a third party (including any separate account) in reliance on Rule 144A, the
Buyer will not only  purchase for the account of a third party that at the time
is a  "qualified  institutional  buyer"  within the  meaning  of Rule 144A.  In
addition,  the Buyer agrees that the Buyer will not purchase  securities  for a
third party unless the Buyer has obtained a current  representation letter from
such third party or taken other appropriate steps  contemplated by Rule 144A to
conclude that such third party independently meets the definition of "qualified
institutional buyer" set forth in Rule 144A.

     7. The Buyer will notify  each of the parties to which this  certification
is made of any changes in the information and  conclusions  herein.  Until such
notice is given, the Buyer's purchase of Rule 144A Securities will constitute a
reaffirmation of this certification as of the date of such purchase.


                                           ____________________________________
                                           Print Name of Buyer


                                           By:_________________________________
                                              Name:
                                              Title:

                                           Date:_______________________________


                                                           ANNEX 2 TO EXHIBIT D

            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A
             [FOR BUYERS THAT ARE REGISTERED INVESTMENT COMPANIES]

     The  undersigned  hereby  certifies as follows in connection with the Rule
144A investment representation to which this certification is attached:

     1. As indicated below,  the undersigned is the President,  Chief Financial
Officer or Senior Vice  President of the Buyer or, if the Buyer is a "qualified
institutional  buyer" as that term is defined in Rule 144A under the Securities
Act of 1933  ("Rule  144A")  because  Buyer is part of a family  of  investment
companies (as defined below), is such an officer of the adviser.

     2. In  connection  with  purchases  by Buyer,  the  Buyer is a  "qualified
institutional  buyer" as defined in SEC Rule 144A  because  (i) the Buyer is an
investment  company  registered  under the Investment  Company Act of 1940, and
(ii) as marked  below,  the Buyer alone,  or the Buyer's  family of  Investment
Companies,  owned at least  $100,000,000 in securities (other than the excluded
securities  referred to below) as of the end of the Buyer's most recent  fiscal
year. For purposes of determining  the amount of securities  owned by the Buyer
of the Buyer's family of Investment Companies,  the cost of such securities was
used.

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

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

     3. The term "Family of  Investment  Companies" as used herein means two or
more  registered  investment  companies (or series  thereof) that have the same
investment  advisor or investment  advisers that are  affiliated  (by virtue of
being majority owned  subsidiaries of the same parent or because one investment
adviser is a majority owned subsidiary of the other).

     4. The term "Securities" as used herein does not include (i) securities of
issuers that are affiliated with the Buyer or are part of the Buyer's Family of
Investment  Companies,  (ii) bank deposit  notes and  certificates  of deposit,
(iii) loan participations, (iv) repurchase agreements, (v) securities owned but
subject  to a  repurchase  agreement  and  (vi)  currency,  interest  rate  and
commodity swaps.

     5. The Buyer is familiar with Rule 144A and  understands  that each of the
parties to which this  certification  is made are relying and will  continue to
rely on the statements  made herein because one or more sales to the Buyer will
be in reliance on Rule 144A. In addition,  the Buyer will only purchase for the
Buyer's own account.

     6.  The  undersigned  will  notify  each  of the  parties  to  which  this
certification is made of any changes in the information and conclusions herein.
Until such notice, the Buyer's purchase of Rule 144A securities will constitute
a reaffirmation of this certification by the undersigned as of the date of such
purchase.


                                        _______________________________________
                                        PRINT NAME OF BUYER


                                        BY:____________________________________
                                           NAME:
                                           TITLE:


                                        IF AN ADVISER:


                                         ______________________________________
                                         PRINT NAME OF BUYER

                                         DATE:_________________________________


                                                                      EXHIBIT E

                       CERTIFICATE OF NON-FOREIGN STATUS

     This  certificate  of  Non-Foreign  status  ("certificate")  is  delivered
pursuant to Section  3.03 of the Trust  Agreement,  dated as of  _________  __,
19____ (the "Trust  Agreement")  between American  Residential  Eagle, Inc., as
depositor and  ___________________,  as owner trustee,  in connection  with the
acquisition  of,  transfer  to or  possession  by the  undersigned,  whether as
beneficial  owner  (the  "Beneficial  Owner"),  or  nominee  on  behalf  of the
Beneficial Owner of the Investor  Certificates,  (the "Investor  Certificate").
Capitalized  terms used but not defined in this certificate have the respective
meanings given them in the Trust Agreement.

     Each  holder must  complete  Part I, Part II (if the holder is a nominee),
and in all cases sign and otherwise complete Part III. In addition, each holder
shall submit with the certificate an IRS Form W-9 relating to such holder.

     To confirm to the Trust that the  provisions  of Sections 871, 881 or 1446
of the Internal Revenue Code (relating to withholding tax on foreign  partners)
do not apply in respect of the Investor  Certificate  held by the  undersigned,
the undersigned hereby certifies:

     PART I - COMPLETE EITHER A OR B

          A. Individual as Beneficial Owner

              1. I am (The  Beneficial Owner is) not an Non-resident  alien for
          purposes of U.S. Income Taxation;

              2. My (The Beneficial Owner's) name and home address are:

                 ______________________________________________________________
                 ______________________________________________________________
                 _________________________________________________________; and

              3. My  (The  Beneficial  Owner's)  U.S.  Taxpayer  Identification
                 Number (Social Security Number) is _________________.

          B. Corporate, Partnership or other entity as Beneficial Owner

               1. (Name of the Beneficial Owner) is not a  foreign corporation,
                  foreign  partnership,  foreign  trust  or foreign  estate (as
                  those terms are defined in the Code and Treasury Regulations)

               2. The   Beneficial   Owner's  office  address   and   place  of
                  incorporation (if applicable) is ___________________________;
                  and

               3. The Beneficial Owner's U.S. employer identification number is
                  _____________.

     PART II - NOMINEES

     If  the  undersigned  is  the  nominee  for  the  Beneficial   Owner,  the
undersigned  certifies  that this  certificate  has been made in reliance  upon
information contained in:

          _____   an IRS Form W-9

          _____   a form such as this or substantially similar

provided to the undersigned  by an appropriate  person and (i) the  undersigned
agrees to notify the Trust at least thirty (30) days prior to the date that the
form  relied  upon  becomes  obsolete,  and (ii) in  connection  with change in
Beneficial  Owners,  the  undersigned  agrees  to submit a new  Certificate  of
Non-Foreign Status to the Trust promptly after such change.

     PART III - DECLARATION

     The undersigned,  as the Beneficial Owner or a nominee thereof,  agrees to
notify the Trust within sixty (60) days of the date that the  Beneficial  Owner
becomes a foreign person. The undersigned understands that this certificate may
be  disclosed  to the  Internal  Revenue  Service  by the  Trust  and any false
statement contained therein could be punishable by fines, imprisonment or both.

     Under  penalties  of  perjury,   I  declare  that  I  have  examined  this
certificate and to the best of my knowledge and belief it is true,  correct and
complete and will further declare that I will inform the Trust of any change in
the information  provided above,  and, if applicable,  I further declare that I
have the authority* to sign this document.

                                               ________________________________
                                               Name

                                               ________________________________
                                               Title (if applicable)

                                               ________________________________
                                               Signature and Date

     *NOTE:  If signed  pursuant to a power of attorney,  the power of attorney
must accompany this certificate.


                                                                      EXHIBIT F

                   FORM OF INVESTMENT LETTER [NON-RULE 144A]
                                     [DATE]
                            [CERTIFICATE REGISTRAR]

    RE:      AMERICAN RESIDENTIAL EAGLE BOND TRUST [199__-__]
             INVESTOR CERTIFICATES
             (THE "INVESTOR CERTIFICATES")

Ladies and Gentlemen:

     In connection with our acquisition of the above-captioned certificates, we
certify that (a) we  understand  that the Investor  Certificates  are not being
registered  under the  Securities  Act of 1933, as amended (the "Act"),  or any
state securities laws and are being  transferred to us in a transaction that is
exempt from the registration  requirements of the Act and any such laws, (b) we
are an  "accredited  investor,"  as defined in  Regulation D under the Act, and
have such  knowledge and  experience in financial and business  matters that we
are capable of evaluating  the merits and risks of  investments in the Investor
Certificates,  (c) we have had the  opportunity to ask questions of and receive
answers from the depositor concerning the purchase of the Investor Certificates
and all matters relating thereto or any additional information deemed necessary
to our  decision  to  purchase  the  Investor  Certificates,  (d) we are not an
employee  benefit  plan  that is  subject  to the  Employee  Retirement  Income
Security Act of 1974, as amended,  or a plan that is subject to Section 4975 of
the Internal  Revenue Code of 1986, as amended,  nor are we acting on behalf of
any such plan,  (e) we are acquiring the Investor  Certificates  for investment
for our own account and not with a view to any  distribution  of such  Investor
Certificates  (but  without  prejudice  to our  right  at all  times to sell or
otherwise  dispose of the Investor  Certificates  in accordance with clause (g)
below),  (f) we have not  offered  or sold any  Investor  Certificates  to,  or
solicited  offers  to buy  any  Investor  Certificates  from,  any  person,  or
otherwise  approached or negotiated  with any person with respect  thereto,  or
taken any other  action  which would  result in a violation of Section 5 of the
Act, and (g) we will not sell,  transfer or  otherwise  dispose of any Investor
Certificates  unless  (1) such  sale,  transfer  or other  disposition  is made
pursuant to an effective registration statement under the Act or is exempt from
such  registration  requirements,  and if  requested,  we will  at our  expense
provide an opinion of counsel satisfactory to the addressees of this Investment
Letter that such sale, transfer or other disposition may be made pursuant to an
exemption  from the Act,  (2) the  purchaser  or  transferee  of such  Investor
Certificate  has  executed  and  delivered  to  you  an  Investment  Letter  to
substantially the same effect as this Investment  Letter, and (3) the purchaser
or transferee has otherwise complied with any conditions for transfer set forth
in the Trust Agreement.

                                           Very truly yours,

                                           [TRANSFEREE]

                                           By:_________________________________
                                                    Authorized Officer


                                                                      EXHIBIT G

                              TRANSFER CERTIFICATE

                                [Owner Trustee]

                           [Certificate Paying Agent]

     Re:   PROPOSED TRANSFER OF INVESTOR CERTIFICATES

Ladies and Gentlemen:

     This  certification  is being made by  __________________  (the  "Proposed
Transferee")  in  connection  with  the  proposed   transfer  to  the  Proposed
Transferee of an investor certificate (the "Investor Certificate") representing
__%  fractional  undivided  interest in American  Residential  Eagle Bond Trust
[199__-__] (the "Trust") created  pursuant to a Deposit Trust Agreement,  dated
as of  ___________  __, 199_ (such  agreement,  as amended,  being  referred to
herein as the "Deposit Trust Agreement")  between American  Residential  Eagle,
Inc. and  ____________________,  as Owner Trustee.  Initially capitalized terms
used but not defined  herein have the meanings  assigned to them in the Deposit
Trust Agreement. The Proposed Transferee hereby certifies as follows:

     1. The undersigned is a Person  involved in the  organization or operation
of the Trust or an affiliate  of such a Person  within the meaning of Rule 3a-7
of the Investment Company Act.

     2. The Proposed Transferee  understands that (a) the Investor Certificates
have not been and will not be registered or qualified under the Securities Act,
or the  securities  laws of any  state,  (b)  neither  the  Trust nor the Owner
Trustee is  required,  and  neither  intends,  to so  register  or qualify  the
Investor  Certificates,  and (c) the  Investor  Certificates  cannot  be resold
unless (i) they are registered  and qualified  under the Securities Act and the
applicable  state  securities laws or (ii) an exemption from  registration  and
qualification is available.

     3. The Proposed  Transferee is acquiring the Investor  Certificate for its
own  account  for  investment  only and not with a view to or for sale or other
transfer in connection with any distribution of the Investor Certificate in any
manner that would violate the Securities Act or any applicable state securities
laws.

     4. The  Proposed  Transferee  (a) is an  accredited  investor  having such
knowledge and experience in financial and business  matters,  and in particular
in such matters related to securities similar to the Investor Certificate, such
that it is capable of  evaluating  the  merits and risks of  investment  in the
Investor  Certificate  and (b) is able to bear  the  economic  risks of such an
investment.

     5. The Proposed  Transferee  will not authorize nor has it authorized  any
person  (a) to offer,  pledge,  sell,  dispose  of or  otherwise  transfer  any
Investor  Certificate,  any interest in any Investor  Certificate  or any other
similar  security to any person in any manner,  (b) to solicit any offer to buy
or  to  accept  a  pledge,  disposition  or  other  transfer  of  any  Investor
Certificate,  any interest in any  Investor  Certificate  or any other  similar
security from any person in any manner,  (c) otherwise to approach or negotiate
with  respect  to any  Investor  Certificate,  any  interest  in  any  Investor
Certificate or any other similar security with any person in any manner, (d) to
make any general  solicitation by means of general  advertising or in any other
manner, or (e) to take any other action that would constitute a distribution of
any  Investor  Certificate  under the  Securities  Act,  that would  render the
disposition  of any  Investor  Certificate  a  violation  of  Section  5 of the
Securities Act or any state securities law, or that could require  registration
or qualification  pursuant thereto.  Neither the Proposed Transferee nor anyone
acting on its behalf has offered any Investor  Certificate for sale or made any
general  solicitation  by means of general  advertising  or in any other manner
with respect to the Investor Certificate. The Proposed Transferee will not sell
or otherwise transfer any Investor Certificates,  except in compliance with the
provisions of the Deposit Trust Agreement.

Date:_____________________________.     _______________________________________
                                        Name of Proposed Transferee

                                        _______________________________________
                                        Signature

                                        _______________________________________
                                        Name

                                        _______________________________________
                                        Title




                  AMERICAN RESIDENTIAL EAGLE BOND TRUST 1998-1

                     COLLATERALIZED CALLABLE MORTGAGE BONDS

                        MORTGAGE LOAN PURCHASE AGREEMENT

                                      Among

                  AMERICAN RESIDENTIAL INVESTMENT TRUST, INC.,

                        AMERICAN RESIDENTIAL EAGLE, INC.

                                       and

                  AMERICAN RESIDENTIAL EAGLE BOND TRUST 1998-1

                            dated as of June 1, 1998


                                TABLE OF CONTENTS

                                                                           PAGE

Section 1.        Representations and Warranties of all Parties............  1
                  (a)      Authorization...................................  1
                  (b)      No Conflict.....................................  1
                  (c)      Binding Obligation..............................  1

Section 2.        Additional Representations, Warranties and Agreements of
                  AmREIT and the Company...................................  1

Section 3.        Conveyance of Mortgage Loans.............................  2

Section 4.        Intention of Parties.....................................  3

Section 5.        Payment of Purchase Price................................  3
                  (a)      The Purchaser Note..............................  3
                  (b)      Pledge Permitted................................  4

Section 6.        Miscellaneous............................................  4
                  (a)      Amendments Etc. ................................  4
                  (b)      Binding Upon Successors, Etc. ..................  4
                  (c)      Counterparts....................................  4
                  (d)      Governing Law...................................  4
                  (e)      Headings........................................  4
                  (f)      Authorization...................................  4
                  (g)      Nonpetition Covenant............................  5

EXHIBIT A         --     Form of Non-negotiable American Residential Eagle, Inc.
                         Promissory Note

  
                        MORTGAGE LOAN PURCHASE AGREEMENT

         This Mortgage Loan Purchase  Agreement (the  "Agreement") is made as of
June 1, 1998,  by and among  American  Residential  Investment  Trust,  Inc.,  a
Maryland  corporation  ("AmREIT"),  American Residential Eagle, Inc., a Delaware
corporation (the "Company"),  and American  Residential  Eagle Bond Trust 1998-1
(the  "Issuer"),  a Delaware  statutory  business trust.  Capitalized  terms not
otherwise  defined  herein  have  the  meanings  ascribed  to such  terms in the
Indenture  dated as of June 1, 1998 (the  "Indenture")  between  the  Issuer and
First Union National Bank, as indenture trustee (the "Trustee") or in the Master
Servicing Agreement referred to therein.

         Section 1.        Representations and Warranties of all Parties.

         The  Company,  AmREIT  and the  Issuer,  each as to itself  and not the
other, hereby represents, warrants and agrees that:

         (a)  Authorization.  The  execution,  delivery and  performance of this
Agreement by it are within its respective  powers and have been duly  authorized
by all necessary action on its part.

         (b) No  Conflict.  The  execution,  delivery  and  performance  of this
Agreement  will not violate or conflict  with (i) its  charter,  bylaws or trust
agreement,  (ii) any  resolution  or other  corporate  action  by it,  (iii) any
decisions,  statutes,  ordinances,   rulings,  directions,  rules,  regulations,
orders, writs, decrees, injunctions, permits, certificates or other requirements
of any court or other  governmental or public authority in any way applicable to
or binding upon it, and (iv) will not result in or require the creation,  except
as provided in or contemplated by this Agreement, of any lien, mortgage, pledge,
security interest, charge or encumbrance of any kind upon the Mortgage Loans (as
defined in Section 2(a)).

         (c) Binding Obligation. This Agreement has been duly executed by it and
is  its  legally  valid  and  binding  obligation,  enforceable  against  it  in
accordance with this Agreement's terms,  except as enforceability may be limited
by bankruptcy, insolvency, reorganization,  moratorium or similar laws affecting
creditors' rights generally, and by general principles of equity.

         Section 2.        Additional Representations, Warranties and
                           Agreements of AmREIT and the Company.

         (a) AmREIT represents and warrants to, and agrees with, the Company and
the  Issuer  that (i)  AmREIT  has good and valid  title to the  mortgage  loans
identified in Schedule A to the Indenture (the "Mortgage  Loans") free and clear
of all liens, mortgages,  deeds of trust, pledges, security interests,  charges,
encumbrances or other claims; and (ii) upon transfer to the Company, the Company
will receive good, valid and marketable title to all of the Mortgage Loans, free
and clear of any liens, mortgages,  deeds of trust, pledges, security interests,
charges, encumbrances or other claims.

         (b) The Company represents and warrants to, and agrees with, the Issuer
that upon  transfer of the Mortgage  Loans from AmREIT to the  Company,  it will
have good and valid  title to the  Mortgage  Loans  free and clear of all liens,
mortgages, deeds of trust, pledges, security interests, charges, encumbrances or
other claims,  and,  upon transfer to the Issuer,  the Issuer will receive good,
valid and marketable  title to all of the Mortgage Loans,  free and clear of any
liens,  mortgages,  deeds  of  trust,  pledges,  security  interests,   charges,
encumbrances or other claims.

         (c) AmREIT hereby makes the  representations  and  warranties as to the
Mortgage Loans as set forth on Schedule III to the Master  Servicing  Agreement,
for the benefit of the Company, the Issuer and the Trustee.

         (d)  AmREIT  hereby  agrees to comply  with the  provisions  of Section
2(c)(iv) of the Master Servicing  Agreement in respect of a breach of any of the
representations and warranties set forth in this Section 2.

         Section 3.        Conveyance of Mortgage Loans.

         AmREIT,  concurrently  with the execution and delivery  hereof,  hereby
sells,  transfers,  assigns,  sets over and  otherwise  conveys to the  Company,
without  recourse,  all of AmREIT's right,  title and interest in and to (a) the
Mortgage Loans,  including the related  Mortgage  Documents and all interest and
principal  received or  receivable  by AmREIT 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)
AmREIT's rights under the Master Servicing Agreement,  the Management Agreement,
the Servicing Agreements and the Purchase and Sale Agreements, (c) the Insurance
Policies,  (d) all cash,  instruments  or other  property held or required to be
deposited in the Bond Account or the  Distribution  Account,  (e) property  that
secured a Mortgage Loan that has become an REO property, and (f) 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. On or prior to the Closing Date,
AmREIT  shall  deliver to the Company  or, at the  Company's  direction,  to the
Trustee or other  designee of the Company,  the Trustee  Mortgage  File for each
Mortgage  Loan in the  manner  set forth in  Section 2 of the  Master  Servicing
Agreement.  Such  delivery of the Trustee  Mortgage  Files shall be made against
payment by the Company of the purchase  price for the Mortgage Loans and related
assets (the "Company  Purchase Price") which shall be comprised of the types and
amounts of property set forth on Schedule 1 hereto.

         The Company,  concurrently  with the  execution  and  delivery  hereof,
hereby sells, transfers, assigns, sets over and otherwise conveys to the Issuer,
without recourse,  all of the Company's right,  title and interest in and to (a)
the Mortgage Loans,  including the related  Mortgage  Documents and all interest
and  principal  received or  receivable by the Company 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
Company's rights under the Master Servicing Agreement, the Management Agreement,
the Servicing  Agreements,  the Purchase and Sale Agreements and this Agreement,
(c) the Insurance Policies,  (d) all cash, instruments or other property held or
required to be deposited in the Bond Account or the  Distribution  Account,  (e)
property that secured a Mortgage  Loan that has become an REO property,  and (f)
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. On or prior to
the Closing Date,  the Company shall deliver,  or cause to be delivered,  to the
Indenture  Trustee or its designee the Trustee  Mortgage  File for each Mortgage
Loan. Such delivery of the Trustee Mortgage Files shall be made against delivery
by the Issuer of the  purchase  price for the Mortgage  Loan and related  assets
(the "Issuer Purchase Price"), which shall be comprised of the types and amounts
of the property set forth on Schedule II hereto.

         Section 4.        Intention of Parties.

         It is the express  intent of the parties hereto that the conveyance (i)
of the Mortgage Loans by AmREIT to the Company and (ii) of the Mortgage Loans by
the  Company  to the Issuer  each be,  and be  construed  as, an  absolute  sale
thereof. It is, further,  not the intention of the parties that such conveyances
be deemed a pledge  thereof.  However,  in the event that,  notwithstanding  the
intent of the  parties,  such assets are held to be the property of the granting
party,  or if for any other reason this  Agreement is held or deemed to create a
security interest in the Mortgage Loans, then (i) this Agreement shall be deemed
to be a security  agreement within the meaning of the Uniform Commercial Code of
the State of New York and (ii) the  conveyances  provided for in this  Agreement
shall be deemed to be an assignment  and a grant (i) by AmREIT to the Company or
(ii) by the Company to the Issuer,  of a security  interest in all of the assets
transferred, whether now owned or hereafter acquired.

         AmREIT, the Company and the Issuer shall, to the extent consistent with
this  Agreement,  take such actions as may be necessary to ensure that,  if this
Agreement were deemed to create a security  interest in the Mortgage Loans, such
security  interest would be deemed to be a perfected  security interest of first
priority under applicable law and will be maintained as such throughout the term
of this  Agreement.  AmREIT and the Company shall arrange for filing any Uniform
Commercial Code continuation statements in connection with any security interest
granted or assigned hereunder.

         Section 5.        Payment of Purchase Price.

         (a) The Purchaser  Note. On the Closing Date, the Company shall deliver
to AmREIT as part of the Purchase Price a promissory note,  substantially in the
form of Exhibit A, payable to the order of AmREIT (such  promissory note, as the
same has been or hereafter may be amended,  supplemented,  endorsed or otherwise
modified from time to time,  together with any promissory  note issued from time
to time in  substitution  therefor or renewal  thereof in  accordance  with this
Agreement,  being hereinafter called the "Purchaser Note"), which Purchaser Note
shall,  in accordance  with its terms,  be  subordinated to all interests of the
Trust  Estate,  all claims to the cash flows  from Trust  Estate  assets and all
obligations of the Company for the benefit of Bondholders, of any nature, now or
hereafter arising under or in connection with this Agreement.

         AmREIT  shall hold the  Purchaser  Note and shall make all  appropriate
recordkeeping entries with respect to the Purchaser Note or otherwise to reflect
the payments on an adjustment of the Purchaser Note.  AmREIT's books and records
shall constitute rebuttable  presumptive evidence of the principal amount of and
accrued interest on the Purchaser Note at any time. AmREIT hereby agrees to mark
the Purchaser Note  "CANCELLED"  and to return the Purchaser Note to the Company
upon the full and final payment thereof after the Termination Date.

         (b) Pledge  Permitted.  AmREIT hereby  agrees not to transfer,  assign,
exchange  or  otherwise  convey or  pledge,  hypothecate  or  otherwise  grant a
security interest in the Purchaser Note or any interest represented thereby, and
any attempt to transfer,  assign, exchange, convey, pledge, hypothecate or grant
a security  interest in the Purchaser Note or any interest  represented  thereby
shall be void and of no effect. Notwithstanding anything to the contrary herein,
AmREIT  may  pledge  the  Purchaser  Note to secure  its  obligations  under any
repurchase or other credit facility.

         Section 6.        Miscellaneous.

         (a) Amendments, Etc. No rescission, modification, amendment, supplement
or change of this  Agreement  shall be valid or effective  unless in writing and
signed by all of the parties to this Agreement.

         (b) Binding Upon  Successors,  Etc. This Agreement shall bind and inure
to the benefit of and be enforceable by AmREIT, the Company,  the Issuer and the
respective  successors and assigns thereof.  The parties hereto acknowledge that
the Issuer is  acquiring  the  Mortgage  Loans for the purpose of pledging  them
under the Indenture for the benefit of the Bondholders.  As an inducement to the
Issuer to purchase the Mortgage  Loans,  AmREIT and the Company  acknowledge and
consent to the  assignment  to the Trustee by the Issuer of all of the  Issuer's
rights against AmREIT and the Company hereunder in respect of the Mortgage Loans
sold to the Issuer and that the  enforcement  or exercise of any right or remedy
against  AmREIT  and the  Company  hereunder  by the  Trustee  or to the  extent
permitted under the Indenture or the Master  Servicing  Agreement shall have the
same force and effect as if enforced and exercised by the Issuer directly.

         (c)  Counterparts.  This  Agreement  may be  executed  in  two or  more
counterparts,  each of  which  shall  be  deemed  an  original  but all of which
together shall constitute one and the same instrument.

         (d) Governing Law. This Agreement shall be governed by and construed in
accordance with the laws of the State of New York.

         (e) Headings.  The headings of the several parts of this  Agreement are
inserted for  convenience  of reference  and are not intended to be a part of or
affect the meaning or interpretation of this Agreement.

         (f) Authorization. The Company, pursuant to Section 6.03 of the Deposit
Trust  Agreement,  dated as of June 1, 1998,  between the Owner  Trustee and the
Company,  as  Depositor,  hereby  authorizes  and directs  the Owner  Trustee to
execute and deliver, in the name and on behalf of the Issuer, this Agreement.

         (g)  Nonpetition  Covenant.  Until  one year  plus one day  shall  have
elapsed since the  termination  of the  Indenture in accordance  with its terms,
neither  AmREIT nor any  assignee of AmREIT or the  Company or the Issuer  shall
petition or otherwise  invoke the process of any court or  government  authority
for the purpose of  commencing  or  sustaining a case against the Company or the
Issuer  under any  federal or state  bankruptcy,  insolvency  or similar  law or
appointing a receiver, liquidator, assignee, trustee, custodian, sequestrator or
other similar  official of the Company or the Issuer or any substantial  part of
its property,  or ordering the winding up or  liquidation  of the affairs of the
Company or the Issuer.

         IN WITNESS  WHEREOF,  each party has caused this Mortgage Loan Purchase
Agreement  to be executed by its duly  authorized  officer or officers as of the
day and year first above written.

                                                AMERICAN RESIDENTIAL INVESTMENT
                                                TRUST, INC.

                                                By:____________________________
                                                Name:__________________________
                                                Title:_________________________

                                                AMERICAN RESIDENTIAL EAGLE, INC.



                                                By:____________________________
                                                Name:__________________________
                                                Title:_________________________

                                                AMERICAN RESIDENTIAL EAGLE
                                                BOND TRUST 1998-1

                                                By:  Wilmington  Trust  Company,
                                                not in its  individual  capacity
                                                but solely as

                                                Owner Trustee

                                                By:____________________________
                                                Name:__________________________
                                                Title:_________________________


                                    EXHIBIT A

             FORM OF NON-NEGOTIABLE AMERICAN RESIDENTIAL EAGLE, INC.
                                 PROMISSORY NOTE

                                                                   June 17, 1998

         EXCEPT TO THE EXTENT  PROVIDED IN THE  PURCHASE  AGREEMENT  REFERRED TO
         BELOW, THIS PROMISSORY NOTE AND ANY INTEREST  REPRESENTED  HEREBY SHALL
         NOT   BE   TRANSFERRED,   ASSIGNED,   EXCHANGED,   CONVEYED,   PLEDGED,
         HYPOTHECATED  OR  OTHERWISE  THE  SUBJECT  OF THE  GRANT OF A  SECURITY
         INTEREST AND ANY ATTEMPT TO TRANSFER, ASSIGN, EXCHANGE, CONVEY, PLEDGE,
         HYPOTHECATE OR GRANT A SECURITY INTEREST IN THIS PROMISSORY NOTE OR ANY
         INTEREST REPRESENTED HEREBY SHALL BE VOID AND OF NO EFFECT.

         For VALUE RECEIVED, the undersigned,  AMERICAN RESIDENTIAL EAGLE, INC.,
a  Delaware   corporation  (the  "Purchaser"),   promises  to  pay  to  AMERICAN
RESIDENTIAL  INVESTMENT TRUST, INC., a Maryland  corporation (the "Seller"),  on
the terms and subject to the  conditions  set forth  herein and in the  Purchase
Agreement  referred to below,  the aggregate unpaid Purchase Price of all assets
purchased by the Purchaser  pursuant to the Purchase  Agreement.  Such amount as
shown in the records of the Seller will be  rebuttable  presumptive  evidence of
the principal amount owing under this Note.

         1.  Purchase  and  Sale  Agreement.  This  Note is the  Purchaser  Note
described  in,  and is subject to the terms and  conditions  set forth in,  that
certain  Mortgage Loan Purchase  Agreement dated as of June 1, 1998 (as the same
may be amended, supplemented,  restated or otherwise modified in accordance with
its terms,  the  "Purchase  Agreement"),  between the Seller and the  Purchaser.
Reference  is hereby made to the Purchase  Agreement  for a statement of certain
other rights and obligations of the Purchaser and the Seller.

         2.  Definitions.  Capitalized  terms used (but not defined) herein have
the meanings ascribed thereto in the Purchase  Agreement.  In addition,  as used
herein, the following terms have the following meanings:

          "Agreements"  means,   collectively,   the  Purchase  Agreement,   the
Indenture and the Master Servicing Agreement.

          "Bankruptcy  Proceedings"  has the  meaning set forth in clause (a) of
paragraph 7 hereof.

         "Final  Maturity  Date"  means the date that falls one year and one day
after the Stated Maturity Date.

          "Junior  Liabilities"  means all  obligations  of the Purchaser to the
Seller under this Note.

          "Indenture  Trustee"  means the Trustee  under the  Indenture  and its
successors and assigns.

         "Senior  Liabilities"  means all  obligations  of the  Purchaser to the
Trust  Estate and any other  obligations  of the  Purchaser  for the  benefit of
Bondholders  arising  under  or in  connection  with the  Agreements,  howsoever
created,  arising  or  evidenced,   whether  direct  or  indirect,  absolute  or
contingent, now or thereafter existing, or due or to become due on or before the
Final Maturity Date.

          "Subordination  Provisions" means,  collectively,  clauses (a) through
(i) of paragraph 7 hereof.

         3. Interest.  Subject to the Subordination  Provisions and paragraph 10
hereof, the Purchaser promises to pay interest on the aggregate unpaid principal
amount of this Note  outstanding  on each day,  at a variable  rate equal to the
"prime rate" determined as provided in Section 5 of the Purchase Agreement.

         4. Interest  Payment Dates.  Subject to the  Subordination  Provisions,
paragraph 10 hereof and Section 5(a) of the Purchase  Agreement,  the  Purchaser
shall pay  accrued  interest on this Note on each  Distribution  Date and on the
Final  Maturity  Date.  The  Purchaser  also shall pay  accrued  interest on the
principal amount of each prepayment hereof on the date of each such prepayment.

         5. Basis of Computation.  Interest accrued  hereunder shall be computed
for the actual number of days elapsed on the basis of a 360-day year.

         6. Principal Payment Dates.  Subject to the  Subordination  Provisions,
any unpaid  principal of this Note shall be paid on the Final Maturity Date (or,
if such date is not a Business Day, the next succeeding  Business Day).  Subject
to the  Subordination  Provisions,  paragraph  10 hereof and Section 5(a) of the
Purchase  Agreement,  the principal  amount of and accrued interest on this Note
may be prepaid on any Business Day without premium or penalty.

         7. Subordination  Provisions.  The Purchaser  covenants and agrees, and
the Seller, by its acceptance of this Note,  likewise covenants and agrees, that
the payment of all Junior Liabilities is hereby expressly  subordinated in right
of payment to the  payment  and  performance  of the Senior  Liabilities  to the
extent and in the manner set forth in the following clauses of this paragraph 7:

                  (a)  (i)  In  the  event  of  any  dissolution,   winding  up,
liquidation, readjustment, reorganization or other similar event relating to the
Purchaser, whether voluntary or involuntary, partial or complete, and whether in
bankruptcy,  insolvency,  receivership or other similar proceedings,  or upon an
assignment for the benefit of creditors,  or any other marshalling of the assets
and liabilities of the Purchaser or any sale of all or substantially  all of the
assets of the  Purchaser  (such  proceedings  being herein  collectively  called
"Bankruptcy Proceedings"), and (ii) on and after the occurrence and continuation
of Event of Default under the Indenture,  the Senior  Liabilities shall first be
paid and  performed  in full and in cash before the Seller  shall be entitled to
receive  and to retain  any  payment  or  distribution  in respect of the Junior
Liabilities.  In  order  to  implement  the  foregoing:  (x)  all  payments  and
distributions  of any kind or character in respect of the Junior  Liabilities to
which the Seller  would be  entitled  except  for this  clause (a) shall be made
directly to the Indenture Trustee (for the benefit of the Bondholders);  and (y)
the Seller hereby  irrevocably  agrees that the Indenture  Trustee (on behalf of
the Bondholders),  in the name of the Seller or otherwise,  may demand, sue for,
collect, receive and receipt for any and all such payments or distributions, and
file, prove and vote or consent in any such Bankruptcy  Proceedings with respect
to any and all claims of the Seller relating to the Junior Liabilities,  in each
case until the Senior Liabilities shall have been paid and performed in full and
in cash.

                  (b) Following the occurrence of any of the events described in
clause  (a)(i) or (ii),  in the event that the Seller  receives  any  payment or
other distribution of any kind or character from the Purchaser or from any other
source whatsoever,  in respect of the Junior Liabilities,  such payment or other
distribution  shall be received in trust for the Indenture  Trustee and shall be
turned  over by the  Seller to the  Indenture  Trustee  (for the  benefit of the
Bondholders) forthwith. All payments and distributions received by the Indenture
Trustee in respect of this Note,  to the extent  received in or  converted  into
cash,  may  be  applied  by  the  Indenture  Trustee  (for  the  benefit  of the
Bondholders) first to the payment of any and all reasonable  expenses (including
reasonable attorneys' fees and legal expenses) paid or incurred by the Indenture
Trustee or the Bondholders in enforcing these  Subordination  Provisions,  or in
endeavoring to collect or realize upon the Junior  Liabilities,  and any balance
thereof shall,  solely as between the Seller and the Bondholders,  be applied by
the Indenture  Trustee toward the payment of the Senior  Liabilities in a manner
determined by the Indenture Trustee to be in accordance with the Indenture;  but
as between the Purchaser and its creditors, no such payments or distributions of
any kind or character shall be deemed to be payments or distributions in respect
of the Senior Liabilities.

                  (c) Upon the final  payment  in full and in cash of all Senior
Liabilities,  the Seller  shall be  subrogated  to the  rights of the  Indenture
Trustee  to  receive  payments  or  distributions  from the  Purchaser  that are
applicable to the Senior  Liabilities  until the Junior  Liabilities are paid in
full.

                  (d) These Subordination Provisions are intended solely for the
purpose of defining the relative rights of the Seller,  on the one hand, and the
Indenture  Trustee  (on  behalf  of  Bondholders),  on the other  hand.  Nothing
contained in these  Subordination  Provisions or elsewhere in this Note (subject
to  paragraph  10  hereof)  is  intended  to or shall  impair,  as  between  the
Purchaser,  its  creditors  (other than the  Bondholders)  and the  Seller,  the
Purchaser's  obligation,  which is unconditional and absolute, to pay the Junior
Liabilities as and when the same shall become due and payable in accordance with
the terms hereof (subject to paragraph 10 hereof) and of the Purchase  Agreement
or to affect the relative  rights of the Seller and  creditors of the  Purchaser
(other than the Bondholders).

                  (e) The Seller shall not,  until the Senior  Liabilities  have
been finally paid and performed in full and in cash, (i) cancel, waive, forgive,
transfer or assign,  or commence  legal  proceedings  to enforce or collect,  or
subordinate to any obligation of the Purchaser,  howsoever  created,  arising or
evidenced,  whether  direct  or  indirect,  absolute  or  contingent,  or now or
thereafter   existing,   or  due  or  to  become  due  (other  than  the  Senior
Liabilities),  the Junior  Liabilities  or any rights in respect  hereof or (ii)
convert the Junior Liabilities into an equity interest in the Purchaser, unless,
in the case of each of  clauses  (i) and  (ii)  above,  the  Seller  shall  have
received the prior written consent of the Indenture Trustee in each case.

                  (f) The Seller shall not,  except without the advance  written
consent of the  Indenture  Trustee,  commence,  or join with any other Person in
commencing,  any Bankruptcy  Proceedings  with respect to the Purchaser until at
least one year and one day have passed since the Stated Maturity.

                  (g) If, at any time,  any of the payment (in whole or in part)
made with respect to any Senior  Liabilities is rescinded or must be restored or
returned by the Indenture Trustee or Bondholders (whether in connection with any
Bankruptcy  Proceedings  or otherwise),  these  Subordination  Provisions  shall
continue to be effective or shall be  reinstated,  as the case may be, as though
such payment had not been made.

                  (h) The Indenture Trustee (on behalf of Bondholders) may, from
time to time,  without  notice to the  Seller,  and  without  waiving any of its
rights under these  Subordination  Provisions,  take any or all of the following
actions:  retain or obtain an  interest  in any  property  to secure  any of the
Senior Liabilities;  (ii) retain or obtain the primary or secondary  obligations
of any other obligor or obligors with respect to any of the Senior  Liabilities;
(iii)  extend or renew for one or more  periods  (whether or not longer than the
original period), alter or exchange any of the Senior Liabilities, or release or
compromise  any  obligation  of any  nature  with  respect  to any of the Senior
Liabilities;  (iv) amend, supplement, amend and restate, or otherwise modify the
Agreements or any related document;  and (v) release its security interest in or
surrender, release or permit any substitution or exchange for all or any part of
any rights or  property  securing  any of the Senior  Liabilities,  or extend or
renew for one or more periods  (whether or not longer than the original  period)
or release,  compromise,  alter or exchange any obligations of any nature of any
obligor with respect to any such rights or property.

                  (i) The Seller  hereby  waives:  (i) notice of  acceptance  of
these  Subordination  Provisions by any of the  Bondholders,  (ii) notice of the
existence,  creation, non-payment or non-performance of all or any of the Senior
Liabilities;  and (iii) all diligence in  enforcement,  collection or protection
of, or realization upon, the Senior Liabilities, or any thereof, or any security
therefor.

                  (j) These  Subordination  Provisions  constitute  a continuing
offer from the  Purchaser  to all  Persons  who become  the  holders  of, or who
continue to hold, Senior  Liabilities;  and these  Subordination  Provisions are
made for the benefit of the Bondholders,  and the Indenture  Trustee may proceed
to enforce such provisions on behalf of each of such Persons.

         8. General. No failure or delay on the part of the Seller in exercising
any power or right hereunder  shall operate as a waiver  thereof,  nor shall any
single or  partial  exercise  of any such power or right  preclude  any other or
further  exercise  thereof  or the  exercise  of any other  power or  right.  No
amendment,  modification or waiver of, or consent with respect to, any provision
of this Note  shall in any event be  effective  unless  (a) the same shall be in
writing and signed and delivered by the  Purchaser  and the Seller,  and (b) all
consents required for such actions under the Agreements shall have been received
by the appropriate  Persons.  The rights and remedies  granted  hereunder to the
Indenture Trustee and the Bondholders are subject to exercise as provided in the
Agreements.

         9. Limitation on Interest. Notwithstanding anything in this Note to the
contrary,  the Purchaser shall never be required to pay unearned interest on any
amount outstanding hereunder, and shall never be required to pay interest on the
principal  amount  outstanding  hereunder  at a rate in  excess  of the  maximum
interest rate that may be contracted for, charged or received without  violation
of applicable federal or state law.

         10.  Acknowledgment.  The Seller acknowledges and agrees that it has no
rights to  payment  under  this  Note,  and will not make any claim for  payment
hereunder,  unless funds are available for payment by the Purchaser in excess of
amounts due and payable by it at the time under the  Agreements.  The  Purchaser
agrees to apply all  amounts  received in respect of the  Investor  Certificates
held by the Purchaser to amounts due or outstanding  under this Note. The Seller
further  acknowledges and agrees that its sole right to payment of principal and
interest on this Note shall be limited to amounts received by the Purchaser from
the Investor Certificates held by the Purchaser.

         11.  No Negotiation.  This Note is not negotiable.

         12.  GOVERNING  LAW.  THIS NOTE SHALL BE DEEMED TO BE A  CONTRACT  MADE
UNDER AND GOVERNED BY THE INTERNAL LAWS OF THE STATE OF NEW YORK WITHOUT  REGARD
TO CONFLICT OF LAWS PRINCIPLES.

         13. Captions.  Paragraph captions used in this Note are provided solely
for  convenience  of  reference  only  and  shall  not  affect  the  meaning  or
interpretation of any provision of this Note

                                                AMERICAN RESIDENTIAL EAGLE, INC.

                                                By:____________________________
                                                Name:__________________________
                                                Title:_________________________




                             SERVICING AGREEMENT


                                   BETWEEN


         LEHMAN CAPITAL, A DIVISION OF LEHMAN BROTHERS HOLDINGS INC.,


                                        OWNER


                                     AND


                           OCWEN FEDERAL BANK FSB,


                                        SPECIAL


                                        SERVICER


                         DATED AS OF DECEMBER 1, 1997




             RESIDENTIAL ADJUSTABLE AND FIXED RATE MORTGAGE LOANS

                              GROUP NO. OFB-LB1








                                    

                              TABLE OF CONTENTS

                                                                         Page
                                                                         ----


                                  ARTICLE I

                                 DEFINITIONS

                                  ARTICLE II

     OWNER'S ENGAGEMENT OF STANDBY SERVICER TO PERFORM STANDBY SERVICING
                               RESPONSIBILITIES

Section 2.01.  Contract for Standby Servicing; Possession of Servicing
               Files ..................................................    14
Section 2.02.  Books and Records ......................................    14
Section 2.03.  Commencement of Standby Servicing Responsibilities and
               Servicing Responsibilities .............................    15
Section 2.04.  Owner Covenants Regarding Transfer of Servicing for
               Transferred Mortgage Loans .............................    16
Section 2.05.  Special Servicer Covenants Regarding Transfer of
               Servicing Transferred Mortgage Loans  ..................    18
Section 2.06.  Custodial Agreement ....................................    19

                                 ARTICLE III

                 SERVICING OF THE TRANSFERRED MORTGAGE LOANS

Section 3.01.  Special Servicer to Service Transferred Mortgage Loans ..   21
Section 3.02.  Collection of Mortgage Loan Payments ....................   23
Section 3.03.  Establishment of and Deposits to Custodial Account ......   23
Section 3.04.  Permitted Withdrawals From Custodial Account ............   24
Section 3.05.  Establishment of and Deposits to Escrow Account .........   25
Section 3.06.  Permitted Withdrawals From Escrow Account ...............   26
Section 3.07.  Notification of Adjustments .............................   27
Section 3.08.  Completion and Recordation of Assignment of Mortgage ....   27
Section 3.09.  Protection of Accounts  .................................   28
Section 3.10.  Default Management Provisions ...........................   28

                                  ARTICLE IV

                              PAYMENTS TO OWNER

Section 4.01.  Remittances .............................................   33
Section 4.02.  Statements to Owner .....................................   33

                                  ARTICLE V

                         GENERAL SERVICING PROCEDURES

Section 5.01  Servicing Compensation ..................................    35

                                  ARTICLE VI

                         REPRESENTATIONS, WARRANTIES

Section 6.01.  Representations, Warranties and Agreements of the Special
               Servicer ...............................................    37
Section 6.02.  Remedies for Breach of Representations and Warranties of
               the Special Servicer ...................................    39
Section 6.03.  Representations and Warranties of the Owner ............    40
Section 6.04.  Remedies for Breach of Representations and Warranties of
               the Owner ..............................................    41

                                 ARTICLE VII

                  WHOLE LOAN TRANSFER; PASS-THROUGH TRANSFER

Section 7.01.  Removal of Mortgage Loans from Inclusion Under this
               Agreement Upon a Pass-Through Transfer or a Whole Loan
               Transfer on One or More Reconstitution Dates ...........   43
Section 7.02.  Additional Indemnification by the Special Servicer; Third
               Party Claims  ..........................................   44

                                 ARTICLE VIII

                             THE STANDBY SERVICER

Section 8.01.  Merger or Consolidation of the Special Servicer .......    46
Section 8.02.  Limitation on Liability of the Special Servicer and
               Others  ...............................................    46
Section 8.03.  Limitation on Resignation and Assignment by the Special
               Servicer  .............................................    47

                                  ARTICLE IX

                                 TERMINATION

Section 9.01.  Termination for Cause .................................    48
Section 9.02.  Termination Without Cause  ............................    50

                                  ARTICLE X

                           MISCELLANEOUS PROVISIONS

Section 10.01.  Successor to the Special Servicer ....................    51
Section 10.02.  Closing ..............................................    52
Section 10.03.  Closing Documents ....................................    53
Section 10.04.  Costs ................................................    53
Section 10.05.  Protection of Confidential Information ...............    54
Section 10.06.  Notices ..............................................    54
Section 10.07.  Severability Clause ..................................    55
Section 10.08.  No Personal Solicitation .............................    55
Section 10.09.  Counterparts .........................................    56
Section 10.10.  Place of Delivery and Governing Law ..................    56
Section 10.11.  Further Agreements ...................................    56
Section 10.12.  Intention of the Parties..............................    56
Section 10.13.  Successors and Assigns; Assignment of Servicing
                Agreement ............................................    56
Section 10.14.  Waivers ..............................................    57
Section 10.15.  Exhibits .............................................    57
Section 10.16.  General Interpretive Principles ......................    57
Section 10.17.  Reproduction of Documents ............................    57


                                   EXHIBITS

EXHIBIT A      MORTGAGE LOAN SCHEDULE
EXHIBIT B      FORM OF NOTICE OF TRANSFER
EXHIBIT C      CUSTODIAL ACCOUNT CERTIFICATION
EXHIBIT D      ESCROW ACCOUNT CERTIFICATION
EXHIBIT E-1    OFFICER'S CERTIFICATE FOR FIRST CLOSING
EXHIBIT E-2    OFFICER'S CERTIFICATE FOR SUBSEQUENT CLOSINGS
EXHIBIT F-1    THE FIRST TRUST CUSTODIAL AGREEMENT
EXHIBIT F-2    THE TEXAS COMMERCE CUSTODIAL AGREEMENT
EXHIBIT F-3    FORM OF ASSIGNMENT OF CUSTODIAL AGREEMENT
EXHIBIT G      FORM OF OPINION OF COUNSEL OF THE SPECIAL SERVICER
EXHIBIT H      FORM OF ACKNOWLEDGMENT AGREEMENT
EXHIBIT I      DECISION MATRIX

                             SERVICING AGREEMENT
                             -------------------


          This  is a  Servicing  Agreement  (the  "Agreement"), dated  as  of
December  1, 1997,  by  and  between Lehman  Capital,  A Division  of  Lehman
Brothers Holdings Inc.,  having an  office at 3  World Financial Center  12th
Floor, 200  Vesey Street,  New York,  New York  10285-1200 (the  "Owner") and
Ocwen Federal Bank FSB, having  an office at The Forum, Suite 1002, 1675 Palm
Beach Lakes Blvd., West Palm Beach, Florida 33401 (the "Special Servicer").


                             W I T N E S S E T H

          WHEREAS, the Owner has acquired certain first and second lien fixed
and adjustable rate  residential mortgage loans (collectively,  the "Mortgage
Loans") identified in the Mortgage Loan Schedule attached hereto as Exhibit A
pursuant to that certain Seller's Warranties and Servicing Agreement dated as
of  September  30, 1997  by and  between  the Owner  and Option  One Mortgage
Corporation ("Option One") and that  certain Purchase and Servicing Agreement
dated as of October 1, 1997 by and between the Owner and Long Beach  Mortgage
Company ("Long Beach  Mortgage" and together with Option  One and Ameriquest,
the "Primary Servicers")  and it being further understood  that the servicing
rights to  the Mortgage  Loans  acquired from  Long  Beach Mortgage  will  be
transferred to Aurora Loan Services Inc. ("Aurora"), pursuant to that certain
Flow Servicing  Agreement dated September 1,  1997, by and between  the Owner
and Aurora;

          WHEREAS, the  Owner may acquire  mortgage loans in the  future (the
"Additional Mortgage Loans") for which the Owner desires to contract with the
Special  Servicer for certain special servicing responsibilities with respect
to such Additional Mortgage Loans;

          WHEREAS, the  Owner desires to  contract with the  Special Servicer
for certain special  servicing responsibilities associated with  the Mortgage
Loans  and the  Special  Servicer  desires to  assume  the special  servicing
responsibilities with  respect to  such Mortgage  Loans as  more particularly
described herein; and

          WHEREAS, the  Owner desires to  contract with the  Special Servicer
for  certain  servicing  responsibilities  associated  with  the  Transferred
Mortgage Loans (as defined herein) and the Special Servicer desires to assume
the  servicing responsibilities  with respect  to  such Transferred  Mortgage
Loans.

          NOW,  THEREFORE,   in  consideration   of  the   mutual  agreements
hereinafter set forth,  and for other good and  reasonable consideration, the
receipt and adequacy of which  is hereby acknowledged, the Owner and  Special
Servicer hereby agree as follows:


                                  ARTICLE I

                                 DEFINITIONS

          The  following terms  are defined as  follows (except  as otherwise
agreed in writing by the parties):

          Accepted Servicing Practices:  As defined in Section 3.01(A).
          ----------------------------

          Acknowledgment Agreement:  The document to be executed by the Owner
          ------------------------
and  the  Special  Servicer on  or  prior  to each  Additional  Mortgage Loan
Transfer Date which document shall  amend the Mortgage Loan Schedule attached
as Exhibit A hereto to reflect  the addition of Additional Mortgage Loans  to
such  Exhibit  A and  which  document  reflects  the addition  of  Additional
Mortgage  Loans  which  are subject  to  the  terms  and conditions  of  this
Agreement.   A  form of  the Acknowledgment  Agreement is attached  hereto as
Exhibit H.

          Additional Mortgage Loan:  Any mortgage loan for which the Owner
          ------------------------
and  the Special Servicer mutually agree, subsequent to the execution of this
Agreement, that such mortgage loan shall be governed by this Agreement.

          Additional Mortgage Loan Transfer Date(s):   The date or dates upon
          -----------------------------------------
which  the Special  Servicer receives  the  transfer of  additional servicing
responsibilities  with respect  to Additional  Mortgage Loans  and  begins to
perform the  servicing of such  Additional Mortgage Loans in  accordance with
the terms set forth herein  which dates shall be as set forth  in the related
Acknowledgment Agreement.

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

          Ancillary Income:  All income derived from the Transferred Mortgage
          ----------------
Loans, other than Transferred Mortgage Loan Servicing Fees, including but not
limited to, late charges, fees received with respect to checks or bank drafts
returned  by the  related  bank for  non-sufficient  funds, assumption  fees,
optional  insurance  administrative fees  and all  other incidental  fees and
charges.   The Special  Servicer shall  retain all  Ancillary Income  for the
Transferred Mortgage Loans.

          Appraised Value:  The value set forth in an appraisal made in
          ---------------
connection with the origination of the related Mortgage Loan as the  value of
the Mortgaged Property.

          Appropriate Federal Banking Agency:  Appropriate Federal Banking
          ----------------------------------
Agency  shall have the meaning ascribed to it  by Section 1813(q) of Title 12
of the United States Code, as amended from time to time.

          Assignment of Mortgage:  An assignment of the Mortgage, notice of
          ----------------------
transfer or equivalent  instrument in recordable  form, sufficient under  the
laws of the jurisdiction wherein the related Mortgaged Property is located to
reflect the transfer of the Mortgage to the party indicated therein.

          Base Servicing Fee: With respect to any Mortgage Loan that becomes
          ------------------
a Transferred Mortgage Loan for any month  or part thereof, commencing in the
month  after the related  Transfer Date, one-twelfth  the product of  (a) the
Servicing  Fee  Rate  and  (b)  the outstanding  principal  balance  of  such
Transferred Mortgage Loan or, in the case of an REO Property, the outstanding
principal balance of  the Transferred Mortgage Loan immediately  prior to its
becoming  an REO  Property.   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  this Agreement)  of  such  Monthly  Payment
collected  by the  Special  Servicer,  or as  otherwise  provided under  this
Agreement.   To the extent  such amount is  not sufficient to cover  the Base
Servicing Fee,  the  Special Servicer  shall  send to  the  Owner an  invoice
detailing the  amount of the  unpaid Base Servicing  Fee owed to  the Special
Servicer and  the Owner shall pay such amount  to the Special Servicer within
20 Business Days of receiving such an invoice. 

          Best Efforts:  Efforts determined to be reasonably diligent by the
          ------------
Owner or Special Servicer,  as the case may be, in its sole discretion.  Such
efforts do not require the Owner or Special  Servicer, as the case may be, to
enter  into  any  litigation,  arbitration  or  other  legal  or  quasi-legal
proceeding, nor do  they require the Owner  or Special Servicer, as  the case
may be,  to advance  or expend  fees or sums  of money  in addition  to those
specifically set forth in this Agreement.

          Breach:  As defined in Section 6.02.
          ------

          Business Day:  Any day other than (i) a Saturday or Sunday, or (ii)
          ------------
a day  on which banking  and savings  and loan institutions  in the  State of
Florida or  in the State of  New York are  authorized or obligated by  law or
executive order to be closed.

          Closing Date:  December 8, 1997.
          ------------

          Conversion Date:  The date on which a Severely Delinquent Loan
          ---------------
becomes a Resolved Loan.

          Custodial Account:  The separate account or accounts created and
          -----------------
maintained pursuant to Section 3.03.

          Custodial Agreement:  Either of the custodial agreements among the
          -------------------
Owner, as initial  Servicer, the Owner and First  Trust National Association,
dated as of February 1, 1993, which  is annexed hereto as Exhibit F-1 and the
custodial  agreement among  the Owner,  Long Beach  and Texas  Commerce Bank,
dated as of October 1, 1997, which is annexed hereto as Exhibit F-2.

          Custodian:  The Custodian under the applicable Custodial Agreement,
          ---------
or its  successors in  interest or assigns  or any  successor to  the related
Custodian under the related Custodial Agreement as provided therein.

          Decision Matrix:  As defined in Section 3.10(e).
          ---------------

          Determination Date:  The last day of the month immediately
          ------------------
preceding the related  Remittance Date (or if such day is not a Business Day,
the Business Day immediately preceding such day).

          Distressed Mortgage Loan:  Any Mortgage Loan with respect to which
          -------------------------
the related Mortgagor is 61 or more days delinquent (without giving effect to
any grace period permitted  by the related Mortgage Note) in the payment of a
scheduled Monthly Payment.

          Eligible Investments:  Any one or more of the obligations and
          --------------------
securities listed  below which investment provides for a date of maturity not
later than the Determination Date in each month:

               (i)  direct obligations  of, and obligations  fully guaranteed
                    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; and

               (ii) federal funds,  demand and time deposits in, certificates
                    of  deposits of, or  bankers' acceptances issued  by, any
                    depository institution  or trust company  incorporated or
                    organized under the laws of  the United States of America
                    or  any  state  thereof and  subject  to  supervision and
                    examination by federal and/or state banking  authorities,
                    so long as at the  time of such investment or 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  obligations  of  such
                    holding company) are rated "P-1" by Moody's and the long-
                    term  debt obligations of such holding company) are rated
                    "P-1"  by Moody's and  the long-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
                    long-term debt  obligations of such holding  company) are
                    rated at least "Aa" by Moody's;

          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.

          Errors and Omissions Insurance:  Errors and Omissions Insurance to
          ------------------------------
be maintained by  the Special Servicer pursuant  to the FNMA Guides  or FHLMC
Guides.

          Escrow Account:  The separate account or accounts operated and
          --------------
maintained pursuant to Section 3.05.

          Escrow Payments:  With respect to any Mortgage Loan, the amounts
          ---------------
constituting  ground rents,  taxes, assessments,  water  rates, sewer  rents,
municipal charges,  mortgage insurance  premiums, fire  and hazard  insurance
premiums,  condominium charges, homeowners association charges, and any other
payments required to be escrowed by the Mortgagor with the mortgagee pursuant
to the Mortgage or any other document.

          Event of Default:  Any event set forth in Section 9.01.
          ----------------

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

          FHLMC:  The Federal Home Loan Mortgage Corporation, or any
          -----
successor thereto.

          FHLMC Guides:  The FHLMC Selling Guide and the FHLMC Servicing
          ------------
Guide and all amendments or additions thereto.

          Fidelity Bond:  A fidelity bond to be maintained by the Special
          -------------
Servicer pursuant to the FNMA Guides or FHLMC Guides.

          First Remittance Date: With respect to each Mortgage Loan, the 10th
          ---------------------
day of  the month  following the  month in  which the  related Transfer  Date
occurs,  or if such  10th day is not  a Business Day,  the first Business Day
immediately following such 10th day.

          FNMA:  The Federal National Mortgage Association, or any successor
          ----
thereto.

          FNMA Guides:  The FNMA Selling Guide and the FNMA Servicing Guide
          -----------
and all amendments or additions thereto.

          Foreclosed Mortgage Loan:  A Transferred Mortgage Loan for which
          ------------------------
title to the Mortgaged Property is taken  back by the Special Servicer either
through a  deed  in lieu  of foreclosure  or through  the  completion of  the
foreclosure  process consistent  with this  Agreement and  the resulting  REO
Property is liquidated consistent with the terms of this Agreement.

          Insurance Expenses:  Expenses incurred by the Special Servicer in
          ------------------
connection with pursuing any insurance  claim with respect to any Transferred
Mortgage Loan or REO Property acquired in respect thereof (including, without
limitation, reasonable legal fees and  reasonable expenses) and any Servicing
Advances  incurred and  any unpaid  Transferred  Mortgage Loan  Servicing Fee
payable with respect to such Transferred  Mortgage Loan or such property  not
previously reimbursed from collections or other proceeds therefrom.

          Insurance Proceeds:  With respect to each Mortgage Loan, proceeds
          ------------------
of insurance  policies insuring  the Mortgage Loan  or the  related Mortgaged
Property.

          Insured Depository Institution:  Insured Depository Institution
          ------------------------------
shall have  the meaning ascribed to such term  by Section 1813(c)(2) of Title
12 of the United States Code, as amended from time to time.

          Liquidation Expenses:  Expenses incurred by the Special Servicer
          --------------------
in  connection with the liquidation  of any Transferred  Mortgage Loan or REO
Property  acquired   in  respect  thereof   (including,  without  limitation,
reasonable  legal fees  and  expenses,  committee or  referee  fees, and,  if
applicable,  brokerage commissions, and  conveyance taxes) and  any Servicing
Advances  incurred and  any  unpaid Transferred  Mortgage Loan  Servicing Fee
payable with respect  to such Transferred Mortgage Loan  or such REO Property
not previously reimbursed from collections or other proceeds therefrom.

          Liquidation Proceeds:  The amount (other than Insurance Proceeds)
          --------------------
received  in  connection with  (i)  the  taking of  a  Mortgaged  Property by
exercise of the power  of eminent domain or condemnation, to  the extent such
proceeds are not  to be applied to  the restoration of the  related Mortgaged
Property  or  released  to  the  Mortgagor in  accordance  with  the  express
requirements of  the Mortgage  or Mortgage  Note or  any other Mortgage  Loan
Documents  or  in  accordance with  Accepted  Servicing  Practices,  (ii) the
liquidation  of  a  Transferred  Mortgage  Loan  through  a  trustee's  sale,
foreclosure sale or otherwise, (iii) the sale of a Transferred  Mortgage Loan
or an REO Property in accordance with the terms of this Agreement or (iv) the
sale of all of the Mortgage Loans.

          Modified Mortgage Loan:  A Transferred Mortgage Loan which is
          ----------------------
modified  in a  manner  consistent  with this  Agreement  and for  which  the
Mortgagor has  made three consecutive  payments consistent with the  terms of
such Transferred Mortgage Loan as so modified.

          Monthly Payment:  The scheduled monthly payment of principal and
          ---------------
interest on a Mortgage Loan.

          Mortgage:  The mortgage, deed of trust or other instrument securing
          --------
a Mortgage Note,  which creates a first  lien on an unsubordinated  estate in
fee simple in real property securing the Mortgage Note.

          Mortgage Impairment Insurance Policy:  A mortgage impairment or
          ------------------------------------
blanket hazard  insurance policy  as described  in the  FNMA Guides  or FHLMC
Guides.

          Mortgage Interest Rate:  The annual rate of interest borne on a
          ----------------------
Mortgage Note.

          Mortgage Loan:  An individual Mortgage Loan which is the subject
          -------------
of  this  Agreement, each  Mortgage  Loan  subject  to this  Agreement  being
identified  on  the Mortgage  Loan  Schedule,  which Mortgage  Loan  includes
without  limitation  the  Mortgage  Loan  documents,  the  Monthly  Payments,
Principal  Prepayments,   Liquidation  Proceeds,   Insurance  Proceeds,   REO
Disposition   Proceeds,  and  all   other  rights,  benefits,   proceeds  and
obligations arising from or in connection with such Mortgage Loan.

          Mortgage Loan Documents:  The documents listed in the applicable
          -----------------------
section of the applicable Custodial Agreement.

          Mortgage Loan Remittance Rate:  With respect to each Mortgage Loan,
          -----------------------------
the annual  rate of interest remitted to  the Owner, which shall  be equal to
the  Mortgage Interest  Rate minus  the applicable Transferred  Mortgage Loan
Servicing Fee.

          Mortgage Loan Schedule:  A schedule of certain Mortgage Loans
          ----------------------
setting forth information with respect to such Mortgage Loans, which schedule
supplements  this  Agreement and  becomes  part of  Exhibit A  hereof  on the
Closing Date  which shall be  modified from time  to time upon  repurchase or
substitution  of a Mortgage  Loan by the  Primary Servicer or  to reflect the
addition of any Additional Mortgage Loan to the terms of this Agreement.

          Mortgage Note:  The note or other evidence of the indebtedness of
          -------------
a Mortgagor secured by a Mortgage.

          Mortgaged Property:  The real property securing repayment of the
          ------------------
debt evidenced by a Mortgage Note.

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

          Net Insurance Proceeds:  The excess of Insurance Proceeds received
          ----------------------
with  respect  to  any Mortgage  Loan  or  REO Property  over  the  amount of
Insurance Expenses incurred with respect thereto.

          Net Liquidation Proceeds:  The excess of Liquidation Proceeds
          ------------------------
received with respect to any Mortgage Loan or REO Property over the amount of
Liquidation Expenses incurred with respect thereto.

          Net Resolution Proceeds:  With respect to each Resolved Loan, the
         ------------------------
"gross  proceeds" received  with respect  to  the final  disposition of  such
Resolved Loan on the Conversion  Date; minus all customary and reasonable 
expenses incurred in connection with the  servicing  and  Resolution  of  
such  Mortgage  Loan  including  without limitation, any  (a) legal expenses, 
(b) advances of interest at the Mortgage Interest Rate,  (c) unrecovered taxes 
paid, (d)  unrecovered hazard insurance premiums, (e)  property protection 
expenses, (f) maintenance expenses and (g) property  expenses and with  respect 
to (i)  a Foreclosed  Mortgage Loan, the term  "gross  proceeds" shall  mean 
all  proceeds  from the  sale of  the REO Property less any  real estate 
brokerage fees and closing costs, (ii) a Paid-Off  Mortgage Loan,  the 
term  "gross proceeds"  shall mean all  the proceeds actually received by  
the Special Servicer including prepayment penalties but not including late 
charges and  Ancillary Income, (iii) a Reinstated Mortgage Loan, the  term 
"gross  proceeds" shall mean  an amount  equal to  the unpaid principal 
balance of the Reinstated Mortgage Loan at the time of the entering into  
of the  agreement  with  the related  Mortgagor,  and (iv)  a  Modified 
Mortgage Loan, the  term "gross proceeds" shall  mean an amount equal  to the
unpaid principal balance  of the Modified  Mortgage Loan at  the time of  the
entering into of the agreement with the related Mortgagor.

          Nonrecoverable Advance:  Any portion of an advance (whether an
          ----------------------
advance under  Section 2.05 or  a Servicing Advance)  proposed to be  made or
previously  made which  has not  been  previously reimbursed  to the  Special
Servicer,  and which  the Special Servicer  has determined in  its good faith
business judgment will not or, in the case of a proposed  advance, would not,
be ultimately  recoverable  by  the  Special  Servicer  from  late  payments,
Insurance  Proceeds,  Liquidation Proceeds  and  other collections  on  or in
respect of the related  Mortgage Loan.  To the  extent that any Mortgagor  is
not obligated under the  related Mortgage Loan Documents to  pay or reimburse
any portion of any advances that are  outstanding with respect to the related
Mortgage Loan  as a result  of a  modification of such  Mortgage Loan by  the
Special  Servicer which forgives  unpaid scheduled payments  or other amounts
which the Special Servicer had  previously advanced, and the Special Servicer
determines that no other source of payment or reimbursement for such advances
is  available to  it, such  advances shall  be  deemed to  be nonrecoverable;
provided, however, that in connection with the foregoing the Special Servicer
shall provide  a certificate as  described below.   The determination  by the
Special Servicer  that  it has  made  a Nonrecoverable  Advance or  that  any
proposed advance, if made, would constitute a Nonrecoverable Advance shall be
evidenced  by a  certificate of  a Servicing Officer  delivered to  the Owner
setting forth such determination and the procedures and considerations of the
Special Servicer forming the basis of such determination, which shall include
a copy  of any broker's  price opinion and  any other information  or reports
obtained by the Special Servicer which may support such determinations.

          Notice of Transfer:  The document to be executed by the Owner on
          ------------------
or prior to each subsequent Transfer Date which document shall set  forth the
Mortgage  Loan or Mortgage Loans  for which the  Special Servicer must assume
servicing responsibilities which  are subject to the terms  and conditions of
this Agreement, a form of which is attached hereto as Exhibit B.

          Officer's Certificate:  A certificate signed by the Chairman of the
          ---------------------
Board or the Vice Chairman of the Board or the  President or a Vice President
or an  assistant Vice President and by the Treasurer  or the Secretary or one
of  the Assistant  Treasurers  or  Assistant Secretaries  of  the Owner,  and
delivered to the Special Servicer as required by this Agreement.

          Opinion of Counsel:  A written opinion of counsel, who may be an
          ------------------
employee of the Special Servicer, reasonably acceptable to the Owner.

          Owner:  Lehman Capital, A Division of Lehman Brothers Holdings
          -----
Inc., or its successors in interest and assigns.

          Paid-Off Mortgage Loan:  A Transferred Mortgage Loan which is paid
          ----------------------
in full or for which a lesser final payment is made consistent with the terms
of  this Agreement  and  such payment  in  full or  lesser  final payment  is
received by  the Special  Servicer in full  satisfaction of  the indebtedness
owed under the applicable Mortgage Note.

          Pass-Through Transfer:  The sale or transfer of some or all of the
          ---------------------
Mortgage Loans to a  trust to be formed  as part of a  publicly-issued and/or
privately  placed,  rated  or  unrated,  mortgage  pass-through  transaction,
including a  sale  or  transfer  to  FNMA  or  FHLMC  pursuant  to  specially
negotiated transactions, retaining the Special Servicer as "standby servicer"
(with or without a primary servicer or master servicer) thereunder.

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

          Prepayment Interest Shortfall Amount:  With respect to any Mortgage
          ------------------------------------
Loan  that  was subject  to a  Principal  Prepayment in  full during  any Due
Period, which Principal Prepayment was applied to such Mortgage Loan prior to
such Mortgage Loan's Due Date in such Due Period, the amount of interest (net
of  the related  Transferred Mortgage  Loan  Servicing Fee)  that would  have
accrued  on  the  amount  of  such Principal  Prepayment  during  the  period
commencing on  the date as of which such  Principal Prepayment was applied to
such Mortgage Loan and ending on the day immediately preceding such Due Date,
inclusive.

          Prime Rate:  The prime rate announced to be in effect from time to
          ----------
time, as published as the average rate in The Wall Street Journal Northeast
                                          --- ---- ------ ------- ---------
Edition.
- -------

          Principal Prepayment:  Any payment or other recovery of principal
          --------------------
on  a Mortgage Loan which is  received in advance of  its scheduled Due Date,
including  any  prepayment  penalty  or  premium thereon  and  which  is  not
accompanied by an  amount of interest representing scheduled  interest due on
any  date  or dates  in  any  month  or months  subsequent  to  the month  of
prepayment.

          Principal Prepayment Period:  The month preceding the month in
          ---------------------------
which the related Remittance Date occurs.

          Primary Servicer:  Any one of Option One, Long Beach Mortgage or
          ----------------
Ameriquest or such other party as the Owner shall designate.

          Qualified Depository:  A depository the accounts of which are
          --------------------
insured by the FDIC and the  debt obligations of which are rated A  or better
by Standard & Poor's Corporation and meets such requirements as are necessary
for any Reconstitution Agreement.

          Reconstitution Agreements:  The agreement or agreements entered
          -------------------------
into by  the Owner,  the Special Servicer,  or certain  third parties  on the
Reconstitution  Date(s) with  respect to  any or  all of  the  Mortgage Loans
serviced  hereunder, in  connection with  a Whole  Loan Transfer  or a  Pass-
Through Transfer as set forth in Section 7.01, including, but not  limited to
(i) a Pooling  and Servicing Agreement and/or a subservicing/master servicing
agreement  and related custodial/trust  agreement and related  documents with
respect  to  a Pass-Through  Transfer  and  (ii)  a Seller's  Warranties  and
Servicing Agreement or  a Sale and Servicing Agreement  and related custodial
agreement and closing  documents with respect to a Whole Loan Transfer.  Such
agreement or  agreements shall  prescribe the rights  and obligations  of the
Special Servicer in providing  servicing with respect to  Distressed Mortgage
Loans  which the  Trustee thereunder  determines  should be  serviced by  the
Special Servicer and shall provide  for servicing compensation to the Special
Servicer (calculated on a weighted average basis for all the related Mortgage
Loans as  of  the Reconstitution  Date), at  least equal  to the  Transferred
Mortgage Loan Servicing Fee due the Special Servicer in accordance  with this
Agreement  or the  servicing  fee  required  pursuant to  the  Reconstitution
Agreement.  The  form of relevant Reconstitution Agreement to be entered into
by the Owner and/or master servicer or trustee and the Special  Servicer with
respect  to  Pass-Through  Transfers and/or  Whole  Loan  Transfers shall  be
reasonably satisfactory  in form and  substance to the Owner  and the Special
Servicer (giving due  regard to any rating or  master servicing requirements)
and the  representations and  warranties and  servicing provisions  contained
therein shall be  substantially similar to those contained  in this Agreement
(except  that  the  Special  Servicer  may   be  required  to  service  on  a
scheduled/scheduled  basis  and  may  be  required  to  pay  up  to  30  days
compensating   interest  on  Principal  Prepayments),  or  in  Reconstitution
Agreements entered into by special  servicers in connection with Pass-Through
Transfers substantially similar to any Pass-Through Transfer governed by such
Reconstitution Agreement otherwise mutually agreed by the parties.

          Reconstitution Date:  The date or dates on which any or all of the
          -------------------
Mortgage Loans subject to this Agreement shall be removed from this Agreement
and reconstituted as part of a Pass-Through Transfer or a Whole Loan Transfer
pursuant to Section 7.01  hereof.  On such date or  dates, the Mortgage Loans
transferred shall  cease to  be covered  by  this Agreement  and the  Special
Servicer's  responsibilities shall cease under this Agreement with respect to
the related transferred Mortgage Loans except as expressly set forth herein.

          Reinstated Mortgage Loan:  A Transferred Mortgage Loan for which
          ------------------------
the Mortgagor  brings the Transferred  Mortgage Loan back to  a contractually
current status either through a lump-sum payment or otherwise consistent with
the terms of  this Agreement and  has made three consecutive  timely payments
subsequent to bringing such Transferred Mortgage Loan's status current.

          Remittance Date:  The 10th day (or if such 10th day is not a
          ---------------
Business Day,  the first  Business Day immediately  following) of  any month,
following  the  First  Remittance  Date.   Upon  the  reconstitution  of  any
Transferred Mortgage Loan,  the Remittance Date shall be  the date prescribed
by such Reconstitution Agreement.

          Resolution:  Where a Transferred Mortgage Loan becomes a Resolved
          ----------
Mortgage Loan.

          Resolved Loan:  Each of a Reinstated Mortgage Loan, a Modified
          -------------
Mortgage Loan, a Paid-Off Mortgage Loan or a Foreclosed Mortgage Loan.

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

          REO Disposition:  The final sale by the Special Servicer of any REO
          ---------------
Property.

          REO Disposition Proceeds:  All amounts received with respect to an
          ------------------------
REO Disposition.

          REO Property:  A Mortgaged Property acquired by the Special
          ------------
Servicer on behalf  of the Owner  through foreclosure or by  deed in lieu  of
foreclosure.

          Servicing Advances:  All customary, reasonable and necessary "out
          ------------------
of pocket"  costs  and expenses  (including  reasonable attorneys'  fees  and
disbursements) incurred in the performance by the Special Servicer or Primary
Servicer, as  applicable, of  its servicing  obligations, including,  but not
limited  to, the cost of (a)  the preservation, restoration and protection of
the  Mortgaged Property,  (b) any enforcement  or administrative  or judicial
proceedings,  including foreclosures, (c)  the management and  liquidation of
the Mortgaged Property if the  Mortgaged Property is acquired in satisfaction
of the Mortgage,  (d) taxes, assessments, water rates, sewer  rates and other
charges which  are or may become a lien  upon the Mortgaged Property and fire
and  hazard insurance  coverage,  (e)  any losses  sustained  by the  Special
Servicer or Primary Servicer, as  applicable, with respect to the liquidation
of the Mortgaged Property and (f) compliance with the obligations pursuant to
the provisions  of the  FNMA Guides  and FHLMC  Guides or  Accepted Servicing
Practices.

          Servicing Fee Rate:  With respect to each Mortgage Loan subject to
          ------------------
this Agreement  as  of the  Closing  Date  and which  becomes  a  Transferred
Mortgage Loan, 0.50%  per annum.   With respect to  each Additional  Mortgage
Loan which becomes a Transferred Mortgage Loan, the rate per annum  set forth
in the applicable Acknowledgment Agreement.

          Servicing File:  The items pertaining to a particular Mortgage Loan
          --------------
including,  but  not limited  to,  the  computer  files, data  disks,  books,
records,  data tapes,  notes, and  all  additional documents  generated as  a
result of  or utilized  in originating and/or  servicing each  Mortgage Loan,
which are held  in trust for  the Owner by  the Primary Servicer the  Special
Servicer.

          Servicing Officer:  Any officer of the Special Servicer involved
          -----------------
in or responsible for, the administration and servicing of the Mortgage Loans
whose name  appears on a list of servicing  officers furnished by the Special
Servicer to the  Owner upon request, as  such list may  from time to time  be
amended.

          Severely Delinquent Loan:  Any Transferred Mortgage Loan which does
          ------------------------
not become a  Resolved Loan prior  to the 150th  day of delinquency  (without
giving effect to  any grace period permitted by the related Mortgage Note) in
the payment of a Monthly Payment.

          Special Servicer:  Ocwen Federal Bank FSB or its successor in
          ----------------
interest or assigns or  any successor  to the  Special Servicer  under this  
Agreement  as herein provided.

          Transfer Date:  Any date specified on the Notice of Transfer on
          -------------
which  the Special  Servicer receives  additional servicing  responsibilities
pursuant to receipt of such Notice of Transfer from the Owner with respect to
any Distressed Mortgage Loan.

          Transferred Mortgage Loan:  Any Distressed Mortgage Loan for which
          -------------------------
a Notice of Transfer has been delivered to the Special Servicer.

          Transferred Mortgage Loan Servicing Fee:  Each of the Base
          ---------------------------------------
Servicing Fee, the Special Servicing Fee, the Extended Special Servicing Fee,
if any and the Incentive Fee, if any.

          Well Capitalized:  Well Capitalized shall mean, with respect to any
          ----------------
Insured  Depository Institution, the  maintenance by such  Insured Depository
Institution of capital  ratios at or  above the  required minimum levels  for
such capital category  under the regulations promulgated  pursuant to Section
1831(o)  of the  United States  Code, as  amended from time  to time,  by the
Appropriate  Federal Banking Agency for such  institution, as such regulation
may be amended from time to time.

          Whole Loan Transfer:  The sale or transfer of some or all of the
          -------------------
Mortgage  Loans to  a  third  party purchaser  in  a  whole loan  transaction
pursuant to a seller's warranties  and servicing agreement or a participation
and servicing agreement, retaining the Special Servicer as "special servicer"
hereunder.


                                  ARTICLE II

     OWNER'S ENGAGEMENT OF STANDBY SERVICER TO PERFORM STANDBY SERVICING
                               RESPONSIBILITIES

     Section 2.01.  Contract for Standby Servicing; Possession of Servicing
                    -------------------------------------------------------
Files.
- -----

          The Owner,  by execution  and delivery of  this Agreement  (and any
related  Acknowledgment Agreement  with respect  to  any Additional  Mortgage
Loans), does hereby contract with the  Special Servicer, subject to the terms
of  this  Agreement, for  the standby  servicing of  the Mortgage  Loans, and
pursuant to this Agreement, on any Transfer Date, the Owner shall transfer or
cause  to be transferred  by the Primary  Servicers the Servicing  Files with
respect to  any Transferred Mortgage Loan identified on the related Notice of
Transfer to the Special Servicer  to be held in trust for  the Owner pursuant
to this Agreement.   On or before the related Transfer  Date, the Owner shall
cause  to be delivered or will use its  Best Efforts to cause to be delivered
each  Servicing File  relating  to  such Transferred  Mortgage  Loans to  the
Special  Servicer.   Each Servicing  File delivered  to the  Special Servicer
shall be  held by the  Special Servicer in  order to service  the Transferred
Mortgage Loans pursuant to this Agreement and are and shall be held  in trust
by the Special Servicer  for the benefit of  the Owner as the owner  thereof.
The Special Servicer's possession of  any portion of the Transferred Mortgage
Loan documents  shall be  at the will  of the Owner  for the sole  purpose of
facilitating servicing of the  related Transferred Mortgage Loan  pursuant to
this Agreement,  and such  retention and possession  by the  Special Servicer
shall be in  a custodial capacity only.  The ownership of each Mortgage Note,
Mortgage, and the contents of the Servicing File shall be vested in the Owner
and the ownership  of all records and  documents with respect to  the related
Transferred  Mortgage Loan prepared by  or which come  into the possession of
the  Special  Servicer shall  immediately  vest  in the  Owner  and shall  be
retained and maintained, in trust, by the Special Servicer at the will of the
Owner in such  custodial capacity only.   The portion of each  Servicing File
retained  by  the  Special  Servicer  pursuant to  this  Agreement  shall  be
segregated from the other books and records of the Special Servicer and shall
be  appropriately marked  to clearly  reflect  the ownership  of the  related
Transferred  Mortgage Loan by the Owner.   The Special Servicer shall release
from  its custody the contents  of any Servicing File retained  by it only in
accordance with this Agreement.

     Section 2.02.  Books and Records. 
                    -----------------

          Record title to  each Mortgage and the related  Mortgage Note shall
remain in the  name of (i) the Owner  or (ii) in the name  as the Owner shall
designate.  The Owner shall cause to be prepared and recorded any Assignments
of Mortgage required pursuant to this Section 2.02 and any powers of attorney
required to be executed in favor of  the Special Servicer.  The Owner or  the
Primary Servicer shall pay all necessary fees associated with the preparation
and recording of the  Assignments of Mortgage and such powers  of attorney as
referred to above.  Notwithstanding the foregoing, the Special Servicer shall
cooperate with the  Owner or its designee  in the Owner's or  such designee's
preparation and  recording of any and all Assignments of Mortgage relating to
Transferred Mortgage Loans.  Additionally, the Special Servicer shall prepare
and execute, at the direction of the Owner, any note endorsements required in
connection with  any and all  Reconstitution Agreements.  All  rights arising
out  of the Mortgage Loans shall be vested  in the Owner.  All funds received
on or in  connection with a Transferred  Mortgage Loan shall be  received and
held by the Special  Servicer in trust  for the benefit of  the Owner as  the
owner  of the  Transferred  Mortgage  Loans pursuant  to  the  terms of  this
Agreement.

          This Agreement continuously, from the  time of its execution, shall
be  an official  record of  the Special  Servicer  and Special  Servicer will
maintain a copy  of this Agreement and  each agreement related hereto  in its
official books and records.

     Section 2.03.  Commencement of Standby Servicing Responsibilities and
                    ------------------------------------------------------
Servicing Responsibilities. 
- --------------------------

          Pursuant to  the execution of  this Agreement the  Special Servicer
shall  assume  and  accept  such  appointment   for,  all  standby  servicing
responsibilities  for the  Mortgage  Loans identified  in  the Mortgage  Loan
Schedule attached hereto as Exhibit A.  

          On each  Additional Mortgage  Loan Transfer  Date, the  Owner shall
appoint  the Special  Servicer to  perform,  and the  Special Servicer  shall
assume   and   accept   such   appointment   for,   all   standby   servicing
responsibilities  for the  related Additional  Mortgage Loans on  the related
Mortgage Loan Schedule.   The engagement of  the Special Servicer to  perform
the  standby  servicing  responsibilities  with  respect  to  the  Additional
Mortgage Loans hereunder  is not mandatory and is  expressly conditioned upon
the acquisition  of the related Additional  Mortgage Loans by the  Owner, the
election  of the Owner  respecting the engagement of  the Special Servicer to
perform the related  standby servicing responsibilities and  the election, in
the  manner hereinafter  set forth,  of the Special  Servicer to  accept such
transfer.

          Upon the Owner's determination in its sole discretion to engage the
Special  Servicer  to  perform the  standby  servicing  responsibilities with
respect to Additional Mortgage Loans pursuant to the terms of this Agreement,
the Owner shall  execute and the Owner  shall notify the Special  Servicer by
telephone  of   its  determination   to  transfer   such  standby   servicing
responsibilities to the Special Servicer and shall deliver  an Acknowledgment
Agreement to  the  Special Servicer  within 2  Business Days  of such  verbal
notification.   The Special Servicer may elect to  accept or reject on an all
or  nothing   basis  such  engagement   to  perform  the   standby  servicing
responsibilities with respect to the  Additional Mortgage Loans by either (i)
in  the case  of an  acceptance, executing  the Acknowledgment  Agreement and
delivering the same to the Owner within 5 Business  Days of receipt of such 
Acknowledgment Agreement, or (ii) in the case of a rejection, by written 
notification thereof delivered to the Owner within 5 Business Days of 
receipt of such Acknowledgment Agreement.

          Pursuant  to the  execution of this  Agreement (and  any applicable
Acknowledgment Agreement), the  Owner shall have the right, at its option, to
transfer servicing responsibilities  with respect to any  Distressed Mortgage
Loan to the  Special Servicer upon five  calendar days notice to  the Special
Servicer pursuant to a Notice of Transfer.  On each Transfer Date, the  Owner
may appoint,  pursuant to the execution of a  Notice of Transfer, the Special
Servicer to  perform, and the Special  Servicer shall assume  and accept such
appointment for, all  servicing responsibilities for the  related Transferred
Mortgage Loans identified in the related  Notice of Transfer.  The engagement
of  the Special  Servicer  to  perform  the servicing  responsibilities  with
respect to Transferred Mortgage Loans hereunder is mandatory.

     Section 2.04.  Owner Covenants Regarding Transfer of Servicing for
                    ---------------------------------------------------
Transferred Mortgage Loans. 
- --------------------------

          On  or before  each  Transfer Date  the  Owner shall  use  its Best
Efforts to cause the Primary Servicer to effectuate and evidence the transfer
of the servicing of any Transferred  Mortgage Loan from such Primary Servicer
to the Special Servicer including the following:

          (a)  Notice to Mortgagors.  The Owner shall cause the relevant
               --------------------
Primary Servicer to  mail to the Mortgagor of each Mortgage a letter advising
the  Mortgagor  of the  transfer  of the  servicing  thereof  to the  Special
Servicer, in accordance with the relevant provisions of the Cranston-Gonzales
National  Affordable Housing  Act, as the  same may  be amended from  time to
time,  and  the regulations  provided  in  accordance  with the  Real  Estate
Settlement  Procedures  Act.   The  Owner  shall  cause the  related  Primary
Servicer to  promptly provide the  Special Servicer with  copies of  all such
notices.

          (b)  Notice to Taxing Authorities and Insurance Companies.  The
               ----------------------------------------------------
Owner  shall cause the related Primary Servicer to transmit to the applicable
taxing authorities and insurance companies and/or agents, notification of the
transfer of the servicing to the Special Servicer and instructions to deliver
all notices, tax bills and  insurance statements, as the case may be,  to the
Special Servicer from and  after the related Transfer Date.   The Owner shall
cause  the Primary  Servicer to  promptly provide  the Special  Servicer with
copies of all such notices.

          (c)  Delivery of Servicing Records.  The Owner shall cause the
               -----------------------------
Primary  Servicer to  forward to  the  Special Servicer  all Servicing  Files
within five  (5) Business  Days prior  to the  Transfer Date,  and any  other
Mortgage Loan documents in the Primary Servicer's possession relating to each
Transferred Mortgage Loan.

          (d)  Escrow Payments; Servicing Advances.  The Owner shall cause
               -----------------------------------
the  Primary  Servicer  to  provide  the  Special Servicer  with  immediately
available funds by wire transfer in the amount of the net Escrow Payments and
suspense balances and all loss draft balances associated with the Transferred
Mortgage Loans.   The Owner shall cause  the Primary Servicer to  provide the
Special Servicer with an accounting statement of Escrow Payments and suspense
balances and loss draft balances sufficient to enable the Special Servicer to
reconcile the  amount of such  payment with  the accounts  of the  
Transferred Mortgage Loans.   Additionally, the  Owner  shall cause  the 
Primary  Servicer (i)  to provide to the  Special Servicer Mortgage Loan  
level documentation regarding unreimbursed Servicing  Advances and  (ii) to 
wire  the Special  Servicer the amount of any  agency, trustee or prepaid 
Transferred  Mortgage Loan payments and all other similar amounts held by the 
Primary Servicer.

          (e)  Payoffs and Assumptions.  The Owner shall cause the Primary
               -----------------------
Servicer  to provide to  the Special  Servicer copies  of all  assumption and
payoff  statements  generated  by the  Primary  Servicer  on the  Transferred
Mortgage Loans.

          (f)  Costs, Expenses and Information.  The Owner shall be
               -------------------------------
responsible for all costs and expenses associated with a Transferred Mortgage
Loan resulting from a  Primary Servicer or any  previous servicer failing  to
service such Transferred  Mortgage Loan correctly or failing  to give correct
information with  respect to such  Transferred Mortgage Loan to  any previous
servicer,  Primary  Servicer or  the  Special  Servicer  (including, but  not
limited  to, tax  information, insurance  information and  a failure  to make
servicing advances).   The Owner  shall be responsible for  all out-of-pocket
costs associated  with the  transfer of  a Transferred  Mortgage Loan  to the
Special Servicer.  The  Owner shall cause the Primary Servicer  to forward to
the Special Servicer  all information required to be  transferred pursuant to
this Agreement in the form of data tapes or other electronic media reasonably
acceptable to the Special Servicer.

          (g)  Mortgage Payments Received Prior to Transfer Date.   The Owner
               -------------------------------------------------
shall  cause the  Primary Servicer  to forward all  payments received  by the
Primary  Servicer on  each Transferred  Mortgage  Loan prior  to the  related
Transfer Date to the account of the particular Mortgagor.

          (h)  Mortgage Payments Received After Transfer Date.  The Owner
               ----------------------------------------------
shall cause the Primary Servicer to  endorse any Monthly Payments received by
the Primary Servicer after the related Transfer Date  directly to the Special
Servicer with respect  to any Transferred  Mortgage Loan and shall  cause the
Primary  Servicer to forward any such endorsed Monthly Payment to the Special
Servicer by overnight mail on the date of receipt.  The Owner shall cause the
Primary Servicer  to notify the  Special Servicer  of the particulars  of the
payment,  which notification  requirement shall  be satisfied if  the Primary
Servicer  forwards  with   its  payment  sufficient  information   to  permit
appropriate  processing of the  payment by the  Special Servicer.   The Owner
shall  cause the  Primary  Servicer  to assume  full  responsibility for  the
necessary and appropriate  legal application of Monthly Payments  received by
the  Primary  Servicer  after  the  related Transfer  Date  with  respect  to
Transferred Mortgage Loans  then in foreclosure or  bankruptcy; provided, for
purposes  of this Agreement,  necessary and appropriate  legal application of
such Monthly Payments shall  include, but not be limited to  endorsement of a
Monthly Payment to the Special Servicer  with the particulars of the  payment
such as  the account  number, dollar  amount, date  received and  any special
Mortgagor application instructions.

          (i)  Reconciliation; Principal and Interest Advances.  The Owner
               -----------------------------------------------
shall cause the Primary Servicer to, on  or before the related Transfer Date,
reconcile principal  balances and make  any monetary adjustments  required by
the  Special Servicer.   Any  such monetary  adjustments will  be transferred
between the Primary Servicer and the Special Servicer as appropriate.   In 
addition,  the Owner shall  cause the  Primary Servicer  to provide  the 
Special  Servicer Mortgage  Loan  Level documentation  regarding principal 
and interest advances.

          (j)  IRS Forms.  The Owner shall cause the Primary Servicer to file
               ---------
all IRS forms  1098, 1099, 1099A   or 1041 and  K-1 which are required  to be
filed on or before the related Transfer Date in relation to the servicing and
ownership of  the Transferred Mortgage  Loans for the current  calendar year.
The Special Servicer shall be responsible for  the filing of forms 1098, 1099
and 1099A  and will provide  all required information  and data to  the Owner
necessary  for  the  Owner  to  file  forms  1041  and  K-1  with  respect to
Transferred Mortgage Loans relating to the  actual time periods for which the
Special  Servicer has  serviced the  Transferred Mortgage  Loans.   The Owner
shall cause  the Primary  Servicer to  provide copies  of such  forms to  the
Special Servicer or the  Mortgagors upon request and shall  cause the Primary
Servicer  to  reimburse the  Special  Servicer  for  any costs  or  penalties
incurred by  the Special Servicer  due to  the Primary Servicer's  failure to
comply with this paragraph. 

     Section 2.05.  Special Servicer Covenants Regarding Transfer of
                    ------------------------------------------------
Servicing of Transferred Mortgage Loans. 
- ---------------------------------------

          (a)(i)    Within  five business days following a Transfer Date, the
Special Servicer shall  reimburse the Primary Servicer for  all principal and
interest   and Servicing Advances made  by such Primary Servicer with respect
to any Transferred Mortgage  Loan identified on  such Notice of Transfer  for
which the Primary Servicer has not been reimbursed.  Thereafter, such amounts
shall  be reimbursed to the Special Servicer  in accordance with Section 3.04
hereof.

          (ii) The  Special Servicer shall,  in accordance with  the relevant
provisions of the  Cranston-Gonzales National Affordable Housing  Act, as the
same  may be  amended from  time  to time,  and the  regulations  provided in
accordance with the Real Estate  Settlement Procedures Act, provide notice to
the Mortgagor of  each Mortgage of the  transfer of the servicing  thereto to
the Special Servicer.

          (iii)     The  Special  Servicer  shall   be  responsible  for  the
preparation and costs associated with notifications to Mortgagors sent by the
Special Servicer, with respect to the  assumption of servicing by the Special
Servicer.  The Special Servicer shall not be  responsible for the preparation
and  costs associated  with notifications  to  Mortgagors sent  by a  Primary
Servicer with respect to assumption of servicing by the Special Servicer.

          (b)  The  Special  Servicer,   with  the  Owner  and   the  Primary
Servicers, in order to accomplish  any provision contained herein, shall take
any steps reasonably necessary, including,  but not limited to (i) executing,
acknowledging  and  delivering  all such  further  acts,  deeds, assignments,
transfers,  conveyances,  powers   of  attorney  and  assurances  as  may  be
reasonably  required  in  order  to accomplish  any  provision  herein,  (ii)
facilitating and completing  the transfer of any Servicing  File with respect
to any  Transferred  Mortgage Loan  from a  Primary Servicer  to the  Special
Servicer,  (iii)  entering  into  and  performing  under  any  Reconstitution
Agreement and (iv) remitting to a Primary Servicer any principal and interest
or  Servicing  Advance  made  by  such Primary  Servicer  with  respect  to a
Transferred  Mortgage Loan  for  which  such Primary  Servicer  has not  been
reimbursed.   All  costs and  expenses  incurred by  compliance with  Section
2.05(b), (i) through (iv) shall be the responsibility of the Owner or the 
Primary Servicer,  as applicable, and  all costs incurred by  compliance with
Section 2.05(b), (iv) shall be the responsibility of the Special Servicer.

     Section 2.06.  Custodial Agreement. 
                    -------------------
          Pursuant to  the applicable  Custodial Agreement,  the Owner  shall
deliver and release  to the related  Custodian on or  prior to each  Transfer
Date  those Mortgage  Loan  documents required  by  the applicable  Custodial
Agreement with respect to each Transferred Mortgage Loan, a list of  which is
set forth in  Section 2 of the applicable Custodial  Agreement.  In the event
of any conflict,  inconsistency or discrepancy between any  of the provisions
of this  Agreement and  any  of the  provisions of  the applicable  Custodial
Agreement, the provisions of this Agreement shall control and be binding upon
the Owner and the Special Servicer.

          Prior  to  each Transfer  Date,  the related  Custodian  shall have
certified its  receipt of all  such Mortgage  Loan documents  required to  be
delivered pursuant to the applicable Custodial Agreement, as evidenced by the
Initial  Certification of  the related Custodian  in the form  annexed to the
applicable  Custodial Agreement.  The Owner shall  be responsible for, as and
when  due, any  and  all  initial document  review  fees,  initial and  final
certification fees  and recertification  fees and  any costs associated  with
correcting any  deficiencies identified  in connection  with such  review(s).
The Owner  shall  be responsible  for  maintaining the  applicable  Custodial
Agreement with respect  to the Transferred Mortgage  Loans and shall  pay all
other fees  and expenses of the  related Custodian including but  not limited
to, (i) any and all annual and warehousing fees, (ii) any and all termination
fees in  the  event  the  related Custodian  is  terminated  by  the  Special
Servicer, except that  the Owner shall pay such termination fees in the event
the related Custodian is terminated pursuant to the Owner's request and (iii)
any and  all  fees due  in connection  with  the deposit  or  retrieval of  a
Transferred Mortgage Loan document or documents.

          The  Special  Servicer  shall  forward  to  the  related  Custodian
original documents evidencing  an assumption, modification,  consolidation or
extension of  any Transferred Mortgage  Loan entered into in  accordance with
this Agreement within  two weeks of their execution,  provided, however, that
the Special  Servicer shall  provide the related  Custodian with  a certified
true copy  of any such document submitted for  recordation within one week of
its execution, and  shall provide the original of  any document submitted for
recordation or  a copy of such  document certified by  the appropriate public
recording office to be a true and complete copy of the original within thirty
days after  such certified  document is returned  from such  public recording
office.

                                 ARTICLE III

                 SERVICING OF THE TRANSFERRED MORTGAGE LOANS

     Section 3.01.  Special Servicer to Service Transferred Mortgage Loans. 
                    ------------------------------------------------------

          (A)  Acting  directly  or  through  one  or  more  subservicers  as
provided  in Section  8.03 hereof,  the Special  Servicer, as  an independent
contractor, shall service and administer the  Transferred Mortgage Loans from
and after the related Transfer Date on behalf of the Owner in accordance with
the terms  of this  Agreement and the  respective Transferred  Mortgage Loans
and, to the extent consistent with such terms, in the same manner in which it
services and administers similar mortgage loans for its own portfolio, giving
due consideration  to customary  and usual standards  of practice  of prudent
mortgage lenders and loan servicers administering similar mortgage loans  but
without regard to:

          (i)  any relationship that the Special Servicer, any subservicer or
any affiliate of  the Special Servicer or  any subservicer may have  with the
related Mortgagor;

          (ii) the  Special  Servicer's  obligation  to  make  principal  and
interest advances or Servicing Advances; or

          (iii)     the  Special Servicer's  or  any  subservicer's right  to
receive  compensation for  its  services  hereunder or  with  respect to  any
particular transaction.

          The standards  set forth in  this Section 3.01(A) shall  be defined
herein as "Accepted Servicing Practices."

          (B)  The  Special  Servicer  shall  (i)  enforce  each  Mortgagor's
obligations under the related Mortgage  Loan to cause each Mortgaged Property
to  be insured  against  risks, hazards  and liabilities  as required  by all
applicable laws,  regulations and  Mortgage Loan Documents,  in an  amount at
least  equal  to  the  lesser  of  (A)  the  full  replacement  cost  of  the
improvements, and  (B)  the  outstanding  principal balance  of  the  related
Mortgage Loan  or such other amount as is  necessary to prevent any reduction
in such policy  by reason of the  application of co-insurance and  to prevent
the Owner  from being  deemed to  be a  co-insurer, and  (ii) cause each  REO
Property to be insured  against risks, hazards and liabilities,  in an amount
which is at  least equal to the  lesser of (A) the full  replacement value of
the improvements  which  are  a  part  of such  REO  Property,  and  (B)  the
outstanding principal balance  of the related  Mortgage Loan  at the time  it
became an  REO Property; such  insurance shall  be obtained  from an  insurer
having a  "General Policy Rating" of A or better  in Best's Key Rating Guide.
The Special  Servicer shall retain copies of all hazard insurance policies or
certificates of insurance  representing such  coverage.  In  the event of  an
insured  loss with  respect to  any  Mortgaged Property,  unless the  Special
Servicer has actual knowledge that the Mortgagor has filed such a  claim with
respect to a Mortgaged Property, the Special Servicer shall promptly  file or
cause to  be filed  a  claim on  the hazard  insurance.   In  the case  of  a
Mortgaged  Property,  the  Special  Servicer  shall  apply  or  disburse  all
insurance  proceeds  in accordance  with  the  terms  and provisions  of  the
Mortgage  Loans and this Agreement,  and, in the case  of a REO Property, the
Special Servicer shall apply or disburse all insurance proceeds in accordance
with the instructions of Owner, in each case net of any amounts due to 
Special Servicer as otherwise provided herein.  The Special  Servicer shall,  
where the  Mortgagor fails  or refuses  to maintain insurance  on  the  
Mortgaged  Property  in  accordance  with  the applicable Mortgage Loan (or  
to pay escrows sufficient  therefor, as the case  may be), subject the 
Mortgaged  Property to the coverage of  its "force-placed" hazard insurance 
policy with  such deductible as the Special  Servicer maintains for similar 
mortgaged properties serviced for itself and for others.   The amount
of  any  premiums to  the  Special  Servicer  resulting from  obtaining  such
coverage shall be treated as a Servicing  Advance hereunder.  The Owner shall
be solely  responsible for the amount  of the deductible in the  event of any
loss and the Special Servicer shall have no liability to Owner therefor.

          Subject to  the preceding paragraph, the Special Servicer shall, at
its own expense, keep in force  during the term of this Agreement  a fidelity
bond and a policy  or policies of insurance covering errors  and omissions in
the  performance of the Special Servicer's  obligations under this Agreement.
Such fidelity bond and policy or policies shall be maintained with recognized
insurers  and shall be in  such form and  amount as would  permit the Special
Servicer to be  qualified as a FNMA  or FHLMC seller-servicer.   The Servicer
shall be deemed  to have complied with this provision if  an affiliate of the
Special Servicer  has such  errors and omissions  and fidelity  bond coverage
and, by  the terms of  such insurance policy  or fidelity bond,  the coverage
afforded thereunder extends to the Special Servicer.

          Notwithstanding  the foregoing paragraph, the Owner and the Special
Servicer hereby agree as follows:

          (a)  The Owner or the Owner's designee shall prepare and record all
Assignments  of Mortgage and powers of  attorney, and shall pay the recording
costs  associated   therewith.    The  Special  Servicer   shall  track  such
Assignments  of Mortgage,  with  respect to  Transferred  Mortgage Loans,  to
ensure they have been recorded.

          (b)  The Special Servicer  shall utilize its internal  tax services
and  will  bear  the  expense  of  any  outside  tax  services, if  utilized;
provided, however, in  accordance with Accepted  Servicing Practices, if  the
Special Servicer  uses outside  tax services, the  cost of such  services, so
long as such cost is reasonable, shall be paid by the Owner.

          (c)  The  Special Servicer shall  retain all Ancillary  Income with
respect to Transferred Mortgage Loans.

          (d)  Notwithstanding the  foregoing, at any  time and from  time to
time, the Owner may at its election terminate this Agreement with  respect to
any Transferred Mortgage Loan or REO Property as provided by Section 9.02.

          Consistent with and subject to Accepted Servicing Practices and the
terms of this Agreement,  the Special Servicer may waive, modify  or vary any
term of  any Transferred  Mortgage Loan.  or consent  to the  postponement of
strict compliance with any such term or in any manner grant indulgence to any
Mortgagor.   Without limiting  the generality of  the foregoing,  the Special
Servicer shall continue,  and is hereby authorized and  empowered, to execute
and  deliver   on  behalf  of  itself  and  the  Owner,  all  instruments  of
satisfaction or  cancellation, or of  partial or full release,  discharge and
all other comparable instruments, with respect to  the Transferred  Mortgage 
Loans and  with respect to  the related Mortgaged Properties.   If reasonably
required by the Special  Servicer, the Owner shall furnish  the Special  
Servicer with  any powers  of attorney  and other documents  necessary or 
appropriate  to enable the Special  Servicer to carry out its servicing 
and administrative duties under this Agreement.

     Section 3.02.  Collection of Mortgage Loan Payments. 
                    ------------------------------------

          Continuously  from the  related Transfer Date  until the  date each
Transferred Mortgage Loan ceases to be subject to this Agreement, the Special
Servicer shall proceed  diligently to collect all payments due  under each of
the Transferred Mortgage Loans when the same shall become due and payable and
shall take  special care in  ascertaining and estimating Escrow  Payments and
all  other charges  that will  become  due and  payable with  respect  to the
Transferred Mortgage  Loans and each  related Mortgaged Property, to  the end
that the installments  payable by  the Mortgagors will  be sufficient to  pay
such charges as and when they become due and payable.

     Section 3.03.  Establishment of and Deposits to Custodial Account. 

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

          The Special Servicer  shall segregate and hold all  funds collected
and received  pursuant to the  Transferred Mortgage Loans separate  and apart
from any of its own funds and general assets and shall establish and maintain
one or  more  Custodial Accounts,  in  the form  of  time deposit  or  demand
accounts, titled "(Special Servicer), in trust for Lehman Capital, A Division
of Lehman Brothers Holdings Inc.,  owner of Residential Mortgage Loans, Group
No.  _______,  and various  Mortgagors".    The  Custodial Account  shall  be
established  with  a  Qualified  Depository.   Any  funds  deposited  in  the
Custodial  Account shall at  all times be  fully insured by  the FDIC and any
amounts  therein may  be  invested  in Eligible  Investments  subject to  the
provisions of Section 3.09 hereof.   Funds deposited in the Custodial Account
may be drawn on by the Special Servicer in accordance with Section 3.04.  The
creation of  any Custodial Account  shall be evidenced by  a certification in
the  form  of Exhibit  C  hereto.   A  copy of  such  certification  shall be
furnished  to the  Owner and, upon  request, to  any subsequent owner  of the
Mortgage Loans.

          The Special  Servicer shall deposit  in the Custodial Account  on a
daily basis,  and retain therein,  the following collections received  by the
Special Servicer in the Special  Servicer's lock-box and payments required to
be made by the Special Servicer after the related Transfer Date:

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

               (ii)   all payments  on account  of interest  on the  Transferred
     Mortgage Loans adjusted to the Mortgage Loan Remittance Rate;

               (iii)  all Net Liquidation Proceeds; 

               (iv)   all Net Insurance Proceeds;

               (v)    any  amount required to be deposited in the  Custodial
     Account; 

               (vi)   any  amounts required  to  be  deposited  by  the  Special
     Servicer in connection with the  deductible clause in any blanket hazard
     insurance policy; and

               (vii)  any amounts received  with respect to  or related to  any
     REO Property or REO Disposition Proceeds.

          Any interest  paid on funds  deposited in the Custodial  Account by
the  depository  institution shall  accrue  to  the  benefit of  the  Special
Servicer and the Special  Servicer shall be entitled  to retain and  withdraw
such   interest  from  the  Custodial   Account  pursuant  to  Section  3.04.
Additionally, any other benefit derived from the Custodial Account associated
with  the  receipt,  disbursement and  accumulation  of  principal, interest,
taxes, hazard insurance, mortgage insurance, etc. shall accrue to the Special
Servicer.

     Section 3.04.  Permitted Withdrawals From Custodial Account. 
                    --------------------------------------------

          The Special Servicer shall, from  time to time, withdraw funds from
the Custodial Account (without implication) for the following purposes:

               (i)  to make payments to the Owner in the amounts and  in the
     manner provided for in Section 4.01;

               (ii)  to  reimburse  itself  for  unreimbursed  advances of  the
     Special Servicer's  funds made pursuant  to Section 2.05 hereof  and for
     any unreimbursed  Servicing Advances,  the Special  Servicer's right  to
     reimburse itself pursuant to this subclause (ii) being limited to either
     (x) amounts  received  on the  related Transferred  Mortgage Loan  which
     represent  late payments of  principal and/or interest  respecting which
     any such advance was made, it being understood that, in  the case of any
     such reimbursement, the Special Servicer's  right thereto shall be prior
     to the rights  of the Owner or  (y) any other amounts  in the Collection
     Account in  the  event  that  such  advances  have  been  deemed  to  be
     Nonrecoverable  Advances or are not recovered from recoveries in respect
     of the related  Transferred Mortgage Loan or REO Property  after a final
     determination  has been  made as to  what amounts  have been or  will be
     recovered, it being understood that for those Transferred Mortgage Loans
     in  foreclosure,  the Owner  shall  reimburse the  Special  Servicer for
     Servicing  Advances and  advances made  pursuant to Section  2.05 hereof
     through the completion of  the sale of the  defaulted Mortgage Loan,  or
     the foreclosure and disposition of the REO Property.  If the disposition
     of  a Transferred  Mortgage Loan  results  in the  Special Servicer  not
     recovering all of the foregoing sums, the Owner shall be responsible for
     reimbursing to  the Special Servicer  a sum equal to  such non-recovered
     amount.     In  the  event   that  a  Transferred  Mortgage   becomes  a
     Reconstituted  Mortgage Loan,  pursuant  to  the related  Reconstitution
     Agreement, the Special  Servicer shall be  able to recover  unreimbursed
     advances from the related Custodial Account prior to payments to be made
     to certificateholders;

               (iii)   to  pay  itself  any   unpaid Transferred Mortgage Loan
     Servicing  Fees, it being understood that for those Transferred Mortgage
     Loans in foreclosure, the Owner shall  reimburse  the  Special Servicer  
     for  Transferred  Mortgage Loan Servicing  Fees through  the completion 
     of  the sale  of the  defaulted Mortgage Loan  or the foreclosure  and 
     disposition of the  REO Property.  If the disposition of a Transferred 
     Mortgage Loan results in the Special Servicer not  recovering all of the
     foregoing sums, the  Owner shall be responsible for reimbursing to  the 
     Special Servicer a sum equal to such non-recovered amount;

               (iv)  to pay itself interest on funds deposited in the Custodial
     Account;

               (v)   to clear  and terminate  the Custodial  Account upon  the
     termination of this Agreement; 

               (vi)   to  transfer funds  to  another Qualified  Depository in
     accordance with Section 3.09 hereof;

               (xii)  to  invest  funds  in  certain  Eligible  Investments  in
     accordance with Section 3.09 hereof; and

               (viii) to  withdraw  amounts   erroneously  deposited  into   the
     Custodial Account.

     Section 3.05.  Establishment of and Deposits to Escrow Account. 
                    -----------------------------------------------

          The Special Servicer  shall segregate and hold  all funds collected
and received  pursuant  to a  Transferred Mortgage  Loan constituting  Escrow
Payments separate and apart from any of its own funds and general  assets and
shall establish and maintain one or more Escrow Accounts, in the form of time
deposit or demand accounts, titled,  "(Special Servicer), in trust for Lehman
Capital, A  Division of Lehman  Brothers Holdings Inc., owner  of Residential
Mortgage  Loans, Group  No. _______,  and  various Mortgagors".   The  Escrow
Accounts shall be  established with a Qualified  Depository in a manner  that
shall provide maximum available insurance thereunder.  Funds deposited in the
Escrow Account  may be drawn  on by the  Special Servicer in  accordance with
Section 3.06.   The creation  of any Escrow  Account shall be  evidenced by a
certification in the form of  Exhibit D hereto.  A copy of such certification
shall be furnished to the Owner and, upon request, to any subsequent owner of
the Transferred Mortgage Loans.

          The  Special  Servicer  shall  deposit  in  the  Escrow Account  or
Accounts on a daily basis, and retain therein:

               (i)    all  Escrow  Payments   collected  on   account  of   the
     Transferred Mortgage Loans, for the purpose of  effecting timely payment
     of any such items as required under the terms of this Agreement; and

               (ii)   all   amounts   representing   Insurance   Proceeds   or
     Liquidation  Proceeds which  are to  be  applied to  the restoration  or
     repair  of any  Mortgaged  Property relating  to a  Transferred Mortgage
     Loan.

          The Special Servicer shall make withdrawals from the Escrow Account
only to effect such payments  as are required under  this Agreement, as set  
forth in Section 3.06.  The Special Servicer  shall retain any interest paid 
on  funds deposited in  the Escrow  Account by the  depository institution,  
other than interest on escrowed funds  required by law to  be paid to the  
Mortgagor.  To the  extent  required by  law,  the Special  Servicer  shall 
pay  interest on escrowed funds to  the Mortgagor notwithstanding that the  
Escrow Account may be non-interest  bearing or  that interest paid  thereon 
is  insufficient for such purposes.

     Section 3.06.  Permitted Withdrawals From Escrow Account. 
                    -----------------------------------------

          Withdrawals from the Escrow Account or  Accounts may be made by the
Special Servicer only:

               (i)   to effect  timely  payments  of  ground  rents,  taxes,
     assessments,  water  rates,  mortgage  insurance  premiums,  condominium
     charges,  homeowners association  charges,  fire  and  hazard  insurance
     premiums  or other  items constituting  Escrow Payments for  the related
     Mortgage;

               (ii)  to  reimburse  the  Special Servicer  for  any  Servicing
     Advance  made  by  the  Special  Servicer  with  respect  to  a  related
     Transferred Mortgage Loan, but only from amounts received on the related
     Transferred Mortgage  Loan which  represent late  collections of  Escrow
     Payments thereunder;

               (iii)  to refund to any Mortgagor any funds found to be in excess
     of  the amounts  required under  the  terms of  the related  Transferred
     Mortgage Loan;

               (iv)   for  transfer to the Custodial Account and application to
     reduce  the  principal balance  of  the  Transferred  Mortgage  Loan  in
     accordance with the terms of the related Mortgage and Mortgage Note;

               (v)    for  application   to  restoration  or  repair   of  the
     Mortgaged Property in accordance with Accepted Servicing Practices;

               (vi)   to pay to the Special Servicer, or any Mortgagor to the
     extent required by  law, any interest paid on the funds deposited in the
     Escrow Account; and

               (vii)   to  clear  and  terminate  the  Escrow  Account  on  the
     termination of this Agreement.

     Section 3.07.  Notification of Adjustments. 
                    ---------------------------

          With respect to each adjustable rate Transferred Mortgage Loan, the
Special  Servicer shall  adjust the  Mortgage  Interest Rate  on the  related
interest rate adjustment  date and  shall adjust the  Monthly Payment on  the
related mortgage payment adjustment  date, if applicable, in  compliance with
the  requirements of  applicable law  and the  related Mortgage  and Mortgage
Note.   The Special Servicer shall execute and  deliver any and all necessary
notices required under applicable  law and the terms of  the related Mortgage
Note and  Mortgage regarding the  Mortgage Interest Rate and  Monthly Payment
adjustments.   The  Special Servicer  shall  promptly, upon  written  request
therefor,  deliver  to  the  Owner  such  notifications  and  any  additional
applicable data regarding such adjustments  and the methods used to calculate
and implement such  adjustments.  Such data provided  by the Special Servicer
shall be in  a form  acceptable to  the Owner and  shall be  provided by  the
Special  Servicer within  a  reasonable  period of  time  subsequent to  such
request.  Upon the discovery by the Special Servicer or the receipt of notice
from the Owner  that the  Special Servicer  has failed to  adjust a  Mortgage
Interest Rate or  Monthly Payment in accordance with the terms of the related
Mortgage  Note,  the  Special  Servicer  shall  immediately  deposit  in  the
Custodial Account  from its  own funds  the amount  of any  interest loss  or
deferral caused the  Owner thereby.  Any such losses, to the extent resulting
from  the  conveyance of  incorrect  data to  the Special  Servicer  from any
Primary Servicer or any  previous servicer, as the case may  be, shall not be
the responsibility of the Special Servicer.

     Section 3.08.  Completion and Recordation of Assignment of Mortgage.
                    ----------------------------------------------------

          To the extent permitted by  applicable law, each of the Assignments
of Mortgage is subject to recordation  in all appropriate public offices  for
real property records  in all the counties or  other comparable jurisdictions
in which  any or all  of the Mortgaged  Properties are  situated, and in  any
other appropriate public  recording office or elsewhere,  such recordation to
be effected  at the Owner's  expense at the direction  of the Owner.   At the
Owner's  direction,  the  Special  Servicer   shall  cause  to  be  made  the
endorsements  on  the Mortgage  Note,  the  Assignment  of Mortgage  and  the
assignment of security agreement.

     Section 3.09.  Protection of Accounts. 
                    ----------------------

          The  Special  Servicer may  transfer the  Custodial Account  or the
Escrow Account to a different Qualified  Depository from time to time.   Such
transfer shall be  made only upon obtaining  the consent of the  Owner, which
consent shall not be withheld unreasonably.

          The  Special Servicer shall  bear any  expenses, losses  or damages
sustained by the Owner if the Custodial Account and/or the Escrow Account are
not demand deposit accounts.

          Amounts on deposit  in the Custodial Account  may at the  option of
the Special  Servicer be invested  in Eligible Investments; provided  that in
the event that amounts on deposit in the Custodial Account exceed  the amount
fully insured by the FDIC (the "Insured Amount") the Servicer shall be
                                --------------
obligated to  invest the excess  amount over  the Insured Amount  in Eligible
Investments on the same Business Day as such excess amount becomes present in
the Custodial Account.   Any such  Eligible Investment shall mature  no later
than  the  Determination  Date  next  following the  date  of  such  Eligible
Investment, provided, however, that if such Eligible Investment is an 
obligation of a Qualified Depository (other than the Special Servicer) that 
maintains the Custodial Account, then such Eligible Investment may mature on
such Remittance Date.   Any such Eligible Investment  shall be made in the
name of the  Special Servicer in  trust for the  benefit of  the Owner.   All
income on or  gain realized  from any such  Eligible Investment shall be for 
the benefit of the Special  Servicer and may be withdrawn at any time by the 
Special  Servicer.  Any  losses incurred in  respect of any  such investment
shall be  deposited  in  the Custodial  Account,  by the  Special Servicer 
out of its own funds immediately as realized. 

           Section 3.10.  Default Management Provisions. 
                          -----------------------------

          (a)  Default Management Responsibilities:  Subject only to Accepted
               -----------------------------------
Servicing Practices and the Decision Matrix attached hereto as Exhibit I, the
Special Servicer shall  have full power and  authority to do  or cause to  be
done any and all things in  connection with such servicing and administration
which it may deem necessary or desirable.  Without limiting the generality of
the foregoing, Special  Servicer is hereby authorized and  empowered by Owner
(if, in the Special Servicer's  reasonable judgment, such action with respect
to the Transferred Mortgage Loans  and/or the Mortgaged Properties is  in the
best  interests  of  Owner in  accordance  with,  or  is  required  by,  this
Agreement,  and subject  to  Accepted Servicing  Practices  and the  Decision
Matrix)  to  take the  following  actions  (without  limitation (i)  prepare,
execute  and deliver,  on behalf of  the Owner  at its  expense, any  and all
financing  statements,  continuation   statements  and  other   documents  or
instruments necessary  to maintain  the lien on  each Mortgaged  Property and
related collateral;  and, subject  to the remaining  terms and  provisions of
this Section, modifications, waivers (including, without  limitation, waivers
of  any late payment  charge in connection  with any delinquent  payment on a
Transferred   Mortgage   Loan),  consents,   amendments,   discounted  payoff
agreements, forbearance agreements, cash management agreements or consents to
or with respect to any documents contained in the related servicing file; and
any and  all instruments of  satisfaction or  cancellation, or of  partial or
full release or discharge, and all other instruments comparable to any of the
types of instruments described in this subsection (i), and (ii) institute and
prosecute  judicial and non-judicial foreclosures, suits on promissory notes,
indemnities, guaranties or other Transferred Mortgage Loan documents, actions
for  equitable and/or  extraordinary relief  (including, without  limitation,
actions for  temporary restraining  orders, injunctions,  and appointment  of
receivers), suits  for waste, fraud  and any and all  other tort, contractual
and/or other  claims of whatever nature, and to  appear in and file on behalf
of the Owner such pleadings or documents as may be  necessary or advisable in
any bankruptcy action, state or federal suit or any other action.

          (b)  Alternatives to Foreclosure:
               ---------------------------

          (i)    Repayment Plan and Forbearance Agreement.  If the Special
                 ----------------------------------------
Servicer pursues a repayment plan  in respect of a Transferred  Mortgage Loan
pursuant to the  authority granted to the  Special Servicer by the  terms and
provisions of Section 3.10 (a) above,  the Special Servicer will negotiate an
agreement with the Mortgagor for repayment of the  delinquent payments over a
period  and  for  forbearance  from  foreclosure  during  the  term  of  such
agreement.  If such Mortgagor shall at any time be  in default under any such
agreement,  the  Special  Servicer shall  promptly  proceed  with foreclosure
proceedings in accordance  with Section 3.10 (c) hereof (while simultaneously
pursuing other resolution strategies).  The Special Servicer shall retain any
fees  paid  by the  Mortgagor  in  connection  with  such repayment  plan  or
forbearance agreement as Ancillary Income.

          (ii)   Suit Against the Mortgagor; Garnishments, Etc.:  If the
                 ----------------------------------------------
Special Servicer determines  in accordance with Accepted  Servicing Practices
and  this Agreement that it would be prudent to file suit against a Mortgagor
rather than to seek foreclosure, the Special Servicer may file suit against a
Mortgagor  directly to  recover the  indebtedness, to  seek a  garnishment of
wages,  to  seek  a  temporary  restraining  order  and/or  temporary  and/or
permanent injunction, and/or to seek any other  relief available at law or in
equity against  the Mortgagor.   Additionally,  if the  circumstances warrant
same and applicable  law so permits, the  Special Servicer may file  any such
suit while simultaneously  seeking nonjudicial or judicial foreclosure or may
seek  such relief  in  the same  action  as that  filed  to  seek a  judicial
foreclosure.

          (iii)   Pre-Sale.  In order to avoid foreclosure, the Special
                  --------
Servicer  may (pursuant to  the authority granted to  the Special Servicer by
the  terms and provisions of Section 3.10 (a)  above) attempt (i) to effect a
sale of the  Mortgaged Property (including causing the  Mortgaged Property to
be listed for sale with a real estate broker) or (ii) to effect an assumption
or prepayment of the Mortgage Loan, with the Mortgagor's cooperation, and, if
appropriate, enter into an agreement  with the Mortgagor regarding payment of
any  deficiency  (a  "Pre-Sale").    The  Special  Servicer,  or any  of  its
affiliates, may  act as  a broker  on behalf  of  the Mortgagor.   The  Owner
acknowledges  that if  the Special Servicer  or any affiliate  of the Special
Servicer has accepted a listing agreement with a Mortgagor in connection with
such sale  or assumption, the Special  Servicer or such affiliate,  acting in
such  capacity, is legally  obligated to present  all offers  to purchase the
Mortgaged  Property or  assume the Mortgage  Loan to  the Mortgagor  and will
negotiate a sale of  the Mortgaged Property or assumption  of the Transferred
Mortgage Loan pursuant  to the instructions from the Mortgagor.  The proceeds
of  any Pre-Sale distributable  to the Owner  pursuant to and  subject to the
distribution priorities set forth  in this Agreement will  reflect reductions
for   customary  and  reasonable   costs  of  closing,   including  brokerage
commissions, make-ready expenses, title insurance, financing costs, recording
fees, transfer taxes, tax certificates, title and closing agent fees and pro-
rated items, that will reduce the proceeds of sale payable to the Owner.

          (iv) Sale of Distressed Mortgage Loan.  The Special Servicer may
               --------------------------------
effect a sale  of a Distressed Mortgage Loan or  Severely Delinquent Mortgage
Loan to a third party.

          (v)  Modification.  If the Special Servicer pursues a modification
               ------------
of a  Transferred  Mortgage Loan  pursuant to  the authority  granted to  the
Special Servicer by the  terms and provisions of Section 3.10  (a) above, the
Special  Servicer will  negotiate  and  execute  Mortgage  Loan  modification
documents  on behalf  of  the  Owner in  accordance  with Accepted  Servicing
Practices.  The Special Servicer shall retain  any fees paid by the Mortgagor
in connection with such modification as Ancillary Income.

          (vi) Discounted Payoff.  The Special Servicer may (pursuant to the
               -----------------
authority  granted to the  Special Servicer  by the  terms and  provisions of
Section 3.10 (a) above), subject to the Decision Matrix, accept  a discounted
payoff of a Transferred Mortgage  Loan.  The Special Servicer, or any  of its
affiliates, may provide new financing to the Mortgagor to facilitate such 
discounted payoff provided  that the Special Servicer obtains the  Owner's  
prior  written  consent   with  respect  thereto.    The  Owner acknowledges 
that  if  the  Special  Servicer provides  such  financing,  the Special 
Servicer may receive fees  from the Mortgagor in connection therewith and  
the Owner will not be entitled to  any such fees to the extent that such
fees are customary and reasonable.

          (vii)     Deed in Lieu of Foreclosure.  If the Special Servicer
                    ---------------------------
pursues a deed  in lieu of foreclosure  pursuant to the authority  granted to
the Special Servicer by the terms  and provisions of Section 3.10 (a)  above,
the   Special   Servicer   will  retain   counsel   to   prepare  appropriate
documentation, execute and deliver such  documentation on behalf of the Owner
and  may enter  into an  agreement with  Mortgagor regarding  payment of  any
deficiency.   The  actions described  herein shall  be taken  by the  Special
Servicer in accordance  with Accepted Servicing  Practices or otherwise  with
the  consent of the Owner.  Title to  such Mortgaged Property may be taken in
the name  of the  Owner or  its designee.   Notwithstanding  anything to  the
contrary contained herein, in connection with  a deed in lieu of foreclosure,
in  the event  the Special Servicer  has reasonable  cause to believe  that a
Mortgaged  Property is  an  Environmental Problem  Property  as described  in
Section 3.10 (g) hereof,  the Special Servicer shall notify the  Owner of the
existence of the Environmental Problem Property, describe such  problem, make
a recommendation to  the Owner regarding handling such  Environmental Problem
Property and  carry out the  recommendation unless otherwise directed  by the
Owner in writing within five (5)  Business Days after the Owner's receipt  of
such  notice.  In no  event will the Special Servicer  be required to acquire
record title to an Environmental Problem Property.  The Special Servicer will
provide the  services described  in Section  3.10 (g)  with  respect to  each
Mortgaged Property for which a deed in lieu of foreclosure is received by the
Special Servicer.

          (viii)    Priority; Insurance Claims.  The Special Servicer will
                    --------------------------
be responsible for  retaining counsel on  behalf of the  Owner to advise  the
Special Servicer  whether any proposed  relief for the Mortgagor  pursuant to
this  Section  3.10  (b)  will  adversely affect  claims  against  any  other
Mortgagor  or  the priority  of the  lien  securing the  Mortgage Loan.   The
Special Servicer shall  consider the effect of such relief on the priority of
the lien and claims against other Mortgagors in acting hereunder.

          (ix) Monitoring.  The Special Servicer will be responsible for
               ----------

monitoring   compliance  with  a   repayment  plan,  modification  agreement,
agreement regarding payment  of a deficiency or other  agreement entered into
pursuant to this Section 3.10 (b) regarding payments in respect of a Mortgage
Loan,  and sending  appropriate reminder  notices to  the Mortgagor  or other
appropriate Person.

          (c)  Foreclosure.  If the Special Servicer reasonably determines
               -----------
that foreclosure is appropriate with respect to a Mortgage Loan (including if
it  determines that foreclosure  is appropriate in conjunction  with or as an
alternative to collection efforts and default management services hereunder),
the Special Servicer will  (pursuant to the authority granted  to the Special
Servicer by  the terms and  provisions of Section  3.10 (a) above)  retain an
attorney and  supervise the conduct  of the  foreclosure proceeding.   If the
Mortgaged  Property is  acquired in the  foreclosure proceeding,  the Special
Servicer may acquire the Mortgaged Property  in the name of the Owner  or its
designee (as specified by the Owner), and the Special Servicer shall 
commence providing property  management and disposition services  as provided
in  Section 3.10  (f). Notwithstanding,  anything to  the contrary  contained
herein, in connection with  a foreclosure, in the event  the Special Servicer
has reasonable cause to believe that a Mortgaged Property is an Environmental
Problem  Property  as described  in  Section  3.10  (g) hereof,  the  Special
Servicer shall notify the Owner of the existence of the Environmental Problem
Property, describe such problem, make a recommendation to the Owner regarding
handling the  Environmental Problem Property and carry out the recommendation
unless otherwise  directed by the Owner  in writing within  five (5) Business
Days after  the Owner's receipt of such notice.  In no event will the Special
Servicer  be required  to acquire  record title  to an  Environmental Problem
Property.  If  the Special Servicer elects  to proceed with a  foreclosure in
accordance  with  the laws  of  the state  where  the  Mortgaged Property  is
located,  the Special Servicer shall  not be required  to pursue a deficiency
judgment against the related Mortgagor or any other liable party if  the laws
of the state do not permit such  a deficiency judgment after such foreclosure
or if the Special Servicer  determines, in accordance with Accepted Servicing
Practices, that the likely recovery if a deficiency judgment is obtained will
not be sufficient to  warrant the cost, time, expense and/or  exposure to the
Owner of pursuing the deficiency judgment.

          (d)  Bankruptcy of Mortgagor.  If the Special Servicer has actual
               -----------------------
knowledge  that  a Mortgagor  is  the  subject  of  a  proceeding  under  the
Bankruptcy Code  or any  other similar law,  has made  an assignment  for the
benefit of creditors  or has had  a receiver or  custodian appointed for  its
property, the Special Servicer will (pursuant to the authority granted to the
Servicer  by the terms  and provisions of  Section 3.10 (a)  above) retain an
attorney to pursue claims to payment on  the Mortgage Loan and foreclosure on
the Mortgaged  Property.    If  the  Mortgaged Property  is  acquired  in  an
insolvency proceeding it  shall be acquired in  the name of the  Owner or its
designee.

          (e)  Decision Matrix.  The Special Servicer shall be authorized to
               ---------------
do or cause to be done any and all things  in connection with the Transferred
Mortgage Loans and  related Mortgaged Properties in  accordance with Accepted
Servicing  Practices and  the terms  and provisions  of  this Article  III as
limited by the matrix (the "Decision Matrix") attached hereto and made a part
hereof for all purposes as Exhibit I.

          (f)  Property Management and Disposition Responsibilities.  With
               ----------------------------------------------------
respect to each Mortgaged Property that becomes  an REO Property, the Special
Servicer  shall, in  accordance with  Accepted  Servicing Practices,  provide
property  management  and  disposition  services  with  respect  to  such REO
Property,  including analysis  of  sale  and leasing  potential  of such  REO
Property, leasing  and collection  of rents,  property management  (including
maintenance  and repairs  to  such  REO Property  to  render  it leasable  or
salable), Escrow  Account administration for  payment of Escrow  Payments and
property sales.

          (g)  Environmental Problems.  If the Servicer hereafter becomes
               ----------------------
aware  that a Mortgaged  Property is in  violation of any  environmental law,
rule  or  regulation  (an  "Environmental  Problem  Property"),  the  Special
Servicer will notify the  Owner of the existence of the Environmental Problem
Property.  Additionally, the Special Servicer  shall set forth in such notice
a description of such problem, a recommendation  to the Owner relating to the
proposed  action regarding the Environmental Problem Property and the Special
Servicer shall carry  out the  recommendation  set  forth in  such  notice 
unless  otherwise directed by  the Owner  in writing within  five (5)  
Business Days  after the Owner's  receipt  of such  notice.   If  the Special
Servicer has  reason to believe that a  Mortgaged Property is in violation of
any environmental law, rule  or regulation  (e.g., the  Special Servicer
obtains  a broker's  price opinion which reveals  the potential for such
problem),  the Special Servicer will  not  accept a  deed-in-lieu  of
foreclosure  upon any  such  Mortgaged Property without first  obtaining a
preliminary environmental  investigation for the Mortgaged Property
satisfactory to the Owner.

                                  ARTICLE IV

                              PAYMENTS TO OWNER

          Section 4.01.  Remittances. 
                         -----------
          On each  Remittance Date the  Special Servicer shall remit  by wire
transfer of immediately available funds to the Owner all amounts deposited in
the Custodial  Account as of the close of  business on the Determination Date
(net of charges against or withdrawals from the Custodial Account pursuant to
Section 3.04).

          With  respect to  any remittance  received by  the Owner  after the
second Business Day following the Business Day on which such payment was due,
the Special Servicer shall pay to the Owner interest on any such late payment
at an  annual rate equal to the  Prime Rate, adjusted as of  the date of each
change, plus two  percentage points, but in no event greater than the maximum
amount permitted by applicable law.  Such interest shall be deposited  in the
Custodial Account by  the Special Servicer on  the date such late  payment is
made and shall cover the period commencing with the day following such second
Business Day and ending with the Business Day on which such payment is  made,
both inclusive.  Such  interest shall be remitted along with the distribution
payable on the next succeeding Remittance  Date.  The payment by the  Special
Servicer of  any such interest shall  not be deemed an extension  of time for
payment or  a waiver of any  Event of Default  by the Special Servicer.   The
Special  Servicer  shall  have  no  advancing  obligations  with  respect  to
principal and/or interest on the  Transferred Mortgage Loans, other than with
respect to a Reconstitution Agreement as described herein.

     Section 4.02.  Statements to Owner. 
                    -------------------
          Not  later  than the  Remittance Date,  the Special  Servicer shall
furnish to the Owner a  monthly remittance advice containing such information
in the form of FNMA form 2010 and any other  information mutually agreed upon
by  the Special  Servicer  and the  Owner  and any  REO  reports, foreclosure
reports and any reports reasonably requested  by the Owner) in hard copy  and
electronic medium mutually  acceptable to the parties as  to the accompanying
remittance and the period ending on the preceding Determination Date.

          In addition,  not more than 60 days after  the end of each calendar
year, commencing December 31, 1997, the Special Servicer shall furnish to the
Owner at any time  during such calendar year  sufficient information for  the
Owner to file tax reports.

          Such obligation  of the  Special Servicer shall  be deemed  to have
been satisfied to  the extent that substantially comparable information shall
be  provided by  the Special  Servicer pursuant  to any  requirements of  the
Internal Revenue Code as from time to time are in force.

          The Special  Servicer shall prepare  and file IRS forms  1098, 1099
and 1099A (and will provide all data and information necessary for  the Owner
to file forms 1041 and  K-1) for all time  periods that the Special  Servicer
actually  services any  Transferred Mortgage  Loans during  the term  of this
Agreement.   In addition,  the Special Servicer shall  provide the Owner with
such information concerning  the Transferred Mortgage  Loans as is  necessary
for the Owner to prepare its federal income tax return as the Owner may  
reasonably request from time to time.

                                  ARTICLE V

                         GENERAL SERVICING PROCEDURES

                                  [Omitted]


                                  ARTICLE VI

                         REPRESENTATIONS, WARRANTIES
                                AND AGREEMENTS


     Section 6.01.  Representations, Warranties and Agreements of the Special
                    ---------------------------------------------------------
Servicer. 
- --------

          The Special  Servicer, as  a condition to  the consummation  of the
transactions  contemplated hereby, hereby makes the following representations
and warranties to the Owner as of each Transfer Date:

          (a)  Due Organization and Authority.  The Special Servicer is a
               ------------------------------
federal savings  bank duly organized,  validly existing and in  good standing
under  the laws of the United States  and has all licenses necessary to carry
on its business as now being conducted and is licensed, qualified and in good
standing in each state  where a Mortgaged Property is located if  the laws of
such state require licensing or qualification in order to conduct business of
the  type conducted  by the Special  Servicer, and  in any event  the Special
Servicer is  in compliance  with the  laws of  any such state  to the  extent
necessary to ensure  the enforceability of the  terms of this Agreement;  the
Special Servicer has the full power and authority to execute and deliver this
Agreement and to perform in  accordance herewith; the execution, delivery and
performance of  this Agreement (including  all instruments of transfer  to be
delivered  pursuant  to this  Agreement)  by  the  Special Servicer  and  the
consummation of  the  transactions contemplated  hereby  have been  duly  and
validly  authorized;  this   Agreement  evidences  the  valid,   binding  and
enforceable obligation of  the Special Servicer and all  requisite action has
been taken  by the Special Servicer to make  this Agreement valid and binding
upon the Special Servicer in accordance with its terms;

          (b)  Ordinary Course of Business.  The consummation of the
               ---------------------------
transactions contemplated  by this  Agreement are in  the ordinary  course of
business of the Special Servicer;

          (c)  No Conflicts.  Neither the execution and delivery of this
               ------------
Agreement, the acquisition  of the servicing responsibilities  by the Special
Servicer or the  transactions contemplated hereby, nor the  fulfillment of or
compliance with  the terms  and conditions of  this Agreement,  will conflict
with or result in  a breach of any of the terms,  conditions or provisions of
the Special Servicer's  charter or  by-laws or any  legal restriction or  any
agreement or instrument to  which the Special Servicer is  now a party or  by
which it is bound, or constitute a default or result in an acceleration under
any  of  the  foregoing,  or  result  in  the  violation  of  any  law, rule,
regulation,  order, judgment or decree  to which the  Special Servicer or its
property is subject, or impair the ability of the Special Servicer to service
the Mortgage Loans, or impair the value of the Mortgage Loans;

          (d)  Ability to Perform.  The Special Servicer does not believe,
               ------------------
nor does  it have any reason or cause to believe, that it cannot perform each
and  every covenant contained  in this  Agreement.   The Special  Servicer is
solvent  and  the  transfer  of servicing  responsibilities  to  the  Special
Servicer hereunder  is not undertaken to hinder, delay  or defraud any of the
Special Servicer's creditors;

          (e)  No Litigation Pending.  There is no action, suit, proceeding
               ---------------------
or investigation  pending or threatened  against the Special  Servicer which,
either in any one  instance or in the  aggregate, may result in  any material
adverse change in  the business, operations, financial  condition, properties
or assets of the Special Servicer, or in any material impairment of the right
or ability of the Special Servicer to carry on its business  substantially as
now  conducted,  or in  any material  liability  on the  part of  the Special
Servicer, or which would draw into question the validity of this Agreement or
of any action taken  or to be taken in connection with the obligations of the
Special  Servicer contemplated  herein, or  which would  be likely  to impair
materially the ability  of the Special Servicer to perform under the terms of
this Agreement;

          (f)  No Consent Required.  No consent, approval, authorization or
               -------------------
order of  any  court or  governmental  agency or  body  is required  for  the
execution, delivery and performance by  the Special Servicer of or compliance
by the Special Servicer  with this Agreement, or  if required, such  approval
has been obtained prior to each Transfer Date;

          (g)  Ability to Service.  The Servicer is an approved
               ------------------
seller/servicer of conventional residential mortgage loans for FNMA or FHLMC,
with the facilities,  procedures, and experienced personnel necessary for the
sound servicing  of mortgage loans  of the same  type as the  Mortgage Loans.
The Servicer is in good standing to service mortgage loans for either FNMA or
FHLMC,  and no event has  occurred, including but not  limited to a change in
insurance  coverage, which  would make  the  Servicer unable  to comply  with
either  FNMA  or  FHLMC  eligibility  requirements  or  which  would  require
notification to any of FNMA or FHLMC;

          (h)  No Untrue Information.  No representation or warranty made by
               ---------------------
the  Special Servicer  pursuant  to  this Section  6.01  contains any  untrue
statement of fact or omits to  state a fact necessary to make the  statements
contained therein not misleading; and

          (i)  No Commissions to Third Parties.  The Special Servicer has not
               -------------------------------
dealt with any broker or agent or anyone  else who might be entitled to a fee
or commission in connection with this transaction other than the Owner.

          (j)  Insured Depository Institution Representations.  Special
               ----------------------------------------------
Servicer  is an "insured  depository institution" as that  term is defined in
Section 1813(c)(2)  of Title 12  of the United  States Code, as  amended, and
accordingly, Special Servicer makes the following  additional representations
and warranties:

               (i)   This  Agreement   between  Owner  and   Special  Servicer
     conforms to all applicable statutory and regulatory requirements; and

               (ii)  This Agreement is (1) executed contemporaneously with the
     agreement  reached by  Owner and  Special  Servicer, (2)  approved by  a
     specific  corporate or  banking association  resolution  by the  Special
     Servicer's board of directors, which  approval shall be reflected in the
     minutes  of  said board,  and  (3) an  official  record  of the  Special
     Servicer.  A copy of such  resolution, certified by a vice president  or
     higher officer of Special Servicer has been provided to Owner.

     Section 6.02.  Remedies for Breach of Representations and Warranties of
                    --------------------------------------------------------
the Special Servicer. 
- --------------------

          It is understood and agreed that the representations and warranties
set  forth  in  Section 6.01  shall  survive the  engagement  of  the Special
Servicer  to perform the servicing  responsibilities under this Agreement and
shall inure  to the  benefit of  the Owner.    Upon discovery  by either  the
Special  Servicer  or  the  Owner  of  a  Breach  of  any  of  the  foregoing
representations and  warranties which  materially and  adversely affects  the
ability of  the Special Servicer to perform  its duties and obligations under
this Agreement or otherwise materially and adversely affects the value of the
Mortgage  Loans, the  Mortgaged  Property  or the  priority  of the  security
interest on such Mortgaged Property or the interest of the Owner (in the case
of any of the foregoing, a "Breach"), the party discovering such Breach shall
give prompt written notice to the other.

          Within 60  days of the earlier of either  discovery by or notice to
the Special Servicer of any Breach of  a representation or warranty set forth
in Section  6.01 which materially  and adversely  affects the ability  of the
Special Servicer to  perform its duties and obligations  under this Agreement
or  otherwise materially  and adversely  affects  the value  of the  Mortgage
Loans, the  Mortgaged Property or  the priority of  the security interest  on
such  Mortgaged Property,  the Special  Servicer shall  use its  Best Efforts
promptly to cure  such Breach in  all material respects  and, if such  Breach
cannot be cured,  the Special Servicer shall,  at the Owner's option,  assign
the  Special  Servicer's  rights  and obligations  under  this  Agreement (or
respecting the  affected Mortgage  Loans)  to a  successor standby  servicer,
subject to the  approval of the Owner, which approval shall be in the Owner's
sole discretion.  Such  assignment shall be made  in accordance with  Section
10.01.

          In addition,  the Special  Servicer shall indemnify  the Owner  and
hold it harmless  against any losses, damages, penalties, fines, forfeitures,
reasonable and necessary  legal fees and related costs,  judgments, and other
costs and  expenses resulting  from any claim,  demand, defense  or assertion
based  on  or grounded  upon,  or resulting  from,  a Breach  of  the Special
Servicer representations and  warranties contained in this Agreement.   It is
understood  and  agreed  that  the  obligation of  the  Special  Servicer  to
indemnify the Owner pursuant to this Section 6.02 constitutes the sole remedy
of  the  Owner respecting  a  breach  of  the foregoing  representations  and
warranties.

          Any cause  of action  against the Special  Servicer relating  to or
arising out  of the  Breach of  any representations  and  warranties made  in
Section 6.01 shall  accrue upon (i) discovery  of such Breach by  the Special
Servicer or notice thereof by the Owner to the Special Servicer, (ii) failure
by  the Special  Servicer  to cure  such  Breach within  the applicable  cure
period,  and  (iii)  demand  upon  the  Special  Servicer  by  the  Owner for
compliance with this Agreement.

     Section 6.03.  Representations and Warranties of the Owner. 
                    -------------------------------------------

          The Owner, as  a condition to the consummation  of the transactions
contemplated  hereby, makes the  following representations and  warranties to
the Special Servicer as of each Transfer Date:

          (a)  Due Organization and Authority.  The Owner is a Delaware
               ------------------------------
corporation duly organized,  validly existing and in good  standing under the
laws of the  state of  its incorporation  and has all  licenses necessary  to
carry  on  its  business as  now  being  conducted; the  Owner  has  the full
corporate power and authority  to execute and  deliver this Agreement and  to
perform in accordance  herewith; the execution,  delivery and performance  of
this  Agreement  (including  all  instruments of  transfer  to  be  delivered
pursuant  to  this Agreement)  by  the  Owner  and  the consummation  of  the
transactions contemplated hereby have been duly and validly authorized;  this
Agreement evidences  the valid,  binding and  enforceable  obligation of  the
Owner; and all requisite corporate action has been taken by the Owner to make
this Agreement valid and binding upon the Owner in accordance with its terms;

          (b)  Ordinary Course of Business.  The consummation of the
               ---------------------------
transactions contemplated  by this  Agreement are in  the ordinary  course of
business of the Owner;

          (c)  No Conflicts.  Neither the execution and delivery of this
               ------------
Agreement, the  conveyance of the  servicing responsibilities to  the Special
Servicer or the  transactions contemplated hereby, nor the  fulfillment of or
compliance with  the terms  and conditions of  this Agreement,  will conflict
with or result in  a Breach of any of the terms,  conditions or provisions of
the Owner's  charter or by-laws or any legal  restriction or any agreement or
instrument to which  the Owner is  now a party  or by which  it is bound,  or
constitute a default or result in an acceleration under any of the foregoing,
or result  in the violation of any law,  rule, regulation, order, judgment or
decree to which the Owner or its property is subject, or impair  the value of
the servicing contract consummated hereby;

          (d)  Ability to Perform.  The Owner does not believe, nor does it
               ------------------
have any  reason or cause to believe,  that it cannot perform  each and every
covenant contained in this Agreement;

          (e)  No Litigation Pending.  There is no action, suit, proceeding
               ---------------------
or investigation pending or threatened against the Owner which, either in any
one instance  or in the aggregate, may result  in any material adverse change
in the business, operations, financial condition, properties or assets of the
Owner, or in any material impairment of the  right or ability of the Owner to
carry on  its business  substantially as  now conducted, or  in any  material
liability  on the part  of the Owner,  or which would draw  into question the
validity of  this  Agreement  or of  any  action  taken  or to  be  taken  in
connection with  the obligations of  the Owner contemplated herein,  or which
would be likely  to impair  materially the  ability of the  Owner to  perform
under the terms of this Agreement;

          (f)  No Consent Required.  No consent, approval, authorization or
               -------------------
order  of any  court  or governmental  agency  or body  is  required for  the
execution, delivery  and performance  by the  Owner of  or compliance by  the
Owner with  this Agreement, or if  required, such approval has  been obtained
prior to each Transfer Date;

          (g)  Ownership.  The Owner is the sole owner and holder of the
               ---------
Mortgage Loans;

          (h)  No Untrue Information.  No representation or warranty made by
               ---------------------
the Owner pursuant to this Section 6.03 contains any untrue statement of fact 
or omits to state a fact necessary to  make the statements contained therein 
not misleading; and

          (i)  No Commissions to Third Parties.  The Owner has not dealt with
               -------------------------------
any  broker or  agent  or anyone  else  who might  be  entitled to  a fee  or
commission in  connection  with  this  transaction  other  than  the  Special
Servicer.

     Section 6.04.  Remedies for Breach of Representations and Warranties of
                    --------------------------------------------------------
the Owner.
- ---------

          It is understood and agreed that the representations and warranties
set  forth in  Section  6.03  shall survive  the  engagement  of the  Special
Servicer to perform the standby servicing responsibilities as of any Transfer
Date and the  delivery of Servicing Files  to the Special Servicer  and shall
inure to the benefit  of the Special Servicer.  Upon discovery  by either the
Special  Servicer  or  the  Owner  of  a  Breach  of  any  of  the  foregoing
representations and  warranties which  materially and  adversely affects  the
value of  the servicing contract  established herein  or the interest  of the
Special Servicer, the party discovering such Breach shall give prompt written
notice to the other.

          Within 60  days of the earlier of either  discovery by or notice to
the Owner of any Breach  of a representation or warranty set forth in Section
6.03  which materially  and  adversely  affects the  value  of the  servicing
contract, the  Owner shall use its Best Efforts  promptly to cure such Breach
in all material respects.

          The Owner shall indemnify the Special Servicer and hold it harmless
against  any losses, damages,  penalties, fines, forfeitures,  reasonable and
necessary  legal fees  and  related  costs, judgments,  and  other costs  and
expenses resulting from any claim,  demand, defense or assertion based on  or
grounded upon,  or resulting from, a Breach  of the Owner representations and
warranties contained in this Agreement.  It is understood and agreed that the
obligation of the  Owner to indemnify the  Special Servicer pursuant  to this
Section 6.04 constitutes the sole remedy of the Special Servicer respecting a
Breach of the foregoing representation and warranties.

          Any cause of action against the Owner relating to or arising out of
the Breach of any representations  and warranties made in Section  6.03 shall
accrue upon (i)  discovery of such Breach by  the Owner or notice  thereof by
the Special  Servicer to the Owner,  (ii) failure by  the Owner to  cure such
Breach within the  applicable cure period, and (iii) demand upon the Owner by
the Special Servicer for compliance with this Agreement.


                                 ARTICLE VII

                  WHOLE LOAN TRANSFER; PASS-THROUGH TRANSFER

     Section 7.01.  Removal of Mortgage Loans from Inclusion Under this
                    ---------------------------------------------------
                    Agreement Upon a Pass-Through Transfer or a Whole
                    -------------------------------------------------
                    Loan Transfer on One or More Reconstitution Dates.
                    -------------------------------------------------

          The Owner and the Special Servicer agree that  with respect to some
or all  of the Mortgage  Loans, from  time to time  the Owner shall  effect a
Whole Loan  Transfer and/or a  Pass-Through Transfer,  retaining the  Special
Servicer as the standby servicer thereof. On the related Reconstitution Date,
the  Mortgage  Loans  transferred  shall  continue  to  be  covered  by  this
Agreement.

          The Special  Servicer shall cooperate with the  Owner in connection
with any  Pass-Through Transfer  or Whole Loan  Transfer contemplated  by the
Owner  pursuant  to  this Section  7.01.    In that  connection,  the Special
Servicer shall (a) execute  any Reconstitution Agreement within  a reasonable
period of time after receipt of any Reconstitution Agreement which time shall
be  sufficient for  the Special  Servicer and  Special Servicer's  counsel to
review such Reconstitution Agreement, but such time shall not exceed ten (10)
Business Days after  such receipt, and (b) provide to the trustee, subject to
any Reconstitution Agreement  and/or the Owner:  (i) any  and all information
and appropriate verification of information which may be reasonably available
to the Special Servicer, whether through letters of its  auditors and counsel
or otherwise,  as  the Owner  shall  reasonably request  and  at the  Owner's
expense;  and  (ii) such  additional representations,  warranties, covenants,
opinions  of counsel (at the Owner's expense),  letters from auditors (at the
Owner's expense),  and certificates  of public officials  or officers  of the
Special Servicer  as are  reasonably believed necessary  by the  trustee, any
master  servicer, any  rating agency  or the Owner,  as the  case may  be, in
connection  with such  transactions.    The Owner  shall  be responsible  for
reasonable  and documented  out-of-pocket costs  of the  Special  Servicer in
connection with  the review  of any Reconstitution  Agreement by  the Special
Servicer.

          In   the  event   that  the   Special  Servicer  enters   into  any
Reconstitution Agreement in  accordance with the provisions  of this Section,
the  servicing of  the applicable  Mortgage  Loans subject  thereto shall  be
governed  by the  servicing provisions  set  forth therein.   Such  servicing
provisions shall  be substantially  similar to the  servicing provisions  set
forth  herein  or may  provide for  the  Special Servicer  (i) to  service in
accordance  with  FNMA,  FHLMC or  REMIC  servicing,  (ii)  to service  on  a
"scheduled/scheduled"  basis  and  advance  principal and  interest  payments
through liquidation  of each  Mortgage Loan  or until  any such  advances are
deemed nonrecoverable, (iii) to  pay up to 30 days' compensating  interest on
any prepayments of  principal and interest (up  to the amount of  its monthly
servicing fee)  and (iv)  to otherwise comply  with any  applicable REMIC  or
rating agency servicing requirements.

          In the event the Owner has elected to have an entity other than the
Owner hold record  title to the Mortgages, prior to a Reconstitution Date the
Owner or  its designee shall prepare an Assignment  of Mortgage in blank from
the Owner, acceptable to the trustee, for  each Mortgage Loan that is part of
a Whole Loan  Transfer or Pass-Through Transfer and shall pay all preparation
and recording costs associated therewith. At the expense of the Owner, the 
Special Servicer  shall  execute  each Assignment  of  Mortgage,  track  such
Assignments of Mortgage to ensure they have been recorded and deliver them as
required  by  the  trustee  upon  the  Special  Servicer's  receipt  thereof.
Additionally,  the  Special  Servicer  shall  prepare  and  execute,  at  the
direction of the  Owner, any note endorsements in connection with any and all
Reconstitution Agreements.

          All Mortgage Loans not sold or transferred pursuant to a Whole Loan
Transfer or Pass-Through Transfer and  any and all Mortgage Loans repurchased
by the Owner  pursuant to Section  7.02 below  with respect to  a Whole  Loan
Transfer  or Pass-Through  Transfer shall  be subject  to this  Agreement and
shall continue to be serviced in accordance with the terms of  this Agreement
and  with  respect thereto  this Agreement  shall  remain in  full  force and
effect.

     Section 7.02.  Additional Indemnification by  the Special  Servicer; 
                    -----------------------------------------------------
                    Third Party Claims.
                    ------------------

          The Special Servicer shall indemnify the Owner and hold it harmless
against any  and all claims, losses, damages,  penalties, fines, forfeitures,
reasonable and  necessary legal  fees and related  costs, judgments,  and any
other costs, fees and expenses that the Owner  may sustain in any way related
to the failure of the Special Servicer to perform its duties and service  the
Transferred  Mortgage Loans  in  strict  compliance with  the  terms of  this
Agreement  or any Reconstitution  Agreement entered into  pursuant to Section
7.01. The Special Servicer  shall immediately notify the Owner if  a claim is
made by a  third party with respect  to this Agreement or  any Reconstitution
Agreement  or  the  Transferred  Mortgage Loans,  shall  promptly  notify the
trustee or  other relevant third party  with respect to  any claim made  by a
third party  with respect to  any Reconstitution Agreement, assume  (with the
prior written consent of the Owner) the defense of any such claim and pay all
expenses in connection therewith, including reasonable counsel fees, promptly
pay,  discharge  and satisfy  any judgment  or  decree which  may  be entered
against it  or the  Owner in  respect of  such claim and  follow any  written
instructions received from the Owner in connection with such claim. The Owner
promptly shall reimburse the Special Servicer for all amounts advanced  by it
pursuant  to the  preceding sentence  except  when the  claim is  in  any way
related  to the Special Servicer's  indemnification pursuant to Section 6.02,
or  the  failure of  the  Special  Servicer  to  service and  administer  the
Transferred  Mortgage Loans  in  strict  compliance with  the  terms of  this
Agreement or  any Reconstitution Agreement.   In the  event a  dispute arises
between the Special Servicer and the Owner with respect to any of  the rights
and obligations of the parties  pursuant to this Agreement, and  such dispute
is adjudicated  in  a court  of law,  by an  arbitration panel  or any  other
judicial process,  then the  losing party shall  indemnify and  reimburse the
winning party for  all reasonable attorney's fees and  other reasonable costs
and expenses related to the adjudication of said dispute.

                                 ARTICLE VIII

                             THE STANDBY SERVICER

     Section 8.01.  Merger or Consolidation of the Special Servicer. 
                    -----------------------------------------------

          The  Special  Servicer shall  keep  in full  effect  its existence,
rights  and  franchises as  a  federal  savings bank,  and  shall obtain  and
preserve its  qualification to  do business (or  any exemption  therefrom) in
each jurisdiction in which  such qualification (or exemption) is or  shall be
necessary to protect the validity and enforceability of this Agreement or any
of the Mortgage Loans and to perform its duties under this Agreement.

          Any  Person  into which  the  Special  Servicer  may be  merged  or
consolidated,  or any corporation  resulting from  any merger,  conversion or
consolidation to which the  Special Servicer shall be a party,  or any Person
succeeding to the business of the Special Servicer, shall be the successor of
the  Special Servicer hereunder, without the execution or filing of any paper
or any further act on the part of any of the parties  hereto, anything herein
to the  contrary notwithstanding, provided,  however, that  the successor  or
surviving  Person shall be an institution (i) having  a net worth of not less
than $25,000,000,  and (ii) which  is a FNMA- and  FHLMC-approved Servicer in
good standing.

          Section 8.02.  Limitation on Liability of the Special Servicer and
                         ---------------------------------------------------
Others. 
- ------

          Neither  the Special Servicer  nor any of  the directors, officers,
employees or agents of  the Special Servicer shall be under  any liability to
the Owner  for any  action taken  or for  refraining from  the taking  of any
action in  good faith pursuant to this Agreement,  or for errors in judgment,
provided, however, that this provision shall not protect the Special Servicer
or  any such person against any  Breach of warranties or representations made
herein, or failure  to perform its obligations in  strict compliance with any
standard of care  set forth in this  Agreement, or any liability  which would
otherwise  be imposed by reason of any breach  of the terms and conditions of
this Agreement. The  Special Servicer and any director,  officer, employee or
agent of the Special  Servicer may rely in good faith on  any document of any
kind prima facie properly executed and submitted by any Person respecting any
matters arising  hereunder.   The Special  Servicer  shall not  be under  any
obligation to appear  in, prosecute or defend  any legal action which  is not
incidental to its duties to standby  service the Mortgage Loans in accordance
with this Agreement and which in its opinion may involve it in any expense or
liability, provided, however, that the Special Servicer may, with the consent
of the  Owner,  undertake any  such action  which it  may  deem necessary  or
desirable in  respect of  this Agreement  and the  rights and  duties of  the
parties hereto.   In such event,  the Special Servicer  shall be entitled  to
reimbursement from the  Owner for the reasonable legal expenses  and costs of
such  action.  Notwithstanding  the foregoing, in no  event shall the Special
Servicer  be liable  to the  Owner for  indirect, consequential,  punitive or
loss-of-profit   damages;  provided,  however,  the  Special  Servicer  shall
indemnify the Owner for any losses with respect to punitive damages caused by
the  Special  Servicer  and incurred  by  the  Owner from  a  final  and non-
appealable judgment from  a court  of competent  jurisdiction in  favor of  a
third party,  provided that the  Special Servicer has  been provided  with an
opportunity to defend and  control the litigation and that the  Owner has not
agreed to any settlement without the Special Servicer's prior written consent
which consent shall not  be unreasonably withheld.   This Section 8.02  shall
survive any termination of this Agreement.

     Section 8.03.  Limitation on Resignation and Assignment by the Special
                    -------------------------------------------------------
Servicer. 
- --------

          The Owner has entered into this Agreement with the Special Servicer
and subsequent transferees  of the Owner will purchase the  Mortgage Loans in
reliance  upon  the independent  status  of  the  Special Servicer,  and  the
representations  as  to  the adequacy  of  its  servicing  facilities, plant,
personnel,  records and procedures,  its integrity, reputation  and financial
standing, and the continuance thereof.  Therefore, the Special Servicer shall
not  assign this  Agreement  or the  servicing responsibilities  hereunder or
delegate its rights or duties hereunder or any portion hereof (to  other than
a Subservicer) or  sell or otherwise dispose  of all or substantially  all of
its property or  assets without the prior written consent of the Owner, which
consent shall be granted or withheld in the sole discretion of the Owner.

          Except in connection with any termination permitted to be exercised
by the Special Servicer in accordance with Section 9.02, the Special Servicer
shall not resign from the obligations and  duties hereby imposed on it except
by mutual  consent  of the  Special  Servicer and    the Owner  or  upon  the
determination that its duties hereunder are no longer permissible under 
applicable law and  such incapacity cannot be cured  by the Special Servicer.
Any  such determination  permitting the  resignation of the  Special Servicer
shall be evidenced by an  Opinion of Counsel to such effect  delivered to the
Owner which Opinion of  Counsel shall be in form and  substance acceptable to
the  Owner.  No  such resignation  shall become  effective until  a successor
shall  have assumed the  Special Servicer's responsibilities  and obligations
hereunder in the manner provided in Section 10.01.

          Without in any way limiting the generality of this Section 8.03, in
the event that the Special Servicer either shall assign this Agreement or the
servicing responsibilities  hereunder or delegate its duties hereunder or any
portion thereof (to other than a Subservicer) or sell or otherwise dispose of
all or substantially all of its property or assets, without the prior written
consent  of the Owner, then the Owner shall  have the right to terminate this
Agreement upon notice given as set forth in Section 9.01, without any payment
of any penalty or damages and without any liability whatsoever to the Special
Servicer or any third party.

                                  ARTICLE IX

                                 TERMINATION

     Section 9.01.  Termination for Cause. 
                    ---------------------

          (a)  This Agreement shall  be terminable at the sole  option of the
Owner, if any  of the following  events of default exist  on the part  of the
Special Servicer:

               (i)   any failure by the Special Servicer to remit to the Owner
     any payment required to be made under the terms of this  Agreement which
     continues unremedied for  a period of five Business  Days after the date
     upon which  written notice  of such  failure, requiring the  same to  be
     remedied, shall have been given to the Special Servicer by the Owner; or

               (ii)  failure  by  the  Special Servicer  duly  to  observe or
     perform in any material respect any other of the covenants or agreements
     on the part  of the Special Servicer  set forth in this  Agreement which
     continues unremedied  for a period  of 30 days  after the date  on which
     written notice of such failure, requiring the same to be remedied, shall
     have been given to the Special Servicer by the Owner; or

               (iii)  to  the extent that the Special Servicer is required to
     maintain  a license,  failure by  the Special  Servicer to  maintain its
     license  to do  business or  service residential  mortgage loans  in any
     jurisdiction where the Mortgaged Properties are located; or

               (iv)   a decree or order of  a court or agency or supervisory
     authority having  jurisdiction for the  appointment of a  conservator or
     receiver   or  liquidator  in  any  insolvency,  readjustment  of  debt,
     including  bankruptcy, marshaling of  assets and liabilities  or similar
     proceedings, or for the winding-up  or liquidation of its affairs, shall
     have been entered against the Special Servicer and such  decree or order
     shall have remained in force undischarged or unstayed for a period of 60
     days; or

               (v)   the Special Servicer shall consent to the appointment of
     a conservator or receiver or  liquidator in any insolvency, readjustment
     of debt, marshaling of assets  and liabilities or similar proceedings of
     or  relating  to  the Special  Servicer  or  of or  relating  to  all or
     substantially all of its property; or

               (vi)   the Special Servicer shall admit in writing its inability
     to pay its debts  generally as they become due, file  a petition to take
     advantage of  any  applicable insolvency,  bankruptcy or  reorganization
     statute,  make  an  assignment   for  the  benefit  of  its   creditors,
     voluntarily  suspend payment  of  its obligations  or  cease its  normal
     business operations for three Business Days; or

               (vii)   the Special  Servicer fails  to maintain  a minimum  net
     worth of $25,000,000; or

               (viii)  the  Special Servicer, if  it is an  Insured Depository
     Institution, shall become the subject of a cease and desist order of the
     Appropriate  Federal Banking  Agency or  interest  into a  memorandum of
     understanding,  consent  agreement  or any  similar  agreement  with the
     Appropriate  Federal Banking  Agency, any  of  which, would  have or  is
     purportedly the  result of,  any condition which  would have  a material
     adverse  effect on  the Mortgage  Loans,  the Special  Servicer, or  the
     Special Servicer's  ability to  service the  Mortgage Loans  as provided
     hereunder; or

               (ix)   the Special Servicer shall fail to maintain its status
     as Well Capitalized; or

               (x)    the Special  Servicer attempts, without the  consent of
     the Owner, to assign the standby servicing of the Mortgage Loans  or the
     servicing of  the Transferred Mortgage  Loans or its right  to servicing
     compensation hereunder  or the  Special Servicer  attempts, without  the
     consent  of  the   Owner,  to  sell  or  otherwise  dispose  of  all  or
     substantially all of its property or  assets or to assign this Agreement
     or the  servicing responsibilities hereunder  or to delegate  its duties
     hereunder or any portion thereof.

          In each and every  such case, so long as an  event of default shall
not have been remedied, in addition to whatever rights the Owner may  have at
law   or  equity  to  damages,   including  injunctive  relief  and  specific
performance,  the Owner, by  notice in writing  to the  Special Servicer, may
terminate all  the rights and obligations of  the Special Servicer under this
Agreement and  in and to  the servicing contract  established hereby and  the
proceeds thereof.

          Upon receipt  by the Special  Servicer of such written  notice, all
authority and  power of  the Special Servicer  under this  Agreement, whether
with respect to the Mortgage  Loans or otherwise, shall pass to and be vested
in a successor  servicer appointed by the  Owner.  Upon written  request from
the Owner, the  Special Servicer  shall prepare, execute  and deliver to  the
successor entity  designated by  the Owner  any and  all documents  and other
instruments, place in such successor's possession all Servicing Files, and do
or  cause to be  done all other  acts or  things necessary or  appropriate to
effect  the purposes of such notice of termination, including but not limited
to the  transfer and  endorsement or assignment  of the  Transferred Mortgage
Loans and  related documents, at  the Special  Servicer's sole expense.   The
Special  Servicer  shall cooperate  with  the  Owner  and such  successor  in
effecting  the termination  of the  Special  Servicer's responsibilities  and
rights   hereunder,  including  without  limitation,  the  transfer  to  such
successor  for administration by  it of all  cash amounts which  shall at the
time be credited by  the Special Servicer to the Custodial  Account or Escrow
Account  or thereafter  received  with respect  to  the Transferred  Mortgage
Loans.

          By a written notice, the Owner may waive any default by the Special
Servicer  in   the  performance   of  its  obligations   hereunder  and   its
consequences.  Upon any waiver of a past default, such default shall cease to
exist, and  any Event of  Default arising therefrom  shall be deemed  to have
been remedied  for every  purpose of this  Agreement.   No such  waiver shall
extend to  any subsequent  or other default  or impair  any right  consequent
thereon except to the extent expressly so waived.

     Section 9.02.  Termination Without Cause. 
                    -------------------------
          This  Agreement shall  terminate  upon  the earlier  of:   (a)  the
distribution  of  the final  payment  or  liquidation  proceeds on  the  last
Mortgage Loan to  the Owner (or advances  by the Primary Servicer  or Special
Servicer for the same), (b) the disposition of all REO Property acquired upon
foreclosure of the  last Mortgage Loan  and the remittance  of all funds  due
hereunder  or  (c)  any  mutual  or  unilateral  termination  as  hereinafter
provided.   In  no  event shall  this  Agreement terminate  pursuant  to this
Section within six  months of the  date of this  Agreement.  Any  termination
pursuant to this Section 9.02 subsequent  to such six month period but  prior
to six  years from the  date of  this Agreement is  subject to  rating agency
approval  (with  respect   to  Transferred  Mortgage   Loans  subject  to   a
Reconstitution Agreement) and a termination fee per Transferred Mortgage Loan
and/or REO Property in  an amount as the Special Servicer and the Owner shall
mutually  agree upon at  the time  of termination of  this Agreement.   On or
after six years from  the date of this Agreement but prior  to ten years from
the  date of this  Agreement, this  Agreement may  be terminated  upon mutual
consent of the Owner and  the Special Servicer in writing.   On or after  ten
years from  the date  of this  Agreement,  this Agreement  may be  terminated
pursuant to sixty days notice by either party to the other. 

          Any such notice of termination shall be in writing and delivered to
the Special  Servicer by  registered mail  to the  address set  forth at  the
beginning of this Agreement.  The Owner and the Special Servicer shall comply
with the termination procedures set forth in Sections 9.01 and 10.01 hereof.


                                  ARTICLE X

                           MISCELLANEOUS PROVISIONS

     Section 10.01.  Successor to the Special Servicer. 
                     ---------------------------------
          Simultaneously  with  the  termination of  the  Special  Servicer's
responsibilities and duties under this  Agreement pursuant to Sections  6.02,
8.03, 9.01 or  9.02, the Owner  shall (i) succeed  to and assume  all of  the
Special Servicer's  responsibilities, rights,  duties  and obligations  under
this Agreement,  or (ii) appoint  a successor having the  characteristics set
forth in clauses (i) and (ii) of Section 8.01 and which shall  succeed to all
rights and assume all of the  responsibilities, duties and liabilities of the
Special  Servicer under this Agreement simultaneously with the termination of
the  Special Servicer's responsibilities,  duties and liabilities  under this
Agreement.  In connection with such appointment and assumption, the Owner may
make such arrangements for the compensation of such successor out of payments
on Mortgage Loans as  it and such successor  shall agree, provided,  however,
that no such  compensation shall be in  excess of that permitted  the Special
Servicer under this Agreement without the consent of the Owner.  In the event
that  the Special Servicer's  duties, responsibilities and  liabilities under
this Agreement should be terminated pursuant to the  aforementioned sections,
the  Special Servicer shall discharge such duties and responsibilities during
the period from the date it acquires  knowledge of such termination until the
effective date thereof with  the same degree of diligence and  prudence which
it is obligated  to exercise under this  Agreement, and shall take  no action
whatsoever that might  impair or prejudice the rights  or financial condition
of  its successor.    The  resignation or  removal  of the  Special  Servicer
pursuant to  the aforementioned sections  shall not become effective  until a
successor shall be appointed  pursuant to this Section 10.01 and  shall in no
event relieve the Special Servicer of the representations and warranties made
pursuant to  Sections 6.01  and  the remedies  available to  the Owner  under
Section 6.02 and 7.02, it being understood  and agreed that the provisions of
such Sections 6.01, 6.02 and 7.02 shall be applicable to the Special Servicer
notwithstanding any such resignation or termination of  the Special Servicer,
or the termination of this Agreement.

          Within 30  days of  the appointment of  a successor  entity by  the
Owner,  the  Special Servicer  shall  prepare,  execute  and deliver  to  the
successor  entity any and all documents and  other instruments, place in such
successor's possession all  Servicing Files, and do  or cause to be  done all
other acts or things necessary or appropriate  to effect the purposes of such
notice  of  termination,  including  but  not limited  to  the  transfer  and
endorsement of the Mortgage Notes  and related documents, and the preparation
and  recordation  of Assignments  of  Mortgage, with  respect  to Transferred
Mortgage Loans,  at the  discretion of  the Owner  and, at  the Owner's  sole
expense.    The Special  Servicer  shall cooperate  with the  Owner  and such
successor   in  effecting   the  termination   of   the  Special   Servicer's
responsibilities  and  rights   hereunder  and  the  transfer   of  servicing
responsibilities  to   the  successor  standby  servicer,  including  without
limitation, the transfer to  such successor for administration  by it of  all
cash amounts which shall  at the time be credited by the  Special Servicer to
the Custodial Account  or Escrow Account or thereafter  received with respect
to the Transferred Mortgage Loans.

          Any  successor  appointed   as  provided   herein  shall   execute,
acknowledge and  deliver to the Special Servicer and to the Owner an 
instrument accepting such appointment,  wherein  the  successor  shall  make  
the  representations  and warranties set forth  in Section 6.01, whereupon 
such  successor shall become fully  vested  with   all  the  rights,  
powers,   duties,  responsibilities, obligations and  liabilities of the 
Special Servicer,  with like effect as if originally  named  as  a  party  
to  this  Agreement.    Any  termination  or resignation of the Special 
Servicer or termination of this Agreement pursuant to  Sections 6.02, 8.03, 
9.01  or 9.02 shall  not affect any  claims that the Owner  may  have against
the  Special Servicer  arising out  of  the Special Servicer's  actions or  
failure  to act  prior  to  any such  termination  or resignation.

          The  Special Servicer  shall  deliver  promptly  to  the  successor
standby servicer  the funds in the  Custodial Account and Escrow  Account and
all Mortgage Loan documents and  related documents and statements held by  it
hereunder  and the  Special Servicer shall  account for  all funds  and shall
execute  and  deliver  such instruments  and  do  such  other things  as  may
reasonably be required to more fully  and definitively vest in the  successor
all  such   rights,   powers,  duties,   responsibilities,  obligations   and
liabilities of the Special Servicer.

          Upon a successor's  acceptance of appointment as  such, the Special
Servicer shall notify  by mail  the  Owner of such appointment  in accordance
with the procedures set forth in Section 10.06.

     Section 10.02.  Closing. 
                     -------
          The closing for  the engagement of the Special  Servicer to perform
the standby servicing  responsibilities respecting Mortgage Loans  shall take
place on  the Closing  Date.   At the  Owner's option,  the closing  shall be
either: by telephone, confirmed by letter or wire as the parties shall agree;
or conducted in person, at such place as the parties shall agree.

          Each closing shall be subject to each of the following conditions:

          a)   all  of  the  representations and  warranties  of  the Special
               Servicer and the Owner under  this Agreement shall be true and
               correct  as  of the  Closing  Date  and  no event  shall  have
               occurred which,  with  notice or  the passage  of time,  would
               constitute a default under this Agreement;

          b)   the Owner  and Special Servicer  each shall have  received, or
               the  Owner's  attorneys  shall have  received  in  escrow, all
               Closing Documents as specified in Section 10.03 hereof and the
               Closing  Documents  specified in  (b),  (c),  (f)  and (i)  of
               Section 10.03  hereof, in  such forms as  are agreed  upon and
               acceptable  to  the  Special  Servicer  and  the  Owner,  duly
               executed by all  signatories other than the Owner  as required
               pursuant to the respective terms thereof;  and

          c)   all  other terms and  conditions of this  Agreement shall have
               been complied  with and no  default or Event of  Default under
               this  Agreement shall  have occurred  and be continuing  for a
               period of 30 days or more prior to the Closing Date.

     Section 10.03.  Closing Documents. 
                     -----------------

          The  Closing Documents shall consist of fully executed originals of
the following documents:

          d)   this Agreement;

          e)   the Mortgage  Loan Schedule, with  one copy to be  attached to
               each counterpart of this Agreement as Exhibit A,;

          f)   with respect  to each Transfer  Date, a Notice of  Transfer in
               the form of Exhibit B hereto;

          g)   a Custodial Account Letter Agreement  in the form of Exhibit C
               hereto;

          h)   an Escrow  Account Letter Agreement  in the form of  Exhibit D
               hereto;

          i)   an Officer's Certificate of the Special Servicer, in  the form
               of  Exhibit E-1 hereto, including all attachments thereto, and
               with  respect  to  subsequent  Transfer  Dates,  an  Officer's
               Certificate in the  form of Exhibit E-2  hereto, including all
               attachments thereto;

          j)   an Opinion of  Counsel of the Special Servicer in  the form of
               Exhibit G hereto; 

          k)   an Assignment  of the  applicable Custodial  Agreement in  the
               form of Exhibit F-3 hereto; and

          l)   with respect to Additional Mortgage  Loan Transfer Dates (i) a
               Mortgage  Loan  Schedule  reflecting the  Additional  Mortgage
               Loans to be serviced by  the Special Servicer and a cumulative
               Mortgage Loan  Schedule, reflecting  all Mortgage  Loans being
               serviced by the Special Servicer  from the Closing Date up to,
               and including the related Subsequent Transfer Date and (ii) an
               Acknowledgment Agreement in the form of Exhibit H hereto.

     Section 10.04.  Costs. 
                     -----

          The Owner shall pay any commissions  due its salesmen and the legal
fees  and  expenses  of  its  attorneys.    Costs and  expenses  incurred  in
connection with  the transfer  of the  servicing responsibilities,  including
fees for delivering Servicing Files, costs associated with notifications sent
by the Primary  Servicer to  notify Mortgagors  of a transfer  and powers  of
attorney, shall be  paid by the Owner or the Primary Servicer, as applicable.
The Owner or Primary Servicer, as applicable,  shall pay the costs associated
with the  preparation, delivery  and  recording of  Assignments of  Mortgages
required  on each  Reconstitution Date  and any customary  reasonable out-of-
pocket costs of the Special Servicer to review Reconstitution Agreements, and
any  other  reasonable fees,  costs  and  expenses  of the  Special  Servicer
incurred in connection with any Pass-Through Transfer, Whole Loan Transfer or
Reconstitution Agreement including, without limitation, any reasonable  fees,
costs  and expenses  of the  Special Servicer's  accountants for  any comfort
letters or audits required  by the Owner, any underwriter,  any rating agency
and/or any certificate insurer and any reasonable fees, costs and expenses of
the  Special   Servicer's  attorneys  for   any  such  review  of   any  such
Reconstitution  Agreement  or  the rendering  of  any  opinion  in connection
therewith.  All other costs and expenses associated with this Agreement shall
be borne by the applicable party as set forth in this Agreement.

     Section 10.05.  Protection of Confidential Information. 
                     --------------------------------------
          The Special Servicer shall keep  confidential and shall not divulge
to  any party,  without the  Owner's prior  written consent,  any Transferred
Mortgage Loan  Servicing  Fee paid  by the  Owner for  the  servicing of  the
Mortgage Loans,  any other  economic arrangements between  the Owner  and the
Special Servicer set  forth in this Agreement and  any information pertaining
to the Mortgage Loans or any  borrower thereunder, except to the extent  that
it is  appropriate for the  Special Servicer to do  so in working  with legal
counsel, auditors, taxing authorities or other governmental agencies.

     Section 10.06.  Notices. 
                     -------
          All  demands,  notices  and communications  hereunder  shall  be in
writing and shall be  deemed to have been  duly given if mailed  by overnight
courier, addressed  as follows  (or such  other address as  may hereafter  be
furnished to the other party by like notice): 

          (i)  if to the Owner: 

               Lehman Capital, A Division of 
               Lehman Brothers Holdings Inc.
               3 World Financial Center
               200 Vesey Street, 12th Floor
               New York, New York  10285-1200

          Attention: Manager Contract Finance

          (ii) if to the Special Servicer:

               Ocwen Federal Bank FSB
               The Forum, Suite 1002
               1675 Palm Beach Lakes Blvd.
               West Palm Beach, Florida  33401
               Attention: Secretary

          Any  such demand, notice or communication hereunder shall be deemed
to have been received on the date delivered to or received at the premises of
the addressee. 

     Section 10.07.  Severability Clause.
                     -------------------

          Any part, provision,  representation or warranty of  this Agreement
which is  prohibited or which  is held to be  void or unenforceable  shall be
ineffective to  the extent  of such  prohibition or unenforceability  without
invalidating  the  remaining   provisions  hereof.    Any   part,  provision,
representation  or  warranty  of  this  Agreement  which   is  prohibited  or
unenforceable or  is held  to be  void or  unenforceable in  any jurisdiction
shall  be  ineffective,  as to  such  jurisdiction,  to  the  extent of  such
prohibition or unenforceability without invalidating the remaining provisions
hereof, and any  such prohibition or unenforceability in  any jurisdiction as
to  any Mortgage  Loan  shall  not invalidate  or  render unenforceable  such
provision  in any other jurisdiction.  To  the extent permitted by applicable
law, the parties hereto waive any provision of law which prohibits or renders
void or unenforceable any provision hereof.   If the invalidity of any  part,
provision,  representation or warranty  of this  Agreement shall  deprive any
party of the economic benefit intended to be conferred by this Agreement, the
parties shall negotiate,  in good-faith, to develop a  structure the economic
effect  of which  is as  close as  possible to  the  economic effect  of this
Agreement without regard to such invalidity.

          Section 10.08.  No Personal Solicitation.   From and after each
                          ------------------------
related  Transfer Date, the  Special Servicer hereby agrees  that it will not
take  any action  or permit or  cause any  action to be  taken by  any of its
agents  or affiliates,  or  by  any independent  contractors  on the  Special
Servicer's behalf, to personally, by  telephone or mail, solicit the borrower
or obligor under  any Mortgage Loan for any purpose  whatsoever, including to
refinance  a Mortgage Loan,  in whole or  in part, without  the prior written
consent  of the  Owner.   It is  understood and  agreed  that all  rights and
benefits relating  to the  solicitation of any  Mortgagors and  the attendant
rights, title  and interest in  and to the  list of such  Mortgagors and data
relating to  their Mortgages  (including  insurance renewal  dates) shall  be
transferred to the Owner pursuant hereto on the related Transfer Date and the
Special Servicer shall take no action to undermine these rights and benefits.
A response to an inquiry from a  Mortgagor regarding refinancing shall not be
considered  a  personal  solicitation  under  this  Section  10.08.   General
solicitation by the  Special Servicer or an affiliate of the Special Servicer
of such affiliate's or Special Servicer's customer base, shall not constitute
a  breach  of this  Section  10.08.   Notwithstanding  the  foregoing,  it is
understood and agreed that offers to refinance a Mortgage Loan made within 30
days following receipt by the Special Servicer  of a pay-off request from the
Mortgagor and promotions undertaken by  the Special Servicer or any affiliate
of the Special  Servicer which are directed  to the general public  at large,
including,  without limitation, mass  mailing based on  commercially acquired
mailing  lists,  newspaper,  radio and  television  advertisements  shall not
constitute solicitation under this Section 10.08.

     Section 10.09.  Counterparts. 
                     ------------

          This  Agreement may  be executed  simultaneously  in any  number of
counterparts.  Each  counterpart shall be deemed  to be an original,  and all
such counterparts shall constitute one and the same instrument.

     Section 10.10.  Place of Delivery and Governing Law. 
                     -----------------------------------

          THIS  AGREEMENT SHALL  BE DEEMED  IN EFFECT  WHEN A  FULLY EXECUTED
COUNTERPART THEREOF  IS RECEIVED BY  THE OWNER IN THE  STATE OF NEW  YORK AND
SHALL BE  DEEMED TO HAVE BEEN MADE  IN THE STATE OF NEW  YORK.  THE 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  THE LAWS OF THE STATE  OF NEW YORK, EXCEPT  TO
THE EXTENT PREEMPTED BY FEDERAL LAW.

     Section 10.11.  Further Agreements. 
                     ------------------

          The  Owner and  the  Special  Servicer each  agree  to execute  and
deliver  to the other  such reasonable and  appropriate additional documents,
instruments or  agreements as may  be necessary or appropriate  to effectuate
the purposes of this Agreement.

     Section 10.12.  Intention of the Parties. 
                     ------------------------

          It is the intention of the parties that the Owner is conveying, and
the Special Servicer is receiving only  a contract for servicing the Mortgage
Loans.   Accordingly, the parties  hereby acknowledge that the  Owner remains
the  sole and  absolute owner of  the Mortgage  Loans and all  rights related
thereto.

     Section 10.13.  Successors and Assigns; Assignment of Servicing
                     -----------------------------------------------
Agreement. 
- ---------

          This  Agreement  shall bind  and  inure to  the  benefit of  and be
enforceable  by  the  Special  Servicer  and the  Owner  and  the  respective
successors and assigns of the Special Servicer and the Owner.  This Agreement
shall not be assigned, pledged or hypothecated by   the Special Servicer to a
third party without  the prior written  consent of  the Owner, which  consent
shall be given or withheld at the sole discretion of the Owner.

     Section 10.14.  Waivers. 
                     -------

          No term or  provision of this  Agreement may be waived  or modified
unless such waiver  or modification  is in  writing and signed  by the  party
against whom such waiver or modification is sought to be enforced.

     Section 10.15.  Exhibits. 
                     --------

          The exhibits to  this Agreement are hereby incorporated  and made a
part hereof and are an integral part of this Agreement.

     Section 10.16.  General Interpretive Principles. 
                     -------------------------------

          For  purposes  of  this Agreement,  except  as  otherwise expressly
provided or unless the context otherwise requires:

          (a)  the terms defined in this Agreement have the meanings assigned
to them in this Agreement and include the plural as well as the singular, and
the use of any gender herein shall be deemed to include the other gender;

          (b)  accounting  terms   not  otherwise  defined  herein  have  the
meanings assigned  to them in  accordance with generally  accepted accounting
principles;

          (c)  references  herein to  "Articles", "Sections",  "Subsections",
"Paragraphs", and other  subdivisions without reference to a  document are to
designated Articles, Sections, Subsections, Paragraphs and other subdivisions
of this Agreement;

          (d)  a  reference to  a Subsection without  further reference  to a
Section is a reference to such Subsection as contained in the same Section in
which the reference appears, and this rule shall also apply to Paragraphs and
other subdivisions;

          (e)  the words "herein",  "hereof", "hereunder" and other  words of
similar import refer to this Agreement as  a whole and not to any  particular
provision; and

          (f)  the term  "include" or  "including"  shall mean  by reason  of
enumeration.

     Section 10.17.  Reproduction of Documents. 
                     -------------------------

          This  Agreement  and  all documents  relating  thereto,  including,
without  limitation,  (a)  consents,  waivers  and  modifications  which  may
hereafter be executed, (b)  documents received by any  party at the  closing,
and (c) financial  statements, certificates and other  information previously
or hereafter furnished,  may be reproduced by  any photographic, photostatic,
microfilm, micro-card, miniature photographic or other  similar process.  The
parties agree that any  such reproduction shall be admissible  in evidence as
the original itself in any  judicial or administrative proceeding, whether or
not the original  is in existence  and whether or  not such reproduction  was
made  by a party in the regular course of business, and that any enlargement,
facsimile or  further  reproduction of  such reproduction  shall likewise  be
admissible in evidence.

          IN WITNESS WHEREOF, the Special  Servicer and the Owner have caused
their names  to be signed hereto by  their respective officers thereunto duly
authorized as of the date first above written.

                                       LEHMAN CAPITAL, A DIVISION OF 
                                       LEHMAN BROTHERS HOLDINGS INC.
                                                (Owner)



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



                                       OCWEN FEDERAL BANK FSB
                                           (Special Servicer)


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



                                                                     EXECUTION


                   RECONSTITUTED SPECIAL SERVICING AGREEMENT


     THIS RECONSTITUTED SPECIAL SERVICING AGREEMENT (this "Agreement"),
entered into as of the 1st day of June, 1998, by and among 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 ("Ocwen"):

                                   RECITALS

     WHEREAS, AmREIT has purchased certain packages of conventional
residential mortgage loans (the "Flow Mortgage Loans") from Lehman Capital,
which Mortgage Loans are currently being serviced for AmREIT pursuant to a
Servicing Agreement between Lehman Capital and Ocwen, as special servicer (the
"Special Servicer"), dated as of December 1, 1997 (relating to residential
adjustable and fixed rate mortgage loans Group No. OFB-LB1)(the "Flow Special
Servicing Agreement");

     WHEREAS, AmREIT intends to securitize its ownership of certain of the
Flow Mortgage Loans, and in connection therewith, for purposes of such
securitization, desires to add to such Flow Mortgage Loans presently serviced
under the Flow Special Servicing Agreement a group of Mortgage Loans (the
"Additional Mortgage Loans") presently being subserviced for AmREIT pursuant
to a Subservicing Agreement, dated as of February 1, 1998 (the "Subservicing
Agreement") between AmREIT and Aurora Loan Services Inc., which Subservicing
Agreement provides for the special servicing of the Additional Mortgage Loans
by the Special Servicer;

     WHEREAS, in connection with such securitization, pursuant to an
Acknowledgement Agreement between AmREIT and the Special Servicer to be dated
June 17, 1998, AmREIT, as assignee of Lehman Capital under the Flow Special
Servicing Agreement, will transfer to the Special Servicer the servicing
responsibilities related to the Additional Mortgage Loans and the Special
Servicer will assume all special servicing responsibilities related to the
Additional Mortgage Loans;

     WHEREAS, in connection with such securitization, Lehman, AmREIT and the
Special Servicer desire to enter into this Agreement to amend the Flow Special
Servicing Agreement with respect to the Flow Mortgage Loans and the Additional
Mortgage Loans (collectively referred to as the "Serviced Mortgage Loans") on
the terms and conditions set forth herein;

     WHEREAS, AmREIT intends to convey the Serviced Mortgage Loans to American
Residential Eagle, Inc., a Delaware corporation (the "Depositor"), pursuant to
a Mortgage Loan Purchase Agreement dated as of June 1, 1998; the Depositor
intends to convey the Serviced Mortgage Loans to American Eagle Bond Trust
1998-1 (the "Bond Issuer") pursuant to a Deposit Trust Agreement, dated as of
June 1, 1998 (the "Deposit Trust Agreement"); and the Bond Issuer intends, in
turn, to pledge the Mortgage Loans to First Union National Bank, as trustee
(the "Bond Trustee") under an Indenture dated as of June 1, 1998 between the
Bond Issuer and the Bond Trustee;

     WHEREAS, Lehman Capital and AmREIT desire that the Special Servicer
perform the services with respect to the Serviced Mortgage Loans as provided
in this Agreement (including those provisions that are incorporated by
reference herein), and the Special Servicer has agreed to do so, subject to
the conditions set forth herein;

     WHEREAS, Norwest Bank Minnesota, National Association ("Norwest"), as
master servicer under the Master Servicing Agreement dated as of June 1, 1998
(the "Master Servicing Agreement") among the Bond Issuer, the Bond Trustee and
Norwest ("Norwest," and, together with any successor Master Servicer appointed
pursuant to the provisions of the Master Servicing Agreement, the " Master
Servicer ") and any successor Master Servicer shall be obligated, among other
things, to supervise the servicing of the Serviced Mortgage Loans on behalf of
the Bond Issuer and the Bond Trustee, and shall have the right, under certain
circumstances, to terminate the rights and obligations of the Special Servicer
under this Special Servicing Agreement; and

     WHEREAS, AmREIT, Lehman Capital and Ocwen intend that American
Residential Eagle, Inc., as the initial holder of the Investor Certificate
(such initial holder, the "Investor Certificateholder"), have, among other
rights, certain repurchase rights with respect to the Serviced Mortgage Loans.

     NOW, THEREFORE, in consideration of the mutual agreements hereinafter set
forth and for other good and valuable consideration, the receipt and adequacy
of which are hereby acknowledged, Lehman Capital, AmREIT and the Special
Servicer hereby agree as follows:

                                   AGREEMENT

     1.  Definitions.  Capitalized terms used and not defined in this Agreement,
including Exhibit A hereto and any provisions of the Flow Special Servicing
Agreement incorporated by reference herein, shall have the meanings ascribed
to such terms in the Master Servicing Agreement, dated as of June 1, 1998,
among the Bond Issuer, Norwest, as master servicer, and the Bond Trustee (the
"Master Servicing Agreement") or the Indenture, dated as of June 1, 1998,
between the Bond Issuer and First Union National Bank, as Indenture Trustee
(the "Indenture").

     2.  Inclusion of Additional Mortgage Loans.  The Additional Mortgage Loans
as identified in Schedule I hereto shall be deemed included within the
definition of Mortgage Loans under the Flow Special Agreement for all purposes
thereunder, effective as of the date set forth in, and upon delivery to the
Special Servicer of, an Acknowledgment Agreement covering the Additional
Mortgage Loans in the form attached as Exhibit H to the Flow Special
Agreement. 

     3.  Special Servicing.  The Special Servicer agrees, with respect to the
Serviced Mortgage Loans, to perform and observe the duties, responsibilities
and obligations that are to be performed and observed under the provisions of
the Flow Special Servicing Agreement, except as otherwise provided herein and
on Exhibit A hereto, and that the provisions of the Flow Special Servicing
Agreement, as so modified, are and shall be a part of this Agreement to the
same extent as if set forth herein in full. 

     4.  Master Servicing; Termination of Special Servicer.  The Special
Servicer, including any successor special servicer hereunder, shall be subject
to the supervision of the Master Servicer, which Master Servicer shall be
obligated to ensure that the Special Servicer services the Serviced Mortgage
Loans in accordance with the provisions of this Agreement. The Master
Servicer, acting on behalf of the Bond Issuer and the Bond Trustee pursuant to
the Master Servicing Agreement, shall have the same rights as the "Owner" (as
defined in the Flow Special Servicing Agreement) to enforce the obligations of
the Special Servicer under the Flow Special Servicing Agreement. The Master
Servicer shall be entitled to terminate the rights and obligations of the
Special Servicer under this Agreement upon the failure of the Special Servicer
to perform any of its obligations under this Agreement, after the expiration
of any notice and cure periods, if any, as provided in Section 9.01 of the
Flow Special Servicing Agreement.

     5.  No Representations.  Neither the Special Servicer nor the Master
Servicer shall be obligated or required to make any representations and
warranties regarding the Serviced Mortgage Loans in connection with the
transactions contemplated by the Master Servicing Agreement, Indenture and
issuance of the Underlying Bond issued pursuant thereto.

     6.  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. 

     7.  Governing Law.  THIS SPECIAL SERVICING 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. 

     8.  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.

     9.  Termination of Rights of Investor Certificateholder.  The parties
hereto intend that the Investor Certificateholder be a third party beneficiary
of this Agreement. All rights granted the Investor Certificateholder hereunder
may not be assigned or otherwise transferred.

     10.  Reconstitution.  Lehman Capital, AmREIT and the Special Servicer agree
that this Agreement is a Reconstitution Agreement, and that the date hereof is
the Reconstitution Date, each as defined in the Flow Special Servicing
Agreement. This Agreement amends the terms and provisions of the Flow Special
Servicing Agreement only with respect to the Serviced Mortgage Loans
identified on Schedule I hereto and does not purport to amend or modify the
Flow Special Servicing Agreement with respect to any other loans that are or
may become subject to the Flow Special Servicing Agreement.

     11.  Notices and Remittances to the Master Servicer.  All notices required
to be delivered to the Owner or the Master Servicer under this Agreement shall
be delivered to the Master Servicer at the following address: Norwest Bank
Minnesota, National Association 11000 Broken Land Parkway Columbia, Maryland
21044 Attn: Master Servicing Department, AmREIT Eagle 1998-1

     All remittances required to be made to the Master Servicer under this
Agreement shall be made to the following wire account:

                  Norwest Bank Minnesota, National Association
                  Minneapolis, Minnesota
                  ABA#:  091-000-019
                  Account Name:  Corporate Trust Clearing
                  Account Number:  3970771416

     All notices required to be delivered to AmREIT under this Agreement shall
be delivered to AmREIT at the following address:

                  AmREIT Residential Investors Trust, Inc.
                  445 Marine Avenue, Suite 230
                  DelMar, California 92014
                  Attention: Mark Conger, EVP

     12.  Annual Audit Report.  On or before April 30 of each year, beginning
with April 30, 1999, Special Servicer shall cause a firm of independent public
accountants (who may also render other services to Special Servicer), which is
a member of the American Institute of Certified Public Accountants, to furnish
a statement to Lehman Capital, AmREIT and the Master Servicer, to the effect
that such firm has examined certain documents and records for the preceding
calendar year (or during the period from the date of commencement of such
Servicer's duties hereunder until the end of such preceding calendar year in
the case of the first such certificate) and that, on the basis of such
examination conducted substantially in compliance with the Uniform Single
Attestation Program for Mortgage Bankers, such firm is of the opinion that
Special Servicer's overall servicing operations have been conducted in
compliance with the Uniform Single Attestation Program for Mortgage Bankers
except for such exceptions that, in the opinion of such firm, the Uniform
Single Attestation Program for Mortgage Bankers requires it to report, in
which case such exceptions shall be set forth in such statement.

     13.  Annual Officer's Certificate.  On or before April 30 of each year,
beginning with April 30, 1999, the Special Servicer, at its own expense, will
deliver to the Lehman Capital, AmREIT and the Master Servicer a Servicing
Officer's certificate stating, as to each signer thereof, that (i) a review of
the activities of the Special Servicer during such preceding fiscal year and
of performance under this Agreement has been made under such officers'
supervision, and (ii) to the best of such officers' knowledge, based on such
review, the Special Servicer has fulfilled all its obligations under this
Agreement for such year, or, if there has been a default in the fulfillment of
all such obligations, specifying each such default known to such officers and
the nature and status thereof including the steps being taken by the Special
Servicer to remedy such default.


<PAGE>




     Executed as of the day and year first above written.

                                       LEHMAN CAPITAL, A DIVISION OF
                                            LEHMAN BROTHERS HOLDINGS INC.



                                       By:  ___________________________________
                                            Name:
                                            Title: Authorized Signatory



                                       OCWEN FEDERAL BANK FSB



                                       By:  ___________________________________
                                            Name:
                                            Title:



                                       AMERICAN RESIDENTIAL INVESTMENT
                                         TRUST, INC.



                                       By:  ___________________________________
                                            Name:
                                            Title:






<PAGE>


                                   EXHIBIT A

             MODIFICATIONS TO THE SPECIAL FLOW SERVICING AGREEMENT


1.   The following is hereby added immediately following the words "incidental
     fees and charges" in the definition of "Ancillary Income" in Article I:
     ", but not including any premium or penalty associated with a prepayment
     of principal of a Mortgage Loan."

2.   The definition of "Base Servicing Fee" is hereby amended by deleting the
     last sentence therefrom. 

3.   The definition of "Custodial Agreement" in Article I is hereby deleted
     and replaced with the following: "The custodial agreements relating to
     custody of the Serviced Mortgage Loans among: (i) Chase Bank of Texas,
     N.A., as Custodian, and First Union National Bank, as Trustee, and (ii)
     Bankers Trust Company of California, N.A., as Custodian, and First Union
     National Bank, as Trustee."

4.   The definition of "Primary Servicer" in Article I is hereby deleted and
     replaced with the following:

     "Aurora Loan Services Inc. or any successor thereto."

5.   The following definition is hereby added to Article I:

          "Monthly Advance: With respect to each Remittance Date and each
          Mortgage, an amount equal to the Monthly Payment (with the
          interest portion of such Monthly Payment adjusted to the
          Mortgage Loan Remittance Rate) which was due on the Mortgage
          Loan, and (i) which was delinquent at the close of business on
          the immediately preceding Determination Date and (ii) which was
          not the subject of a previous Monthly Advance, unless such
          Advance would constitute a Nonrecoverable Advance."

6.   Section 2.03 is hereby amended by deleting the first, second and third
     paragraphs thereof in their entirety.

7.   Section 2.05(a)(i) is deleted in its entirety and replaced with the
     following:

          "(a)(i) Within five business days following a Transfer Date,
          the Special Servicer shall reimburse the Primary Servicer for
          all principal and interest and Servicing Advances made by such
          Primary Servicer and all accrued and unpaid Servicing Fees due
          to the Primary Servicer with respect to any Transferred
          Mortgage Loan identified on such Notice of Transfer for which
          the Primary Servicer has not been reimbursed. Thereafter, such
          amounts paid by the Special Servicer, if any, shall be
          reimbursed to the Special Servicer in accordance with Section
          3.04 hereof."

8.   Section 3.01 is hereby amended by deleting clause (a) of the third
     paragraph of subsection (B) thereof and by adding the following at the
     end of such Section:

          "(C) In connection with the transfer of any Distressed Mortgage
          Loan, (i) the Special Servicer will be responsible for
          servicing the Distressed Mortgage Loan from and after the
          effective date of transfer of servicing to the Special
          Servicer, but shall have no obligation to service such
          Distressed Mortgage Loan on or prior to such effective date of
          the transfer of servicing, (ii) notwithstanding clause (i)
          above, the Special Servicer shall not include the Distressed
          Mortgage Loan in its monthly remittance report pursuant to
          Section 4.02 for the month in which such transfer is effected
          and shall not be obligated to make the Monthly Advance with
          respect to such Distressed Mortgage Loan on the Remittance Date
          in the month in which such transfer is effected, in each case,
          regardless of whether the Remittance Date occurs before or
          after the effective date of such transfer, (iii) the amount of
          Monthly Advances to be reimbursed to the Servicer by the
          Special Servicer hereunder shall include the Monthly Advance
          made by the Servicer on such Remittance Date, regardless of
          whether the Servicer makes such Monthly Advance before or after
          the effective date of such transfer, and (iv) the Special
          Servicer shall be entitled to the Base Servicing Fee with
          respect to each such Distressed Mortgage Loan for the entire
          month in which such transfer occurs.

     Promptly after the transfer of any Distressed Mortgage Loan, the Special
     Servicer shall use its best reasonable efforts to determine whether any
     seller's representation or warranty applicable to such Mortgage Loan has
     been breached, and shall notify the Trustee and the Master Servicer in
     writing of any possible breach so identified. The Special Servicer may
     conclusively rely upon information provided by Lehman Capital and its
     assigns, including copies of any related agreements of sale, in
     determining which representations and warranties are applicable to such
     Mortgage Loan."

9.   The words "Special Servicer, in trust for Lehman Capital, A Division of
     Lehman Brothers Holdings, Inc., owner of Residential Mortgage Loans,
     Group No. ______, and various Mortgagors" in the first paragraph of
     Section 3.03 are hereby deleted and replaced with the following: "Ocwen
     Federal Bank FSB, in trust for Norwest Bank Minnesota, National
     Association, as Master Servicer for American Residential Eagle Bond Trust
     1998-1 and First Union National Bank, as Bond Trustee."

10.  Section 3.04(ii) is deleted in its entirety and replaced with the
     following:

          "(ii) ____ to reimburse itself for unreimbursed advances of the
          Special Servicer's funds made pursuant to Section 2.05 hereof,
          including advances by the Special Servicer to reimburse the
          Primary Servicer for principal and interest advances, Servicing
          Advances and unpaid servicing fees due to them, if any, the
          Special Servicer's right to reimburse itself pursuant to this
          subclause (ii) being limited to either (x) amounts received on
          the related Transferred Mortgage Loan which represent late
          payments of principal and/or interest respecting which any such
          advance was made, and related Liquidation Proceeds,
          condemnation proceeds, Insurance Proceeds, REO Disposition
          Proceeds and other amounts received in respect of the related
          Mortgage Loan, it being understood that, in the case of any
          such reimbursement, the Special Servicer's right thereto shall
          be prior to the rights of the Owner, the Master Servicer, any
          Primary Servicer and any Certificateholder or (y) any other
          amounts in the Custodial Account in the event that such
          advances have been deemed to be Nonrecoverable Advances or are
          not recovered from recoveries in respect of the related
          Transferred Mortgage Loan or REO Property after a final
          determination has been made as to what amounts have been or
          will be recovered, it being understood that for those
          Transferred Mortgage Loans in foreclosure, the Owner shall
          reimburse the Special Servicer for Servicing Advances and
          advances made pursuant to Section 2.05 hereof through the
          completion of the sale of the defaulted Mortgage Loan, or the
          foreclosure and disposition of the REO Property;"

11.  Section 3.04 is hereby amended by deleting clause (iii) in its entirety
     and replacing such clause with the following clauses (iii) and (iv):

          "(iii) to reimburse itself for Monthly Advances of the Special
          Servicer's funds made pursuant to Section 7.03, the Special
          Servicer's right to reimburse itself pursuant to this subclause
          (iii) being limited to amounts received on the related Mortgage
          Loan which represent late payments of principal and/or interest
          respecting which any such advance was made, related Liquidation
          Proceeds, Insurance Proceeds, condemnation proceeds, REO
          Disposition Proceeds and other amounts received in respect of
          the related REO Property, and such other amounts as may be
          collected by the Special Servicer from the Mortgagor or
          otherwise relating to such Mortgage Loan, it being understood
          that, in the case of any such reimbursement, the Special
          Servicer's right thereto shall be prior to the rights of the
          Owner, the Master Servicer, the Primary Servicer, the Bond
          Issuer or the Bond Trustee; provided, that if the Special
          Servicer reasonably determines that any unreimbursed Monthly
          Advance is a Nonrecoverable Advance, the foregoing limitation
          shall not apply thereto;

          (iv) to reimburse itself for unreimbursed Servicing Advances,
          and for any unpaid Base Servicing Fees, the Special Servicer's
          right to reimburse itself pursuant to this subclause (iv) with
          respect to any Mortgage Loan being limited to related late
          collections, Liquidation Proceeds, condemnation proceeds,
          Insurance Proceeds, REO Disposition Proceeds and other amounts
          received in respect of the related REO Property, and such other
          amounts as may be collected by the Special Servicer from the
          Mortgagor or otherwise relating to the Mortgage Loan, it being
          understood that, in the case of any such reimbursement, the
          Special Servicer's right thereto shall be prior to the rights
          of the Owner; provided, that if the Special Servicer reasonably
          determines that any unreimbursed Servicing Advance is a
          Nonrecoverable Advance, the foregoing limitation shall not
          apply thereto;"

     Clauses (iv) through (viii) in Section 3.04 are hereby redesignated
     clauses (v) through (ix), as applicable.

12.  The words "Special Servicer, in trust for Lehman Capital, A Division of
     Lehman Brothers Holdings, Inc., owner of Residential Mortgage Loans,
     Group No. ______, and various Mortgagors" in the first paragraph of
     Section 3.05 are hereby deleted and replaced with the following: "Ocwen
     Federal Bank FSB, in trust for Norwest Bank Minnesota, National
     Association, as master servicer for American Residential Eagle Bond Trust
     1998-1 and First Union National Bank, as Bond Trustee."

13.  Section 3.10(a) is deleted in its entirety and replaced with the
     following:

          "(a) _____ Default Management Responsibilities: Subject only to
          Accepted Servicing Practices and Section 3.11 below, the
          Special Servicer shall have full power and authority to do or
          cause to be done any and all things in connection with such
          servicing and administration which it may deem necessary or
          desirable. Without limiting the generality of the foregoing,
          the Special Servicer is hereby authorized and empowered by the
          Owner (if, in the Special Servicer's reasonable judgment, such
          action with respect to the Transferred Mortgage Loans and/or
          the Mortgaged Properties is in the best interests of Owner in
          accordance with, or is required by, this Agreement, and subject
          to Accepted Servicing Practices to take the following actions
          (without limitation): (i) prepare, execute and deliver, on
          behalf of the Owner with expenses associated therewith being
          Servicing Advances hereunder, any and all financing statements,
          continuation statements and other documents or instruments
          necessary to maintain the lien on each Mortgaged Property and
          related collateral; and, subject to the remaining terms and
          provisions of this Section, modifications, waivers (including,
          without limitation, waivers of any late payment charge in
          connection with any delinquent payment on a Transferred
          Mortgage Loan), consents, amendments, discounted payoff
          agreements, forbearance agreements, cash management agreements
          or consents to or with respect to any documents contained in
          the related servicing file; and any and all instruments of
          satisfaction or cancellation, or of partial or full release or
          discharge, and all other instruments comparable to any of the
          types of instruments described in this subsection (i), and (ii)
          institute and prosecute judicial and non-judicial foreclosures,
          suits on promissory notes, indemnities, guaranties or other
          loan documents, actions for equitable and/or extraordinary
          relief (including, without limitation, actions for temporary
          restraining orders, injunctions, and appointment of receivers),
          suits for waste, fraud and any and all other tort, contractual
          and/or other claims of whatever nature, and to appear in and
          file on behalf of the Owner such pleadings or documents as may
          be necessary or advisable in any bankruptcy action, state or
          federal suit or any other action. In the event that any
          Mortgage Loan is in default or, in the judgment of the Special
          Servicer, such default is reasonably foreseeable, the Special
          Servicer, consistent with Accepted Servicing Practices, may
          waive, modify or vary any term of such Mortgage Loan (including
          modifications that would change the Mortgage Interest Rate,
          defer or forgive the payment of principal or interest or extend
          the final maturity date of such Mortgage Loan), accept payment
          from the related Mortgagor of an amount less than the full
          outstanding and unpaid principal balance in final satisfaction
          of such Mortgage or consent to the postponement of strict
          compliance with any such term or otherwise grant indulgence to
          any Mortgagor if in the Special Servicer's determination such
          waiver, modification, postponement or indulgence is not
          materially adverse to the interests of the Certificateholders
          (taking into account any estimated Realized Loss that might
          result absent such action). In addition, if, with respect to a
          Transferred Mortgage Loan, a default (or any condition
          resulting in a default being reasonably foreseeable) is cured
          (such Mortgage Loan being referred to herein as a "Performing
          Loan"), the Special Servicer may thereafter waiver, modify or
          vary terms of such Performing Loan provided that no such action
          will (A) decrease the Mortgage Rate on the Performing Loan, or
          (B) defer or forgive the payment of principal or interest
          (except with respect to liquidation of such Performing Loan).

          Notwithstanding anything to the contrary in this Agreement, the
          Special Servicer shall not waive any premium or penalty in
          connection with a prepayment of principal of any Mortgage Loan,
          and shall not consent to the modification of any Mortgage Note
          to the extent that such modification relates to payment of a
          prepayment premium or penalty; provided, that the foregoing
          shall not (i) apply to any Severely Delinquent Loan or (ii)
          prohibit the Special Servicer from entering into any agreement
          for modification, waiver, forbearance, amendment or discounted
          payoff of a Mortgage Loan in accordance with this Agreement
          that does not have the effect of waiving any prepayment premium
          or penalty or modifying any provision requiring payment
          thereof.

          Notwithstanding the foregoing, in the event of any conflict
          between the provisions of this Section 3.10 and the provisions
          of Section 3.11, the provisions of Section 3.11 shall control."

14.  Section 3.10(e) is hereby deleted in its entirety and replaced with the
     following:

          "(e) At any time, the Investor Certificateholder may request
          that the Special Servicer take a particular action with respect
          to a particular Mortgage Loan, including without limitation
          foreclosure, waivers or modifications. Any such request shall
          be in writing, a copy of which shall be delivered to the Master
          Servicer. If the Special Servicer determines that such
          requested action is consistent with Accepted Servicing
          Practices, then the Special Servicer may, but is not required
          to, comply with such request. Within two Business Days of
          receipt of such a request, the Special Servicer shall notify
          the Investor Certificateholder whether the Special Servicer
          intends to comply with such request. If the Special Servicer
          declines to comply with such request (or fails to notify the
          Investor Certificateholder of its decision within the two
          Business Day period), then the Investor Certificateholder may,
          at its sole option and upon written notice to the Special
          Servicer and the Master Servicer, purchase the related Mortgage
          Loan from the Trust Fund at the Purchase Price (as defined in
          the Master Servicing Agreement). If the Investor
          Certificateholder does not indicate whether it wishes to
          exercise this option within two Business Days of receipt of
          such notice, then the Investor Certificateholder shall not be
          entitled to object to the action taken by the Special Servicer
          with respect to such Mortgage Loan." In addition, the Investor
          Certificateholder may purchase any Severely Delinquent Mortgage
          Loan upon written notice to the Master Servicer and the Special
          Servicer within three days of the day on which such Mortgage
          Loan becomes a Severely Delinquent Loan.

          The Special Servicer shall have the right to purchase any
          Severely Delinquent Loan at the Purchase Price (as defined in
          the Master Servicing Agreement). The Special Servicer shall
          send a written notice (the "Initial Notice") to the Investor
          Certificateholder advising the Investor Certificateholder that
          the Special Servicer intends to purchase a Severely Delinquent
          Loan. The Investor Certificateholder shall have the option to
          (i) direct the Special Servicer not to purchase any such
          Severely Delinquent Loan but to proceed with a particular
          default resolution strategy otherwise mutually acceptable to
          the Special Servicer and the Investor Certificateholder, (ii)
          direct the Special Servicer to proceed with the purchase of
          such loan on the terms proposed by the Special Servicer, or
          (iii) indicate that the Investor Certificateholder intends to
          purchase such Severely Delinquent Loan, in which case the
          Investor Certificateholder shall have the sole right and option
          to purchase the Severely Delinquent Loan at the Purchase Price;
          provided, however, that if the Investor Certificateholder fails
          or refuses to deliver a written notice of its election to the
          Special Servicer within two Business Days after the Special
          Servicer has sent to the Investor Certificateholder the Initial
          Notice, then the Investor Certificateholder shall be deemed to
          have consented to the Special Servicer purchasing the Severely
          Delinquent Loan for its own account."

15.  The first paragraph of Section 4.01 is hereby deleted and replaced with
     the following:

          "On each Remittance Date the Servicer shall remit by wire
          transfer of immediately available funds to the Master Servicer
          (a) all amounts deposited in the Custodial Account as of the
          close of business on the last day of the related Due Period
          (net of charges against or withdrawals from the Custodial
          Account pursuant to Section 3.04), plus (b) all amounts, if
          any, which the Servicer is obligated to advance pursuant to
          Section 7.03, minus (c) any amounts attributable to Principal
          Prepayments, Liquidation Proceeds, Insurance Proceeds or REO
          Disposition Proceeds received after the applicable Prepayment
          Period, which amounts shall be remitted on the following
          Remittance Date, together with any additional interest required
          to be deposited in the Custodial Account in connection with
          such Principal Prepayment in accordance with Section 7.03, and
          minus (d) any amounts attributable to Monthly Payments
          collected but due on a due date or dates subsequent to the
          first day of the month in which such Remittance Date occurs,
          which amounts shall be remitted on the Remittance Date next
          succeeding the Due Period for such amounts."

16.  Section 4.02 is hereby amended by deleting the words "Remittance Date" in
     the first line of such Section, and substituting the following: "tenth
     day of each month, or if such tenth day is not a Business Day, the
     immediately preceding Business Day"

17.  The first sentence of the definition of "Remittance Date" shall be
     amended to read "The 18th day (or if such 18th day is not a Business Day,
     the first Business Day immediately following ) of any month, following
     the First Remittance Date." The definition of "First Remittance Date"
     shall be amended by substituting the words "18th day" in each place the
     words "10th day" appears. 

18.  The following Sections 7.03 and 7.04 are hereby added immediately
     following Section 7.02:

             "Section 7.03 Monthly Advances and Compensating Interest.

          (i) Notwithstanding anything to the contrary herein, the
          Special Servicer shall make Monthly Advances (unless such
          Monthly Advances constitute Nonrecoverable Advances) on each
          Remittance Date through the Remittance Date immediately
          preceding the distribution of all Liquidation Proceeds and
          other payments or recoveries (including Insurance Proceeds and
          condemnation proceeds) with respect to the related Mortgage
          Loans.

          (ii) Notwithstanding anything to the contrary herein, with
          respect to each Principal Prepayment of a Mortgage Loan the
          Special Servicer shall deposit in the Custodial Account on a
          daily basis and retain therein the Prepayment Interest
          Shortfall Amount, if any, for the month of distribution. Such
          deposit shall be made from the Special Servicer's own funds,
          without reimbursement therefor, up to a maximum amount per
          month equal to the aggregate of the Base Servicing Fees
          otherwise payable to the Special Servicer with respect to such
          month. 

          Section 7.04. Special Servicing Compensation. Notwithstanding
anything to the contrary herein, the Special Servicer shall not be entitled to
pay itself any compensation out of amounts collected on or in respect of the
Mortgage Loans other than the Base Servicing Fee and any Ancillary Income, to
the extent provided herein. Any other compensation payable to the Special
Servicer hereunder, including the Special Servicing Fee, the Extended Special
Servicing Fee and the Incentive Fee, shall be payable to the Special Servicer
on each Distribution Date as provided in the Special Servicing Compensation
Agreement attached as an exhibit to the Master Servicing Agreement."

19.  Section 9.02 is hereby deleted in its entirety.

20.  The following paragraph is added at the end of Section 10.01:

          "Neither the Master Servicer nor any successor special servicer
          (including the Owner and the Master Servicer) shall be liable
          for any acts or omissions of the Special Servicer or any
          predecessor servicer. In particular, neither the Master
          Servicer nor any successor special servicer (including the
          Owner and the Master Servicer) shall be liable for any
          servicing errors or interruptions resulting from any failure of
          the Special Servicer to maintain computer and other information
          systems that are year-2000 compliant."

21.  All references in the Servicing Agreement or in any schedules or exhibits
     thereto, including, without limitation, Exhibit I, to the "Decision
     Matrix" are hereby deleted in their entirety.

22.  The following definition is hereby added:

          "Prepayment Period: With respect to the first Remittance Date,
          the period beginning on the Cut-off Date and ending on July 1.
          With respect to each subsequent Remittance Date, the period
          commencing on the second day of the month immediately preceding
          the month in which such Remittance Date occurs and ending on
          the first day of the month in which such Remittance Date
          occurs."

23.  The definitions of "Extended Special Servicing Fee," "Incentive Fee,"
     "Loss Severity Percentage" and "Special Servicing Fee" are hereby deleted
     in their entirety.

24.  Section 5.01 is hereby deleted in its entirety and replaced with the
     following:

          "Section 5.01 Servicing Compensation. As consideration for
          servicing the Transferred Mortgage Loans subject to this
          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 herein) and (ii) receive such
          additional compensation as is specified in a separate letter
          agreement dated the Closing Date."




                            FLOW SERVICING AGREEMENT

                                    between

          LEHMAN CAPITAL, A DIVISION OF LEHMAN BROTHERS HOLDINGS INC.
                                                       OWNER

                                      and

                           AURORA LOAN SERVICES INC.
                                                       SERVICER

                         Dated as of September 1, 1997

              Residential Adjustable and Fixed Rate Mortgage Loans

                              Group No. 1997-ALSI

<PAGE>

                                TABLE OF CONTENTS

                                   ARTICLE I.

                                   DEFINITIONS

                                  ARTICLE II.

              OWNER'S ENGAGEMENT OF SERVICER TO PERFORM SERVICING
                                RESPONSIBILITIES
Section                                                                    Page
- -------                                                                    ----

2.01         Contract for Servicing; Possession
                of Servicing Files..........................................13
2.02         Books and Records..............................................13
2.03            Commencement of Servicing Responsibilities..................14
2.04            Owner Covenants Regarding Transfer of Servicing.............14
2.05         Custodial Agreement............................................16

                                  ARTICLE III.

                          SERVICING THE MORTGAGE LOANS

3.01         Servicer to Service ...........................................18
3.02         Collection of Mortgage Loan Payments...........................20
3.03         Establishment of and Deposits to
                Custodial Account ..........................................20
3.04         Permitted Withdrawals From
                Custodial Account ..........................................21
3.05         Establishment of and Deposits to
                Escrow Account .............................................22
3.06            Permitted Withdrawals From Escrow Account...................22
3.07         Maintenance of FHA Mortgage Insurance and
                VA Guaranty.................................................23
3.08         Notification of Adjustments....................................23
3.09         Completion and Recordation of Assignment of
                Mortgage and FHA and VA Change Notices......................24
3.10         Protection of Accounts.........................................24
3.11            Title, Management and Disposition of REO Property...........25
3.12         Real Estate Owned Reports .....................................26

                                  ARTICLE IV.

                                PAYMENTS TO OWNER

4.01         Remittances....................................................27
4.02         Statements to Owner............................................27
4.03         Monthly Advances by Servicer...................................28

                                   ARTICLE V.

                          GENERAL SERVICING PROCEDURES

5.01         Servicing Compensation.........................................29
5.02         Reimbursement of Servicing Advances............................29

                                  ARTICLE VI.

                  REPRESENTATIONS, WARRANTIES AND AGREEMENTS;
                              REMEDIES AND BREACH

6.01         Representations, Warranties and
                Agreements of the Servicer..................................30
6.02         Remedies for Breach of Representations
                and Warranties of the Servicer..............................31
6.03         Representations and Warranties of
                the Owner...................................................32
6.04         Remedies for Breach of Representations
                and Warranties of the Owner.................................33

                                  ARTICLE VII.

          AGENCY TRANSFER; WHOLE LOAN TRANSFER; PASS-THROUGH TRANSFER

7.01         Removal of Mortgage Loans from
                Inclusion under this Agreement upon an Agency Transfer,
                a Pass-Through Transfer or a Whole Loan Transfer
                on one or more Reconstitution Dates.........................35
7.02         Additional Indemnification by the
                Servicer; Third Party Claims................................36
7.03            Monthly Advances, Compensating Interest and
                Servicing Fees after Reconstitution.........................37
7.04         Maintenance of Custodial and Escrow Accounts
                after Reconstitution........................................37
7.05         Owner's Repurchase and Indemnification Obligations.............38
7.06         Termination Fees after Reconstitution..........................39
7.07         Additional Remittance..........................................39
7.08         Transfer of Servicing Following Reconstitution.................40

                                 ARTICLE VIII.

                                 THE SERVICER

8.01         Merger or Consolidation of the Servicer........................41
8.02         Limitation on Liability of the Servicer
                and Others..................................................41
8.03         Limitation on Resignation and Assignment
                by the Servicer.............................................41

                                  ARTICLE IX.

                                  TERMINATION

9.01         Termination For Cause..........................................42
9.02         Termination Without Cause......................................43

                                   ARTICLE X.

                            MISCELLANEOUS PROVISIONS

10.01        Successor to the Servicer......................................45
10.02        Closing........................................................46
10.03        Closing Documents..............................................47
10.04        Costs .........................................................48
10.05        Protection of Confidential Information.........................48
10.06        Notices .......................................................48
10.07        Severability Clause ...........................................49
10.08        No Personal Solicitation.......................................49
10.09        Counterparts...................................................50
10.10        Place of Delivery and Governing Law............................50
10.11        Further Agreements.............................................50
10.12        Intention of the Parties.......................................50
10.13        Successors and Assigns; Assignment of
                Servicing Agreement.........................................51
10.14        Waivers........................................................51
10.15        Exhibits.......................................................51
10.16        General Interpretive Principles................................51
10.17        Reproduction of Documents......................................51

<PAGE>

                                    EXHIBITS

EXHIBIT A         MORTGAGE LOAN SCHEDULE
EXHIBIT B-1       FORM OF ACKNOWLEDGMENT AGREEMENT
EXHIBIT B-2       FORM OF CONFIRMATION AGREEMENT
EXHIBIT C         CUSTODIAL ACCOUNT LETTER AGREEMENT
EXHIBIT D         ESCROW ACCOUNT LETTER AGREEMENT
EXHIBIT E-1       OFFICER'S CERTIFICATE FOR FIRST CLOSING
EXHIBIT E-2       OFFICER'S CERTIFICATE FOR SUBSEQUENT CLOSINGS
EXHIBIT F         FORM OF CUSTODIAL AGREEMENT
EXHIBIT G         FORM OF OPINION OF COUNSEL OF THE SERVICER
EXHIBIT H         FORM OF COLLATERAL PLEDGE AND SECURITY AGREEMENT

<PAGE>

                            FLOW SERVICING AGREEMENT
                            ------------------------

          This is a Flow  Servicing  Agreement  (the  "Agreement"),  dated as of
September 1, 1997, by and between Lehman Capital,  A Division of Lehman Brothers
Holdings Inc., having an office at Three World Financial Center, 12th Floor, New
York,  New York 10285 (the  "Owner") and Aurora Loan  Services  Inc.,  having an
office at 2530 South Parker Road, Aurora, Colorado 80014 (the "Servicer").

                               W I T N E S S E T H

          WHEREAS,  the Owner shall acquire from time to time certain  ownership
to and the  servicing  rights for certain  fixed and  adjustable  rate first and
second lien mortgage  loans  ("Conventional  Loans")  and/or certain FHA insured
("FHA Loans") and VA guaranteed  ("VA Loans")  mortgage loans from various third
party sellers and servicers  thereof (the  Conventional  Loans, FHA Loans and VA
Loans collectively referred to herein as the "Mortgage Loans");

          WHEREAS,  the Owner  desires to  contract  with the  Servicer  for the
servicing  responsibilities  associated with the Mortgage Loans and the Servicer
desires to assume the servicing responsibilities to such Mortgage Loans; and

          WHEREAS,  the Owner desires to sell some or all of the Mortgage  Loans
from  time to time (a) to FNMA  under  its  Cash  Purchase  Program  or MBS SWAP
Program (Special  Servicing  Option) (each a "FNMA  Transfer");  or (b) to FHLMC
under its Freddie Mac Cash Program or Gold PC Program (the "FHLMC Transfer"); or
(c) to GNMA under its MBS Swap Program I (the "GNMA Transfer"); or (d) to one or
more third party  purchasers in one or more whole loan pools (each a "Whole Loan
Transfer");  or (e) directly or  indirectly,  to certain  trusts to be formed as
part  of  publicly-issued  or  privately  placed,  rated  or  unrated,  mortgage
pass-through  transactions (each a "Pass-Through Transfer"), in any or all cases
(subject to the terms of this  Agreement)  retaining the Servicer to service the
Mortgage Loans.

          NOW, THEREFORE,  in consideration of the mutual agreements hereinafter
set forth,  and for other good and  reasonable  consideration,  the  receipt and
adequacy of which is hereby acknowledged, the Owner and Servicer hereby agree as
follows:

<PAGE>

                                   ARTICLE I

                                  DEFINITIONS

          The following terms are defined as follows (except as otherwise agreed
in writing by the parties):

          Accepted Servicing Practices: With respect to any Mortgage Loan, those
mortgage  servicing  practices of prudent  mortgage lending  institutions  which
service  mortgage  loans  of  the  same  type  as  such  Mortgage  Loans  in the
jurisdiction where the related Mortgaged Property is located.

          Acknowledgment Agreement: The document to be executed by the Owner and
the Servicer which  document shall amend the Mortgage Loan Schedule  attached as
Exhibit A hereto to reflect the addition of Mortgage Loans to such Exhibit A and
which document  reflects the addition of Mortgage Loans which are subject to the
terms and conditions of this Agreement.

          Act: The National Housing Act, as amended from time to time.

          Additional  Remittance:  With respect to each Mortgage Loan subject to
an Agency  Transfer,  a Whole Loan  Transfer  or a  Pass-Through  Transfer,  the
portion of the  Reconstituted  Servicing  Fee received by the  Servicer  under a
Reconstitution  Agreement which amount shall be equal to the difference  between
such Reconstituted  Servicing Fee and the Servicing Fee set forth herein,  which
amount  shall be  remitted  to the  Owner or its  assigns  and  shall be  freely
transferable by the Owner or its assigns.

          Additional Remittance Date: The last Business Day of each month of the
related Remittance Date under the applicable Reconstitution Agreement.

          Adjustable  Rate Mortgage  Loan: A Mortgage Loan serviced  pursuant to
this Agreement  under which the Mortgage  Interest Rate is adjusted from time to
time in accordance with the terms and provisions of the Mortgage Note.

          Agency  Transfer:  The sale or transfer by Owner of some or all of the
Mortgage  Loans to FNMA under its Cash Purchase  Program or its MBS Swap Program
(Special  Servicing  Option) or to FHLMC under its  Freddie Mac Cash  Program or
Gold PC Program,  or to GNMA under its MBS Swap Program,  retaining the Servicer
as "servicer" thereunder.

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

          Ancillary  Income:  All income derived from the Mortgage Loans,  other
than Servicing Fees,  including but not limited to, late charges,  fees received
with  respect  to  checks  or bank  drafts  returned  by the  related  bank  for
non-sufficient  funds,  assumption fees, optional insurance  administrative fees
and all other incidental fees and charges.  The Owner shall retain all Ancillary
Income with the exception of optional insurance and administrative  fees payable
as a direct result of the Servicer's efforts.

          Applicable Agency: With respect to Conventional Loans, FNMA, and with
respect to FHA Loans or VA Loans, GNMA.

          Appraised  Value:  The  value  set  forth  in  an  appraisal  made  in
connection with the origination of the related Mortgage Loan as the value of the
Mortgaged Property.

          Assignment  Fee:  The  Assignment  Fee  indicated  on  the  applicable
Acknowledgment  Agreement,  which fee shall be payable  within 30 days following
the  later  to  occur  of  (i)  the  completion  of the  transfer  of all of the
applicable Mortgage Loan information onto the Servicer's computer system or (ii)
the receipt by the Owner of an invoice from the Servicer for the Assignment Fee.

          Assignment  of Mortgage:  An  assignment  of the  Mortgage,  notice of
transfer or equivalent  instrument in recordable form, sufficient under the laws
of the jurisdiction wherein the related Mortgaged Property is located to reflect
the transfer of the Mortgage to the party indicated  therein,  which assignment,
notice of transfer or  equivalent  instrument  may be in the form of one or more
blanket assignments  covering the Mortgage Loans secured by Mortgaged Properties
located in the same jurisdiction, if permitted by law.

          Best Efforts:  Efforts  determined  to be  reasonably  diligent by the
Owner or Servicer,  as the case may be, in its sole discretion.  Such efforts do
not  require  the  Owner or  Servicer,  as the case  may be,  to enter  into any
litigation,  arbitration or other legal or quasi-legal  proceeding,  nor do they
require the Owner or Servicer,  as the case may be, to advance or expend fees or
sums of money in addition to those specifically set forth in this Agreement.

          Business  Day: Any day other than (i) a Saturday or Sunday,  or (ii) a
day on which banking and savings and loan  institutions in the State of New York
are authorized or obligated by law or executive order to be closed.

          Code:  The Internal  Revenue  Code of 1986,  as it may be amended from
time to time or any successor statute thereto, and applicable U.S. Department of
the Treasury regulations issued pursuant thereto.

          Collateral  Pledge  and  Security  Agreement:  With  respect  to  each
Reconstitution  Date, the security agreement to be executed by the Owner and the
Servicer,  in the form attached hereto as Exhibit H, which agreement shall serve
to create a  security  interest  in favor of the Owner  and its  assigns  in the
servicing rights related to the Mortgage Loans being reconstituted.

          Condemnation  Proceeds:  All  awards of  settlements  in  respect of a
Mortgaged  Property,  whether  permanent  or  temporary,  partial or entire,  by
exercise  of the power of  eminent  domain or  condemnation,  to the  extent not
required  to be  released to a  Mortgagor  in  accordance  with the terms of the
related Mortgage Loan documents.

          Confirmation  Agreement:  The document to be executed by the Owner and
the  Servicer  and  returned  by the  Servicer to the Owner in  accordance  with
Section  10.06 within 5 Business Days of receipt of such document from the Owner
which  document  shall confirm the  Servicer's  acceptance of its  engagement to
perform  servicing  responsibilities  for the Owner with  respect to  additional
Mortgage Loans.

          Conventional  Loan: A  conventional  residential  first or second lien
fixed or  adjustable  rate  Mortgage  Loan which is neither  FHA  insured nor VA
guaranteed.

          Costs: For any Person, any claims, losses, damages,  penalties, fines,
forfeitures,  reasonable and necessary legal fees and related costs,  judgments,
and other costs and expenses of such Person.

          Custodial  Account:  The  separate  account or  accounts  created  and
maintained pursuant to Section 3.03.

          Custodial  Agreement:   The  agreement  or  agreements  governing  the
retention  of original  Mortgage  Loan  documents  which shall be  substantially
similar in form and substance to the Custodial  Agreement  attached as Exhibit F
hereto.

          Custodian:   The  Custodian  under  the  related  Custodial  Agreement
identified  in the related  Confirmation  Agreement  and related  Acknowledgment
Agreement,  or its  successors  in interest or assigns or any  successor  to the
related Custodian under the Custodial Agreement as provided therein.

          Determination  Date:  For each month that this Agreement is in effect,
the last  Business Day of such month as  determined by the Servicer on a monthly
basis.

          Delinquent  Mortgage  Loan: A Mortgage Loan which is more than 89 days
delinquent (without regard to any applicable grace period).

          Due Date: The day of the month on which the Monthly  Payment is due on
a Mortgage  Loan,  exclusive of any days of grace.  With respect to the Mortgage
Loans for which  payment from the Mortgagor is due on a day other than the first
day of the month,  such Mortgage Loans will be treated as if the Monthly Payment
is due on the first day of the month following the actual Due Date.

          Due  Period:   With  respect  to  each  Remittance  Date,  the  period
commencing on the second day of the month  preceding the month of the Remittance
Date and ending on the first day of the month of the Remittance Date.

          Eligible  Investments:   Any  one  or  more  of  the  obligations  and
securities  listed  below which  investment  provides for a date of maturity not
later than the Determination Date in each month:

          (i) direct  obligations of, and obligations  fully  guaranteed 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; and

          (ii)  federal funds,  demand and time  deposits  in,  certificates  of
          deposits  of,  or  bankers'  acceptances  issued  by,  any  depository
          institution or trust company  incorporated or organized under the laws
          of the United  States of America or any state  thereof  and subject to
          supervision   and   examination   by  federal   and/or  state  banking
          authorities,  so long as at the time of such investment or 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  obligations of such holding  company)
          are rated "P-1" by Moody's Investors  Service,  Inc. and the long-term
          debt  obligations of such holding  company) are rated "P-1" by Moody's
          Investors  Service,  Inc. and the long-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 long-term  debt  obligations of
          such  holding  company)  are rated at least "Aa" by Moody's  Investors
          Service, Inc.;

          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.

          Errors and Omissions  Insurance:  Errors and Omissions Insurance to be
maintained by the Servicer pursuant to the FNMA Guides.

          Escrow  Account:   The  separate   account  or  accounts  created  and
maintained pursuant to Section 3.05.

          Escrow  Payments:  With  respect to any  Mortgage  Loan,  the  amounts
constituting  ground  rents,  taxes,  assessments,  water  rates,  sewer  rents,
municipal  charges,  mortgage  insurance  premiums,  fire and  hazard  insurance
premiums, condominium charges, and any other payments required to be escrowed by
the Mortgagor with the mortgagee pursuant to the Mortgage or any other document.

          Event of Default: Any event set forth in Section 9.01.

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

          FHA: The Federal Housing  Administration,  an agency within the United
States Department of Housing and Urban Development, or any successor thereto and
including  the Federal  Housing  Commissioner  and the  Secretary of Housing and
Urban Development where appropriate under the FHA Regulations.

          FHA Approved  Mortgagee:  A corporation or  institution  approved as a
mortgagee by FHA under the Act, and applicable HUD regulations,  and eligible to
own and service mortgage loans such as the FHA Loans.

          FHA Assigned  Mortgage  Loan: A Mortgage Loan that has been in default
for longer than the  applicable  FHA grace period and  respecting  which written
notice of an  intention  to assign has been  filed with the FHA,  whether or not
such Mortgage Loan has in fact been assigned to the FHA.

          FHA Insurance Contract:  The contractual  obligation of FHA respecting
the insurance of a Mortgage Loan.

          FHA Loan: A  residential  Mortgage Loan which is the subject of an FHA
Insurance Contract as evidenced by a mortgage insurance certificate.

          FHA Mortgage  Insurance:  Mortgage insurance  authorized under the Act
and provided by the FHA.

          FHA  Regulations:  Regulations  promulgated  by HUD under the National
Housing Act, codified in 24 Code of Federal Regulations, and other HUD issuances
relating to FHA Loans, including the related handbooks,  circulars,  notices and
mortgagee letters.

          FHLMC:  The Federal Home Loan Mortgage  Corporation,  or any successor
thereto.

          Fidelity  Bond:  A  fidelity  bond to be  maintained  by the  Servicer
pursuant to the FNMA Guides.

          First  Remittance  Date:  With respect to each Mortgage Loan, the 10th
day of the month following the month in which the related  Transfer Date occurs,
or if such 10th day is not a Business  Day, the first  Business Day  immediately
following such 10th day.

          Fixed Rate  Mortgage  Loan:  Any  individual  Mortgage  Loan  serviced
pursuant to this Agreement  wherein the Mortgage  Interest Rate set forth in the
Mortgage Note is fixed for the term of such Mortgage Loan.

          FNMA:  The Federal  National  Mortgage  Association,  or any successor
thereto.

          FNMA Guides:  The FNMA Selling Guide and the FNMA Servicing  Guide and
all amendments or additions thereto.

          GNMA: The Government National Mortgage  Association,  or any successor
thereto.

          HUD: The Department of Housing and Urban  Development,  or any federal
agency or official  thereof which may from time to time succeed to the functions
thereof with regard to FHA Mortgage  Insurance.  The term "HUD," for purposes of
this Agreement,  is also deemed to include  subdivisions thereof such as the FHA
and Government National Mortgage Association.

          Initial  Transfer  Date:  The  first  Transfer  Date with  respect  to
servicing of Mortgage Loans hereunder.

          Insurance  Proceeds:  With respect to each Mortgage Loan,  proceeds of
insurance  policies insuring the Mortgage Loan or the related Mortgaged Property
including FHA insurance proceeds and/or VA guaranty proceeds.

          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 REO Property,  if the Mortgaged  Property is acquired in satisfaction of
the Mortgage Loan.

          Monthly  Advance:  With  respect  to each  Remittance  Date  and  each
Mortgage Loan, an amount equal to the Monthly Payment (with the interest portion
of such Monthly Payment adjusted to the Mortgage Loan Remittance Rate) which was
due on the Mortgage  Loan, and (i) which was delinquent at the close of business
on the  immediately  preceding  Determination  Date and (ii)  which  was not the
subject of a previous Monthly Advance.

          Monthly  Payment:  The  scheduled  monthly  payment of  principal  and
interest on a Mortgage Loan.

          Mortgage:  The mortgage,  deed of trust or other instrument securing a
Mortgage Note, which creates a first or second lien on an unsubordinated  estate
in fee simple in real property securing the Mortgage Note.

          Mortgage Impairment Insurance Policy: A mortgage impairment or blanket
hazard insurance policy as described in the FNMA Guides.

          Mortgage  Interest  Rate:  The  annual  rate of  interest  borne  on a
Mortgage Note.

          Mortgage  Loan:  An  individual  Mortgage Loan which is the subject of
this Agreement, each Mortgage Loan subject to this Agreement being identified on
the Mortgage Loan Schedule,  which Mortgage Loan includes without limitation the
Mortgage  Loan  documents,   the  Monthly   Payments,   Principal   Prepayments,
Liquidation Proceeds, Condemnation Proceeds, Insurance Proceeds, REO Disposition
Proceeds, and all other rights, benefits,  proceeds and obligations arising from
or in connection with such Mortgage Loan.

          Mortgage Loan Remittance Rate: With respect to each Mortgage Loan, the
annual  rate of  interest  remitted  to the Owner,  which  shall be equal to the
Mortgage Interest Rate minus the applicable Servicing Fee.

          Mortgage Loan Schedule:  A schedule of certain  Mortgage Loans setting
forth   information  with  respect  to  such  Mortgage  Loans,   which  schedule
supplements  this  Agreement and becomes part of Exhibit A hereof on the related
Transfer  Date to reflect the  addition of such  Mortgage  Loans to the terms of
this Agreement.

          Mortgage  Note: The note or other  evidence of the  indebtedness  of a
Mortgagor secured by a Mortgage.

          Mortgaged  Property:  The real property securing repayment of the debt
evidenced by a Mortgage Note.

          Mortgagor: The obligor on a Mortgage Note.

          Net Sale Proceeds:  The proceeds from the sale of REO Property, net of
all expenses  incurred by the Servicer in connection with such sale,  including,
without  limitation,   legal  fees  and  expenses,   referral  fees,   brokerage
commissions, conveyance taxes and any other related expense.

          Officer's  Certificate:  A  certificate  signed by the Chairman of the
Board or the Vice Chairman of the Board or the President or a Vice  President or
an assistant  Vice President and by the Treasurer or the Secretary or one of the
Assistant Treasurers or Assistant Secretaries of the Owner, and delivered to the
Servicer as required by this Agreement.

          Opinion  of  Counsel:  A written  opinion  of  counsel,  who may be an
employee of the Servicer, reasonably acceptable to the Owner.

          Owner: Lehman Capital, A Division of Lehman Brothers Holdings Inc., or
its successors in interest and assigns.

          Pass-Through  Transfer:  The  sale or  transfer  of some or all of the
Mortgage  Loans  to a trust to be  formed  as part of a  publicly-issued  and/or
privately placed, rated or unrated, mortgage pass-through transaction, retaining
the Servicer as "servicer" (with or without a master servicer) thereunder.

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

          PMI Policy: A policy of primary mortgage guaranty  insurance issued by
a  Qualified  Insurer,  as required by this  Agreement  with  respect to certain
Mortgage Loans.

          Prepayment  Interest  Shortfall  Amount:  With respect to any Mortgage
Loan that was subject to a Principal  Prepayment  in full during any Due Period,
which  Principal  Prepayment  was  applied to such  Mortgage  Loan prior to such
Mortgage  Loan's Due Date in such Due Period,  the amount of  interest  (net the
related  Reconstituted  Servicing  Fee) that would have accrued on the amount of
such Principal  Prepayment  during the period commencing on the date as of which
such  Principal  Prepayment  was applied to such Mortgage Loan and ending on the
day immediately preceding such Due Date, inclusive.

          Prime  Rate:  The prime rate  announced  to be in effect  from time to
time,  as  published as the average  rate in The Wall Street  Journal  Northeast
Edition.

          Principal Prepayment:  Any payment or other recovery of principal on a
Mortgage Loan which is received in advance of its scheduled Due Date,  including
any  prepayment  penalty or premium  thereon and which is not  accompanied by an
amount of interest  representing  scheduled interest due on any date or dates in
any month or months subsequent to the month of prepayment.

          Prior Servicer: Any prior servicer (other than the Servicer) of any or
all of the Mortgage Loans.

          Qualified  Depository:  A depository the accounts of which are insured
by the FDIC and the debt  obligations  of  which  are  rated in the two  highest
categories  by Standard & Poor's  Ratings Group and Moody's  Investors  Service,
Inc.  and  meets  such  requirements  as are  necessary  for any  Reconstitution
Agreement.  The Servicer shall be deemed to be a Qualified Depository under this
Agreement so long as it meets the applicable requirements of FNMA.

          Qualified   Insurer:   A  mortgage  guaranty  insurance  company  duly
authorized  and licensed  where  required by law to transact  mortgage  guaranty
insurance business and approved as an insurer by FNMA, FHLMC and GNMA.

          Reconstitution Agreements: The agreement or agreements entered into by
the Owner,  the  Servicer,  FNMA,  FHLMC or GNMA or certain third parties on the
Reconstitution Date(s) with respect to any or all of the Mortgage Loans serviced
hereunder,  in connection with a Whole Loan Transfer, a Pass-Through Transfer or
an Agency Transfer as set forth in Section 7.01, including,  but not limited to,
(i) a FNMA Mortgage Selling and Servicing  Contract,  a Pool Purchase  Contract,
and  any  and all  servicing  agreements  and  tri-party  agreements  reasonably
required by FNMA with respect to a FNMA Transfer,  (ii) a Purchase  Contract and
all  purchase  documents  associated  therewith  as set forth in the Freddie Mac
Sellers' & Servicers' Guide, and any and all servicing  agreements and tri-party
agreements reasonably required by FHLMC with respect to a FHLMC Transfer,  (iii)
any and all documents as set forth in the GNMA Mortgage-Backed Securities Guide,
and  any  and all  servicing  agreements  and  tri-party  agreements  reasonably
required by GNMA with respect to a GNMA  Transfer,  (iv) a pooling and servicing
agreement  and/or  a   subservicing/master   servicing   agreement  and  related
custodial/trust  agreement and related  documents with respect to a Pass-Through
Transfer and (iv) a seller's  warranties  and servicing  agreement or a sale and
servicing  agreement and related custodial  agreement and closing documents with
respect to a Whole Loan Transfer.  Such agreement or agreements  shall prescribe
the rights and  obligations  of the Servicer in servicing  the related  Mortgage
Loans and shall provide for a Reconstituted  Servicing Fee to the Servicer,  net
of any guarantee fees due FNMA, FHLMC or GNMA, if applicable,  at least equal to
the  Servicing  Fee due the Servicer in  accordance  with this  Agreement or the
Reconstituted  Servicing Fee required pursuant to the Reconstitution  Agreement,
whichever is greater.  The Reconstituted  Servicing Fee and the form of relevant
Reconstitution  Agreement to be entered into by the Owner and/or master servicer
or trustee and the Servicer with respect to Pass-Through  Transfers and/or Whole
Loan  Transfers  shall be reasonably  satisfactory  in form and substance to the
Owner and the  Servicer  (giving  due regard to any  rating or master  servicing
requirements and the provisions of Section 9.02 hereof) and the  representations
and warranties and servicing provisions contained therein shall be substantially
similar to those contained in this Agreement,  unless otherwise  mutually agreed
by the parties.

          Reconstitution  Date:  The date or  dates  on which  any or all of the
Mortgage  Loans  serviced  under  this  Agreement  shall be  removed  from  this
Agreement  and  reconstituted  as part of an  Agency  Transfer,  a  Pass-Through
Transfer or a Whole Loan Transfer  pursuant to Section 7.01 hereof. On such date
or dates,  the  Mortgage  Loans  transferred  shall  cease to be covered by this
Agreement and the Servicer's servicing  responsibilities  shall cease under this
Agreement with respect to the related transferred Mortgage Loans, other than the
obligation to remit the Additional  Remittance in accordance with the provisions
set forth in Section  7.07 hereof and the right of the Owner to cause a transfer
of the servicing responsibilities to the Mortgage Loans and/or REO Properties in
accordance with Section 7.08 hereof.

          Reconstituted  Servicing  Fee:  With  respect  to  each  reconstituted
Mortgage Loan that is subject to a Reconstitution  Agreement, the monthly fee to
which the Servicer thereunder is entitled, which shall be equal to the servicing
fee specified in the applicable Reconstitution Agreement.

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

          Remittance  Date:  The 10th day (or if such 10th day is not a Business
Day, the first Business Day immediately  following) of any month,  following the
First Remittance Date.

          REO Disposition: The final sale by the Servicer of any REO Property.

          REO Disposition Proceeds:  All amounts received with respect to an REO
Disposition pursuant to Section 3.11.

          REO Property:  A Mortgaged Property acquired by the Servicer on behalf
of the Owner through foreclosure or by deed in lieu of foreclosure,  pursuant to
Section 3.11.

          Servicer:  Aurora Loan  Services  Inc. or its successor in interest or
assigns  or any  successor  to the  Servicer  under  this  Agreement  as  herein
provided.

          Servicing  Advances:  All customary,  reasonable and necessary "out of
pocket"  costs  and  expenses   (including   reasonable   attorneys'   fees  and
disbursements)  incurred in the  performance  by the  Servicer of its  servicing
obligations,  including,  but not limited to, the cost of (a) the  preservation,
restoration  and protection of the Mortgaged  Property,  (b) any  enforcement or
administrative  or  judicial  proceedings,   including  foreclosures,   (c)  the
management and liquidation of the Mortgaged  Property if the Mortgaged  Property
is acquired in  satisfaction  of the  Mortgage,  (d) taxes,  assessments,  water
rates,  sewer  rents and other  charges  which are or may become a lien upon the
Mortgaged  Property,  and PMI  Policy  premiums  and fire and  hazard  insurance
coverage,  (e)  any  losses  sustained  by  the  Servicer  with  respect  to the
liquidation of the Mortgaged  Property and (f) compliance  with the  obligations
pursuant to the provisions of the FNMA Guides. 

          Servicing  Fee:  With respect to each  Mortgage Loan that has not been
removed  from this  Agreement  as part of an  Agency  Transfer,  a  Pass-Through
Transfer or a Whole Loan  Transfer,  and with respect to each Mortgage Loan that
has  been  removed  from  this  Agreement  as  part  of an  Agency  Transfer,  a
Pass-Through  Transfer or a Whole Loan Transfer and subsequently  repurchased by
the Owner  pursuant to Section  7.05 hereof and again  becoming  subject to this
Agreement,  the  servicing  fee shall be,  with  respect  to each (i) fixed rate
Mortgage  Loan,  an amount  equal to $10.00  per  month;  (ii)  adjustable  rate
Mortgage  Loan,  an  amount  equal to $11.00  per  month;  and (iii)  Delinquent
Mortgage  Loan,  an amount equal to $40.00 per month.  Such fee shall be payable
monthly  and shall be pro  rated for any  portion  of a month  during  which the
Mortgage Loan is serviced pursuant to this Agreement.

          Servicing  File:  The items  pertaining to a particular  Mortgage Loan
including,  but not limited to, the computer files, data disks, books,  records,
data tapes,  notes,  and all  additional  documents  generated as a result of or
utilized in originating  and/or  servicing each Mortgage Loan, which are held in
trust for the Owner by the Servicer.

          Servicing  Officer:  Any  officer  of  the  Servicer  involved  in  or
responsible  for, the  administration  and servicing of the Mortgage Loans whose
name  appears on a list of servicing  officers  furnished by the Servicer to the
Owner upon request, as such list may from time to time be amended.

          Servicing Rights: Any and all of the following: (a) any and all rights
to service the Mortgage  Loans;  (b) any  payments to or monies  received by the
Servicer for  servicing  the  Mortgage  Loans;  (c) any late fees,  penalties or
similar  payments  with respect to the Mortgage  Loans;  (d) all  agreements  or
documents  creating,  defining or evidencing  any such  servicing  rights to the
extent  they  relate to such  servicing  rights and all  rights of the  Servicer
thereunder;  (e) Escrow  Payments or other similar  payments with respect to the
Mortgage Loans and any amounts  actually  collected by the Servicer with respect
thereto;  (f) all  accounts  and other  rights to payment  related to any of the
property  described in this  paragraph;  and (g) any and all  documents,  files,
records,  servicing files,  servicing documents,  servicing records, data tapes,
computer  records,  or other  information  pertaining  to the Mortgage  Loans or
pertaining to the past, present or prospective servicing of the Mortgage Loans.

          Set-Up Fee: The set-up fee indicated on the applicable  Acknowledgment
Agreement,  which fee shall be  payable  within 30 days  following  the later to
occur of (i) the  completion of the transfer of all of the  applicable  Mortgage
Loan information onto the Servicer's  computer system or (ii) the receipt by the
Owner of an invoice from the Servicer for the Set-Up Fee.

          Transfer Date: The date or dates upon which the Servicer commences the
servicing responsibilities with respect to Mortgage Loans in accordance with the
terms  set  forth  herein  which  dates  shall be as set  forth  in the  related
Confirmation Agreement and Acknowledgment Agreement.

          VA: The  Veterans  Administration,  an agency of the United  States of
America,  or any  successor  thereto  including  the  Administrator  of Veterans
Affairs.

          VA Approved Lender:  Those lenders which are approved by the VA to act
as a lender in connection with the origination of VA Loans.

          VA Loan:  A Mortgage  Loan which is the subject of a VA Loan  Guaranty
Agreement as evidenced by a Loan Guaranty Certificate,  or a Mortgage Loan which
is a vendee loan sold by the VA.

          VA Loan Guaranty Agreement: The obligation of the United States to pay
a specific  percentage  of a Mortgage  Loan  (subject to a maximum  amount) upon
default of the  Mortgagor  pursuant  to the  Servicemen's  Readjustment  Act, as
amended.

          VA Loan Guaranty  Certificate:  The  certificate  evidencing a VA Loan
Guaranty Agreement.

          VA   Regulations:    Regulations    promulgated   by   the   Veteran's
Administration  pursuant  to the  Servicemen's  Readjustment  Act,  as  amended,
codified in 38 Code of Federal  Regulations,  and other VA issuances relating to
VA Loans, including related Handbooks, Circulars and Notices.

          Whole  Loan  Transfer:  The  sale  or  transfer  of some or all of the
Mortgage Loans to a third party purchaser in a whole loan  transaction  pursuant
to  a  seller's  warranties  and  servicing  agreement  or a  participation  and
servicing agreement, retaining the Servicer as "servicer" thereunder.

<PAGE>

                                   ARTICLE II

               OWNER'S ENGAGEMENT OF SERVICER TO PERFORM SERVICING
                                RESPONSIBILITIES

     Section 2.01. Contract for Servicing; Possession of Servicing Files.

          The Owner,  by  execution  and  delivery  of this  Agreement  (and the
related  Acknowledgment  Agreement  and  Confirmation  Agreement),  does  hereby
contract  with the  Servicer,  subject to the terms of this  Agreement,  for the
servicing of the Mortgage  Loans.  On or before each  Transfer  Date,  the Owner
shall  cause  to be  delivered  or will  use its  Best  Efforts  to  cause to be
delivered the Servicing  Files with respect to the Mortgage  Loans listed on the
related Mortgage Loan Schedule to the Servicer to be held in trust for the Owner
pursuant to this  Agreement.  On or before each Transfer  Date, the Owner shall,
with  respect to the  Mortgage  Loans on the  related  Mortgage  Loan  Schedule,
execute and deliver an  Acknowledgment  Agreement in the form attached hereto as
Exhibit B-1,  which  Acknowledgment  Agreement  shall be executed and  delivered
simultaneously  by the Servicer to the Owner.  Each  Servicing File delivered to
the  Servicer  shall be held by the  Servicer in order to service  the  Mortgage
Loans  pursuant  to this  Agreement  and are and  shall  be held in trust by the
Servicer  for the  benefit  of the Owner as the owner  thereof.  The  Servicer's
possession of any portion of the Mortgage Loan documents shall be at the will of
the Owner for the sole purpose of facilitating servicing of the related Mortgage
Loan  pursuant to this  Agreement,  and such  retention  and  possession  by the
Servicer  shall be in a custodial  capacity only. The ownership of each Mortgage
Note,  Mortgage,  and the contents of the Servicing  File shall be vested in the
Owner and the ownership of all records and documents with respect to the related
Mortgage  Loan  prepared by or which come into the  possession  of the  Servicer
shall  immediately  vest in the Owner and shall be retained and  maintained,  in
trust, by the Servicer at the will of the Owner in such custodial capacity only.
The portion of each  Servicing  File  retained by the Servicer  pursuant to this
Agreement  shall be segregated  from the other books and records of the Servicer
and shall be  appropriately  marked to  clearly  reflect  the  ownership  of the
related  Mortgage Loan by the Owner. The Servicer shall release from its custody
the contents of any Servicing  File retained by it only in accordance  with this
Agreement.

     Section 2.02. Books and Records.

          Record title to each Mortgage and the related  Mortgage Note shall, at
the Owner's  option,  remain in the name of (i) the Servicer or (ii) in the name
as the Owner shall designate.  Subject to Section 3.01(a) hereof, the Owner, its
designee or the  Servicer  shall  prepare or cause to be prepared  and record or
cause to be  recorded  any  Assignments  of Mortgage  required  pursuant to this
Section 2.02. and shall pay all necessary fees  associated  with the preparation
and recording of the Assignments of Mortgage. Notwithstanding the foregoing, the
Servicer shall cooperate with the Owner in the Owner's preparation and recording
of any and all Assignments of Mortgage. Additionally, the Servicer shall prepare
and execute,  at the direction of the Owner, any note endorsements in connection
with  any and all  Reconstitution  Agreements.  All  rights  arising  out of the
Mortgage  Loans  shall be  vested in the  Owner.  All  funds  received  on or in
connection  with a Mortgage  Loan shall be received  and held by the Servicer in
trust for the benefit of the Owner as the owner of the Mortgage  Loans  pursuant
to the terms of this Agreement.

     Section 2.03. Commencement of Servicing Responsibilities.

          On each  Transfer  Date,  the Owner  shall  appoint  the  Servicer  to
perform,  and the  Servicer  shall assume and accept such  appointment  for, all
servicing  responsibilities  for  the  related  Mortgage  Loans  on the  related
Mortgage Loan Schedule.  The engagement of the Servicer to perform the servicing
responsibilities  hereunder is not mandatory and is expressly  conditioned  upon
the acquisition of the related  Mortgage Loans by the Owner, the election of the
Owner respecting the engagement of the Servicer to perform the related servicing
responsibilities  and the election,  in the manner hereinafter set forth, of the
Servicer to accept such transfer.

          Upon the Owner's  determination  in its sole  discretion to engage the
Servicer to perform the servicing  responsibilities with respect to Conventional
Loans,  FHA Loans and/or VA Loans pursuant to the terms of this  Agreement,  the
Owner shall execute a Confirmation Agreement in the form attached as Exhibit B-2
hereto,  and  deliver  the same to the  Servicer.  The Owner  shall  notify  the
Servicer  by  telephone  of  its   determination   to  transfer  such  servicing
responsibilities to the Servicer and shall deliver the Confirmation Agreement to
the Servicer  within 2 Business Days of such verbal  notification.  The Servicer
may elect to accept or reject on an all or  nothing  basis  such  engagement  to
perform  the  servicing   responsibilities   with  respect  to  the   additional
Conventional  Loans,  FHA Loans  and/or VA Loans by either (i) in the case of an
acceptance,  executing the Confirmation Agreement and delivering the same to the
Owner in accordance with Section 10.06 within 5 Business Days of receipt of such
Confirmation  Agreement,  or  (ii)  in  the  case  of a  rejection,  by  written
notification  thereof  delivered to the Owner in  accordance  with Section 10.06
within 5 Business Days of receipt of such Confirmation Agreement.

     Section 2.04. Owner Covenants Regarding Transfer of Servicing.

          On or before each  Transfer  Date the Owner shall use its Best Efforts
to cause the Prior  Servicer to  effectuate  and  evidence  the  transfer of the
servicing of the related  Mortgage Loans from the Prior Servicer to the Servicer
including the following:

          (a)  Notice to  Mortgagors.  The Owner  shall use its Best  Efforts to
cause the Prior  Servicer  to mail to the  Mortgagor  of each  Mortgage a letter
advising the Mortgagor of the transfer of the servicing thereof to the Servicer,
in accordance  with the relevant  provisions of the  Cranston-Gonzales  National
Affordable  Housing Act of 1990,  as the same may be amended  from time to time,
and the  regulations  provided in  accordance  with the Real  Estate  Settlement
Procedures Act. The Owner shall use its Best Efforts to cause the Prior Servicer
to promptly provide the Servicer with copies of all such notices.

          (b) Notice to Taxing  Authorities and Insurance  Companies and HUD (if
applicable). The Owner shall use its Best Efforts to cause the Prior Servicer to
transmit to the applicable taxing authorities and insurance companies (including
PMI Policy insurers, if applicable) and/or agents,  notification of the transfer
of the servicing to the Servicer and  instructions  to deliver all notices,  tax
bills and  insurance  statements,  as the case may be, to the Servicer  from and
after the related  Transfer  Date. The Owner shall use its Best Efforts to cause
the Prior  Servicer to promptly  provide  the  Servicer  with copies of all such
notices.  With respect to FHA Loans, in addition to the  requirements  set forth
above,  the Owner  shall use its Best  Efforts  to cause the Prior  Servicer  to
provide  notice to HUD on HUD Form 92080 or such other form  prescribed  by HUD.

          (c)  Delivery  of  Servicing  Records.  The  Owner  shall use its Best
Efforts to cause the Prior  Servicer to forward to the  Servicer  all  Servicing
Files and any other Mortgage Loan documents in the Prior  Servicer's  possession
relating to each Mortgage  Loan.

          (d) Escrow Payments. The Owner shall use its Best Efforts to cause the
Prior Servicer to provide the Servicer with immediately  available funds by wire
transfer in the amount of the net Escrow Payments and suspense  balances and all
loss draft balances  associated with the Mortgage Loans. The Owner shall use its
Best  Efforts  to cause the Prior  Servicer  to  provide  the  Servicer  with an
accounting  statement of Escrow  Payments  and suspense  balances and loss draft
balances  sufficient  to enable the  Servicer  to  reconcile  the amount of such
payment with the accounts of the Mortgage Loans.  Additionally,  the Owner shall
use its Best Efforts to cause the Prior Servicer to wire the Servicer the amount
of any agency or trustee  Mortgage  Loan  payments,  any prepaid  Mortgage  Loan
payments and all other similar amounts held by the Prior  Servicer.

          (e) Payoffs and  Assumptions.  The Owner shall use its Best Efforts to
cause the Prior Servicer to provide to the Servicer copies of all assumption and
payoff statements generated by the Prior Servicer on the Mortgage Loans.

          (f) Mortgage Payments Received Prior to Transfer Date. The Owner shall
use its Best Efforts to cause the Prior Servicer to apply all payments  received
by the Prior  Servicer on each Mortgage Loan prior to the related  Transfer Date
to the account of the particular Mortgagor.

          (g) Mortgage  Payments  Received  After Transfer Date. The Owner shall
use its Best  Efforts to cause the Prior  Servicer  to forward the amount of any
Monthly Payments  received by the Prior Servicer after the related Transfer Date
to the  Servicer by overnight  mail on the date of receipt.  The Owner shall use
its Best  Efforts  to cause the Prior  Servicer  to notify the  Servicer  of the
particulars of the payment, which notification requirement shall be satisfied if
the Prior Servicer  forwards with its payment  sufficient  information to permit
appropriate  processing of the payment by the Servicer.  The Owner shall use its
Best Efforts to cause the Prior Servicer to assume full  responsibility  for the
necessary and appropriate  legal application of Monthly Payments received by the
Prior  Servicer  after the related  Transfer Date with respect to Mortgage Loans
then in  foreclosure or bankruptcy;  provided,  for purposes of this  Agreement,
necessary and  appropriate  legal  application  of such Monthly  Payments  shall
include,  but not be limited to endorsement of a Monthly Payment to the Servicer
with the particulars of the payment such as the account  number,  dollar amount,
date received and any special Mortgagor application instructions.

          (h) Reconciliation.  The Owner shall use its Best Efforts to cause the
Prior Servicer to, on or before the related Transfer Date,  reconcile  principal
balances and make any monetary  adjustments  required by the Servicer.  Any such
monetary  adjustments  will be  transferred  between the Prior  Servicer and the
Servicer as appropriate.

          (i) IRS Forms. The Owner shall use its Best Efforts to cause the Prior
Servicer  to file all IRS  forms  1098,  1099,  1099A  or 1041  and K-1,  or any
successor forms thereto, which are required to be filed on or before the related
Transfer Date in relation to the  servicing and ownership of the Mortgage  Loans
for the current calendar year. The Owner shall use its Best Efforts to cause the
Prior Servicer to provide copies of such forms to the Servicer or the Mortgagors
upon  request  and shall use its Best  Efforts  to cause the Prior  Servicer  to
reimburse  the Servicer for any costs or penalties  incurred by the Servicer due
to the Prior Servicer's failure to comply with this paragraph.

     Section 2.05. Custodial Agreement.

          With  respect  to all  Mortgage  Loans  which  become  subject to this
Agreement,  pursuant to the related  Custodial  Agreement as  identified  in the
related Confirmation Agreement and related Acknowledgment  Agreement,  the Owner
shall deliver and release to the related  Custodian on or prior to each Transfer
Date those  Mortgage Loan  documents  required by the Custodial  Agreement  with
respect to each Mortgage  Loan, a list of which is set forth in Section 2 of the
Custodial Agreement. In the event of any conflict,  inconsistency or discrepancy
between any of the provisions of this Agreement and any of the provisions of the
Custodial  Agreement,  the  provisions  of this  Agreement  shall control and be
binding upon the Owner and the Servicer.

          On or prior to each Transfer  Date, the related  Custodian  shall have
certified  its receipt of all Mortgage Loan  documents  required to be delivered
pursuant to the  Custodial  Agreement,  as  evidenced  by the trust  receipt and
initial  certification  of the  related  Custodian  in the form  annexed  to the
Custodial  Agreement.  The Owner shall be responsible  for, as and when due, any
and all initial document review fees,  initial and final  certification fees and
recertification  fees and any costs  associated with correcting any deficiencies
identified in connection with such review(s). The Owner shall be responsible for
maintaining the Custodial Agreement and shall pay all other fees and expenses of
the related  Custodian  including but not limited to, (i) any and all annual and
warehousing  fees,  (ii) any and all  termination  fees in the event the related
Custodian is  terminated by the Owner,  except that the Servicer  shall pay such
termination  fees in the event the related  Custodian is terminated  pursuant to
the  Servicer's  request and (iii) any and all fees due in  connection  with the
deposit or retrieval of a Mortgage Loan document or documents (collectively, the
"Custodial Fees"). With respect to any Mortgage Loans which become subject to an
Agency Transfer,  upon the request of the Servicer the Owner shall terminate the
related Custodian and be responsible for any related termination fees; provided,
however,  that the Servicer  shall (A) appoint a successor  custodian that meets
the  requirements  of  the  related  Reconstitution  Agreement  (such  successor
custodian may be the Servicer if permitted under such Reconstitution  Agreement)
and (B) from and after the date of such  termination be responsible  for any and
all fees and expenses of the successor custodian. Notwithstanding the foregoing,
in the event that the Servicer  acquires the Servicing  Rights to any or all the
Mortgage Loans pursuant to Section 7.01, all Custodial Fees associated with such
Mortgage Loans shall be paid by the Servicer.

          The Servicer shall forward to the related Custodian original documents
evidencing  an  assumption,  modification,  consolidation  or  extension  of any
Mortgage Loan entered into in accordance with this Agreement  within one week of
their execution,  provided, however, that the Servicer shall provide the related
Custodian  with a  certified  true  copy  of any  such  document  submitted  for
recordation within one week of its execution,  and shall provide the original of
any document  submitted for recordation or a copy of such document  certified by
the appropriate  public  recording  office to be a true and complete copy of the
original within sixty days of its submission for  recordation.  If such copy has
not been returned by the  applicable  recording  office within sixty days of its
submission,  the Servicer  shall  notify the Owner and the related  Custodian of
such delinquency,  demonstrating  that the Servicer has used its Best Efforts to
obtain such copy (the "Delinquent  Document").  Upon adequate demonstration of a
Best Efforts  attempt by the  Servicer to obtain the  Delinquent  Document,  the
Owner shall, in its sole  discretion,  extend the time period for the receipt of
the Delinquent  Document for a reasonable  time period by which it is reasonably
expected that the Delinquent Document will be received.

<PAGE>

                                  ARTICLE III

                         SERVICING OF THE MORTGAGE LOANS

     Section 3.01. Servicer to Service.

          The  Servicer,  as  an  independent  contractor,   shall  service  and
administer the Mortgage Loans from and after the related Transfer Date and shall
have  full  power  and  authority,  acting  alone,  to do any and all  things in
connection  with such servicing and  administration  which the Servicer may deem
necessary or  desirable,  consistent  with the terms of this  Agreement and with
Accepted Servicing  Practices,  including taking all actions that a mortgagee is
permitted or required to take by the FHA or VA, with respect to FHA Loans and VA
Loans, as the case may be. Except as set forth in this  Agreement,  the Servicer
shall  service  the  Mortgage  Loans in  strict  compliance  with the  servicing
provisions  related to the FNMA MBS Program  (Special  Servicing  Option) of the
FNMA Guides,  which include,  but are not limited to,  provisions  regarding the
liquidation of Mortgage  Loans,  the  collection of Mortgage Loan payments,  the
payment  of  taxes,  insurance  and other  charges,  the  maintenance  of hazard
insurance,  the maintenance of mortgage impairment insurance, the maintenance of
a Fidelity Bond and Errors and Omissions Insurance, inspections, the restoration
of Mortgaged  Property,  the maintenance of PMI Policies,  insurance claims, the
title,  management and disposition of REO Property,  permitted  withdrawals with
respect to REO  Property,  REO  reports,  liquidation  reports,  and  reports of
foreclosures and abandonments of Mortgaged  Property,  the transfer of Mortgaged
Property,  the  release of  Mortgage  Loan  documents,  annual  statements,  and
examination  of  records  and   facilities.   In  the  event  of  any  conflict,
inconsistency  or  discrepancy  between any of the servicing  provisions of this
Agreement and any of the servicing provisions of the FNMA Guides, the provisions
of this Agreement shall control and be binding upon the Owner and the Servicer.

          It  is  understood  and  agreed  that  the  Owner  shall  approve  all
foreclosures  for which  approval  would be necessary by the  Applicable  Agency
prior to the commencement of any foreclosure proceedings and that the Owner must
approve any and all advances with respect to  foreclosures  made by the Servicer
in excess of 20% of the outstanding principal balance of the applicable Mortgage
Loan.  In the event  that  Owner  does not  disapprove  of any such  advance  or
foreclosure  within  three (3) days of  receipt  of notice  of such  advance  or
foreclosure,  then  the  Owner  is  deemed  to have  approved  such  advance  or
foreclosure.

          Notwithstanding  the foregoing  paragraph,  the Owner and the Servicer
hereby agree as follows:

          (a) As per  the  terms  of the  applicable  Acknowledgment  Agreement,
either  (i) the  Owner or the  Owner's  designee  or (ii) the  Servicer,  for an
Assignment  Fee,  shall (A) prepare or cause to be prepared all  Assignments  of
Mortgage,  (B) record or cause to be recorded all  Assignments of Mortgage,  (C)
shall pay the recording costs associated with the Mortgage Loans associated with
this  Acknowledgment  Agreement  and/or  (D) shall  track  such  Assignments  of
Mortgage to ensure they have been recorded for the  Assignment  Fee set forth on
the applicable Acknowledgment Agreement.

          (b) The Servicer shall, in accordance with the relevant  provisions of
the  Cranston-Gonzales  National Affordable Housing Act of 1990, as the same may
be amended from time to time, and the  regulations  provided in accordance  with
the Real Estate  Settlement  Procedures Act,  provide notice to the Mortgagor of
each Mortgage of the transfer of the servicing thereto to the Servicer.

          (c) The Servicer shall be responsible  for the  preparation  and costs
associated  with  notifications  to Mortgagors of the assumption of servicing by
the  Servicer.

          (d) The Owner shall retain all Ancillary Income.

          Prior  to  a  Mortgage  Loan  becoming  subject  to  a  Reconstitution
Agreement and consistent with the terms of this Agreement,  the Servicer may (i)
waive,  modify  or vary any term of any  Mortgage  Loan or (ii)  consent  to the
postponement  of strict  compliance  with any such  term or (iii) in any  manner
grant indulgence to any Mortgagor,  if such  modification  would not require the
notification  to and/or  consent by the  Applicable  Agency,  without  the prior
consent  of  the  Owner.  Where  such  notification  to  and/or  consent  by the
Applicable Agency is required for any such modification, the Servicer must first
obtain the prior written  consent of the Owner before making such  modification.
In the event that the Owner does not disapprove of any such modification  within
ten (10) days of receipt of a request for consent to such modification, then the
Owner is deemed to have  consented  to such  modification.  Notwithstanding  the
foregoing,  once a Mortgage Loan becomes subject to a Reconstitution  Agreement,
the Servicer may not (i) waive,  modify or vary any term of any Mortgage Loan or
(ii)  consent to the  postponement  of strict  compliance  with any such term or
(iii) in any manner grant  indulgence to any Mortgagor  without first  obtaining
the prior written consent of the applicable Persons required thereunder.

          Without  limiting the generality of the foregoing,  the Servicer shall
continue,  and is hereby  authorized  and  empowered,  to execute and deliver on
behalf of itself and the Owner, all instruments of satisfaction or cancellation,
or of partial or full release,  discharge and all other comparable  instruments,
with respect to the Mortgage Loans and with respect to the Mortgaged Properties.
If  reasonably  required by the  Servicer,  the Owner shall furnish the Servicer
with any powers of attorney  and other  documents  necessary or  appropriate  to
enable the Servicer to carry out its servicing and  administrative  duties under
this Agreement.

          In  servicing  and  administering  the FHA  Loans  and VA  Loans,  the
Servicer  shall  comply  strictly  with  the  National  Housing  Act and the FHA
Regulations,   the  Servicemen's   Readjustment  Act,  the  VA  Regulations  and
administrative  guidelines issued  thereunder or pursuant  thereto,  and, to the
extent  permitted  hereunder,  promptly  discharge all of the obligations of the
mortgagee  thereunder and under each Mortgage including the payment of any fees,
premiums and charges and the timely giving of notices.

          In servicing and  administering the Mortgage Loans, the Servicer shall
employ procedures (including  collection  procedures) and exercise the same care
that it  customarily  employs  and  exercises  in  servicing  and  administering
mortgage  loans  for its own  account,  giving  due  consideration  to  Accepted
Servicing  Practices where such practices do not conflict with the  requirements
of this Agreement,  the FNMA Guides, the FHA Regulations and the VA Regulations,
and the Owner's reliance on the Servicer.

     Section 3.02. Collection of Mortgage Loan Payments.

          Continuously  from the  related  Transfer  Date  until  the date  each
Mortgage Loan ceases to be subject to this Agreement, the Servicer shall proceed
diligently to collect all payments due under each of the Mortgage Loans when the
same shall become due and payable and shall take  special  care in  ascertaining
and  estimating  Escrow  Payments and all other charges that will become due and
payable with respect to the Mortgage Loans and each related Mortgaged  Property,
to the end that the installments payable by the Mortgagors will be sufficient to
pay such charges as and when they become due and payable.

     Section 3.03. Establishment of and Deposits to Custodial Account.

          The Servicer shall segregate and hold all funds collected and received
pursuant to the Mortgage  Loans separate and apart from any of its own funds and
general assets and shall establish and maintain one or more Custodial  Accounts,
in the form of time deposit or demand  accounts,  titled  "Aurora Loan  Services
Inc., in trust for Lehman Capital,  A Division of Lehman Brothers Holdings Inc.,
owner  of  Residential   Mortgage  Loans,  Group  No.  1997-ALSI,   and  various
Mortgagors".  The  Custodial  Account  shall  be  established  with a  Qualified
Depository.  Any funds  deposited  in the  Custodial  Account may be invested in
Eligible  Investments  subject to the  provisions of Section 3.10 hereof.  Funds
deposited in the Custodial Account may be drawn on by the Servicer in accordance
with Section 3.04. The creation of any Custodial Account shall be evidenced by a
letter  agreement  in the form of  Exhibit  C. A copy of such  certification  or
letter  agreement  shall be furnished  to the Owner and,  upon  request,  to any
subsequent owner of the Mortgage Loans.

          The Servicer shall deposit in the Custodial  Account on a daily basis,
and retain  therein,  the  following  collections  received by the  Servicer and
payments made by the Servicer after the related Transfer Date:

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

          (ii) all  payments  on  account  of  interest  on the  Mortgage  Loans
adjusted to the Mortgage Loan Remittance Rate;

          (iii) all Liquidation Proceeds;

          (iv) all Insurance Proceeds;

          (v) all Ancillary Income;

          (vi) all Condemnation Proceeds that are not applied to the restoration
or repair of the Mortgaged Property or released to the Mortgagor;

          (vii) any amount required to be deposited in the Custodial Account;

          (viii)  any  amounts  required  to be  deposited  by the  Servicer  in
connection with the deductible  clause in any blanket hazard  insurance  policy;
and

          (ix) any  amounts  received  with  respect  to or  related  to any REO
Property or REO Disposition Proceeds.

          Any interest paid on funds  deposited in the Custodial  Account by the
depository  institution  shall  accrue to the  benefit of the  Servicer  and the
Servicer  shall be  entitled  to retain  and  withdraw  such  interest  from the
Custodial  Account  pursuant to Section  3.04.  Additionally,  any other benefit
derived from the Custodial Account associated with the receipt, disbursement and
accumulation  of  principal,   interest,   taxes,  hazard  insurance,   mortgage
insurance, etc. shall accrue to the Servicer.

     Section 3.04. Permitted Withdrawals From Custodial Account.

          The  Servicer  shall,  from  time to  time,  withdraw  funds  from the
Custodial Account for the following purposes:

          (i) to make  payments  to the Owner in the  amounts  and in the manner
provided for in Section 4.01;

          (ii) in the event the Servicer has elected not to retain the Servicing
Fee out of any  Mortgagor  payments on account of interest or other  recovery of
interest with respect to a particular  Mortgage Loan (including late collections
of interest on such Mortgage Loan, or interest portions of Insurance Proceeds or
Liquidation Proceeds) prior to the deposit of such Mortgagor payment or recovery
in the Custodial  Account,  to pay to itself the related  Servicing Fee from all
such  Mortgagor  payments  on account of  interest  or other such  recovery  for
interest with respect to that Mortgage Loan;

          (iii) to pay  itself  interest  on funds  deposited  in the  Custodial
Account;

          (iv) to clear and terminate the Custodial Account upon the termination
of this Agreement;

          (v) to transfer  funds to another  Qualified  Depository in accordance
with Section 3.10 hereof; and

          (vi) to invest funds in certain  Eligible  Investments  in  accordance
with Section 3.10 hereof.

     Section 3.05. Establishment of and Deposits to Escrow Account.

          The Servicer shall segregate and hold all funds collected and received
pursuant to a Mortgage Loan constituting Escrow Payments separate and apart from
any of its own funds and general assets and shall  establish and maintain one or
more Escrow Accounts,  in the form of time deposit or demand  accounts,  titled,
"Aurora Loan Services  Inc., in trust for Lehman  Capital,  A Division of Lehman
Brothers  Holdings  Inc.,  owner  of  Residential   Mortgage  Loans,  Group  No.
1997-ALSI,  and various  Mortgagors".  The Escrow  Accounts shall be established
with a Qualified  Depository  in a manner that shall provide  maximum  available
insurance  thereunder.  Funds deposited in the Escrow Account may be drawn on by
the Servicer in accordance with Section 3.06. The creation of any Escrow Account
shall be  evidenced  by a letter  agreement  in the form of Exhibit D. A copy of
such certification or letter agreement shall be furnished to the Owner and, upon
request, to any subsequent owner of the Mortgage Loans.

          The  Servicer  shall  deposit in the Escrow  Account or  Accounts on a
daily basis, and retain therein:

          (i) all Escrow  Payments  collected on account of the Mortgage  Loans,
for the purpose of effecting  timely payment of any such items as required under
the terms of this Agreement; and

          (ii) all  amounts  representing  Insurance  Proceeds  or  Condemnation
Proceeds  which are to be applied to the  restoration or repair of any Mortgaged
Property.

          The Servicer  shall make  withdrawals  from the Escrow Account only to
effect  such  payments as are  required  under this  Agreement,  as set forth in
Section 3.06. The Servicer shall retain any interest paid on funds  deposited in
the Escrow  Account  by the  depository  institution,  other  than  interest  on
escrowed funds required by law to be paid to the  Mortgagor.  Additionally,  any
other  benefit  derived  from the Escrow  Account  associated  with the receipt,
disbursement and accumulation of principal,  interest,  taxes, hazard insurance,
mortgage insurance, etc. shall accrue to the Servicer. To the extent required by
law,  the  Servicer  shall  pay  interest  on  escrowed  funds to the  Mortgagor
notwithstanding  that the Escrow  Account  may be  non-interest  bearing or that
interest paid thereon is insufficient for such purposes.

     Section 3.06. Permitted Withdrawals From Escrow Account.

          Withdrawals  from the Escrow  Account or  Accounts  may be made by the
Servicer only:

          (i) to effect  timely  payments of ground rents,  taxes,  assessments,
water rates, sewer rents, mortgage insurance premiums, condominium charges, fire
and hazard insurance  premiums or other items  constituting  Escrow Payments for
the related Mortgage;

          (ii) to refund to any Mortgagor any funds found to be in excess of the
amounts required under the terms of the related Mortgage Loan;

          (iii) for transfer to the Custodial  Account and application to reduce
the principal  balance of the Mortgage Loan in accordance  with the terms of the
related Mortgage and Mortgage Note;

          (iv)  for  application  to  restoration  or  repair  of the  Mortgaged
Property in accordance with the FNMA Guides;

          (v) for transfer to the Custodial Account of fire and hazard insurance
proceeds and Escrow Payments with respect to any FHA Loan or VA Loan,  where the
FHA or the VA,  respectively,  has  directed  application  of  funds as a credit
against  the  proceeds  of  the  FHA  Insurance  Contract  or VA  Loan  Guaranty
Agreement;

          (vi) to pay to the Servicer,  or any Mortgagor to the extent  required
by law, any interest paid on the funds deposited in the Escrow Account; and

          (vii) to clear and terminate the Escrow Account on the  termination of
this Agreement.

     Section 3.07. Maintenance of FHA Mortgage Insurance and VA Guaranty.

          With respect to FHA Loans and VA Loans,  the Servicer  shall  maintain
and keep the FHA Mortgage Insurance and the VA Guaranty,  respectively,  in full
force  and  effect  throughout  the term of this  Agreement  and  discharge  its
obligations   arising  out  of  FHA  Mortgage  Insurance  and  the  VA  Guaranty
Certificate. The Servicer hereby agrees that it shall be liable to the Owner for
any  loss,  liability  or  expense  incurred  by the  Owner by reason of any FHA
Mortgage Insurance or VA Guaranty being voided,  reduced,  released or adversely
affected by reason of the negligence or willful misconduct of the Servicer.  The
Servicer will service and administer  the Mortgage Loans in accordance  with the
obligations  of  mortgagees  under  the  Act  and  the  applicable   regulations
thereunder and under the  Servicemen's  Readjustment  Act and VA Regulations and
will  discharge  all  obligations  of the  mortgagee  under each  Mortgage  Loan
including,  with  respect  to FHA  Loans  and VA  Loans,  paying  all FHA and VA
insurance premiums,  fees or charges, as required,  and, subject to the right to
assign  the  Mortgage  Loan to the FHA or VA, as the case may be,  will take all
action  reasonably  necessary to preserve the lien of such Mortgage,  including,
the defense of actions to challenge or foreclose such lien.

     Section 3.08. Notification of Adjustments.

          With respect to each Adjustable Rate Mortgage Loan, the Servicer shall
adjust the Mortgage  Interest Rate on the related  interest rate adjustment date
and shall adjust the Monthly Payment on the related mortgage payment  adjustment
date, if applicable,  in compliance with the  requirements of applicable law and
the related  Mortgage and Mortgage  Note. The Servicer shall execute and deliver
any and all necessary notices required under applicable law and the terms of the
related  Mortgage  Note and Mortgage  regarding  the Mortgage  Interest Rate and
Monthly Payment adjustments.  The Servicer shall promptly,  upon written request
therefor,  deliver to the Owner such notifications and any additional applicable
data regarding such  adjustments and the methods used to calculate and implement
such  adjustments.  Upon the  discovery by the Servicer or the receipt of notice
from the Owner that the Servicer has failed to adjust a Mortgage  Interest  Rate
or Monthly  Payment in accordance  with the terms of the related  Mortgage Note,
the Servicer  shall  immediately  deposit in the Custodial  Account from its own
funds the amount of any interest loss or deferral caused the Owner thereby.

     Section 3.09. Completion and Recordation of Assignments of Mortgage and FHA
and VA Change Notices.

          To the extent  permitted by applicable law, each of the Assignments of
Mortgage is subject to  recordation in all  appropriate  public offices for real
property records in all the counties or other comparable  jurisdictions in which
any  or all  of  the  Mortgaged  Properties  are  situated,  and  in  any  other
appropriate  public  recording  office  or  elsewhere,  such  recordation  to be
effected  (subject to Section 3.01(a)) at either the Servicer's,  Owner's or its
designee's  expense.  At the Owner's  direction,  the  Servicer  shall cause the
endorsements  on the Mortgage  Note,  the  Assignments  of Mortgage  (subject to
Section  3.01(a)),  the assignment of security  agreement and the HUD form 92080
Mortgage Record Change with respect to all FHA Loans to be completed,  and shall
give notice to the VA of a transfer of insurance  credits,  if applicable,  with
respect to VA Loans on the form prescribed by the VA.

     Section 3.10. Protection of Accounts.

          The Servicer may transfer the Custodial  Account or the Escrow Account
to a different  Qualified  Depository  from time to time. Such transfer shall be
made only upon  obtaining  the consent of the Owner,  which consent shall not be
withheld unreasonably.

          The Servicer shall bear any expenses,  losses or damages  sustained by
the Owner if the  Custodial  Account  and/or the Escrow  Account  are not demand
deposit accounts.

          Amounts on deposit in the Custodial Account and the Escrow Account may
at the option of the Servicer be invested in Eligible Investments; provided that
in the event that  amounts on  deposit  in the  Custodial  Account or the Escrow
Account  exceed the amount fully insured by the FDIC (the "Insured  Amount") the
Servicer  shall be obligated to invest the excess amount over the Insured Amount
in Eligible  Investments  on the same Business Day as such excess amount becomes
present  in the  Custodial  Account  or the Escrow  Account.  Any such  Eligible
Investment shall mature no later than the Determination  Date next following the
date of such  Eligible  Investment,  provided,  however,  that if such  Eligible
Investment is an obligation of a Qualified  Depository (other than the Servicer)
that maintains the Custodial  Account or the Escrow Account,  then such Eligible
Investment  may mature on such  Remittance  Date.  Any such Eligible  Investment
shall be made in the name of the Servicer in trust for the benefit of the Owner.
All income on or gain realized from any such  Eligible  Investment  shall be for
the benefit of the Servicer  and may be  withdrawn at any time by the  Servicer.
Any losses incurred in respect of any such investment  shall be deposited in the
Custodial  Account or the Escrow  Account,  by the Servicer out of its own funds
immediately as realized.

     Section 3.11. Title, Management and Disposition of REO Property.

          In the event that  title to any  Mortgaged  Property  is  acquired  in
foreclosure or by deed in lieu of  foreclosure,  the deed or certificate of sale
shall be  taken  in the name of the  Owner,  or in the  event  the  Owner is not
authorized  or permitted  to hold title to real  property in the state where the
REO  Property  is  located,  or would be  adversely  affected  under the  "doing
business" or tax laws of such state by so holding title, the deed or certificate
of sale  shall  be  taken  in the name of such  Person  or  Persons  as shall be
consistent with an Opinion of Counsel obtained by the Servicer from any attorney
duly  licensed to practice  law in the state where the REO  Property is located.
The Person or Persons holding such title other than the Owner shall  acknowledge
in writing that such title is being held as nominee for the Owner.

          The  Servicer  shall  manage,  conserve,  protect and operate each REO
Property  for the Owner  solely for the  purpose of its prompt  disposition  and
sale. The Servicer,  either itself or through an agent selected by the Servicer,
shall manage, conserve,  protect and operate the REO Property in the same manner
that it manages, conserves,  protects and operates other foreclosed property for
its own  account,  and in the same  manner  that  similar  property  in the same
locality as the REO Property is managed.  The Servicer shall attempt to sell the
same (and may temporarily  rent the same for a period not greater than one year,
except as otherwise provided below) on such terms and conditions as the Servicer
deems to be in the best interest of the Owner.

          The Servicer shall use its best efforts to dispose of the REO Property
as soon as possible  and shall sell such REO  Property  in any event  within two
years  after  title  has been  taken to such REO  Property,  unless  (a) a REMIC
election  has not been made with  respect  to the  arrangement  under  which the
Mortgage Loans and the REO Property are held,  and (b) the Servicer  determines,
and  gives an  appropriate  notice to the  Owner to such  effect,  that a longer
period is  necessary  for the orderly  liquidation  of such REO  Property.  If a
period longer than two years is permitted  under the  foregoing  sentence and is
necessary to sell any REO Property, (i) the Servicer shall report monthly to the
Owner as to the  progress  being made in selling  such REO Property and (ii) if,
with the written  consent of the Owner,  a purchase  money  mortgage is taken in
connection  with such sale, such purchase money mortgage shall name the Servicer
as mortgagee,  and such purchase  money  mortgage  shall not be held pursuant to
this  Agreement,  but  instead  a  separate  participation  agreement  among the
Servicer  and Owner shall be entered into with  respect to such  purchase  money
mortgage.  Notwithstanding  anything herein to the contrary,  the Servicer shall
not be required to provide financing for the sale of any REO Property.

          The Servicer  shall also maintain on each REO Property fire and hazard
insurance  with  extended  coverage  in  amount  which is at least  equal to the
maximum  insurable value of the improvements  which are a part of such property,
liability  insurance and, to the extent  required and available  under the Flood
Disaster  Protection  Act of 1973,  as amended,  flood  insurance  in the amount
required above.

          Subject to the approval of the Owner as  described in this  paragraph,
the  disposition  of REO  Property  shall be carried out by the Servicer at such
price,  and upon such terms and  conditions,  as the Servicer deems to be in the
best interests of the Owner.  Prior to acceptance by the Servicer of an offer to
sell any REO  Property,  the  Servicer  shall  notify the Owner of such offer in
writing  which  notification  shall set forth all  material  terms of said offer
(each a "Notice of Sale").  The Owner shall be deemed to have  approved the sale
of any REO Property unless the Owner notifies the Servicer in writing,  within 1
Business  Day  after  its  receipt  of the  related  Notice  of  Sale,  that  it
disapproves  of the related sale.  With respect to any REO Property,  upon a REO
Disposition,  the  Servicer  shall be entitled  to retain  from REO  Disposition
Proceeds  a  disposition  fee  equal to the  lesser  of (A) 1.5% of the Net Sale
Proceeds or (B) $1,250;  provided,  however,  that (1) in the event that the REO
Disposition Proceeds exceed $25,000, such disposition fee shall not be less than
$500 and (2) in the event that the REO Disposition Proceeds are $25,000 or less,
such  disposition  fee shall be equal to $250.  The  proceeds of sale of the REO
Property  shall be  promptly  deposited  in the  Custodial  Account.  After  the
expenses of such  disposition  shall have been paid, the Servicer shall submit a
reasonably  detailed invoice for reimbursement of Servicing Advances it incurred
thereunder.  Such invoice  shall be submitted  on a monthly  basis  according to
Section 5.02 hereof.

          The Servicer shall withdraw the Custodial  Account funds necessary for
the proper operation,  management and maintenance of the REO Property, including
the cost of maintaining any hazard  insurance  pursuant to the FNMA Guides.  The
Servicer shall make monthly  distributions  on each Remittance Date to the Owner
of the net cash flow from the REO Property  (which shall equal the revenues from
such REO Property net of the expenses  described in this Section 3.11 and of any
reserves  reasonably  required  from time to time to be  maintained  to  satisfy
anticipated liabilities for such expenses).

     Section 3.12. Real Estate Owned Reports.

          Together with the statement  furnished  pursuant to Section 4.02,  the
Servicer shall furnish to the Owner on or before the Remittance  Date each month
a statement with respect to any REO Property  covering the operation of such REO
Property for the previous  month and the Servicer's  efforts in connection  with
the sale of such REO Property and any rental of such REO Property  incidental to
the sale thereof for the previous month.  That statement shall be accompanied by
such other information as the Owner shall reasonably request.

<PAGE>

                                   ARTICLE IV

                                PAYMENTS TO OWNER

     Section 4.01. Remittances.

          On each  Remittance  Date the Servicer shall remit by wire transfer of
immediately  available funds to the Owner all amounts deposited in the Custodial
Account as of the close of  business on the  Determination  Date (net of charges
against or withdrawals from the Custodial Account pursuant to Section 3.04).

          With  respect  to any  remittance  received  by the  Owner  after  the
Business Day on which such payment was due, the Servicer  shall pay to the Owner
interest  on any such late  payment at an annual  rate equal to the Prime  Rate,
adjusted as of the date of each change,  plus two percentage  points,  but in no
event greater than the maximum amount permitted by applicable law. Such interest
shall be  deposited  in the  Custodial  Account by the Servicer on the date such
late  payment  is made  and  shall  cover  the  period  commencing  with the day
following  such  Business  Day and ending  with the  Business  Day on which such
payment is made, both inclusive.  Such interest shall be remitted along with the
distribution payable on the next succeeding  Remittance Date. The payment by the
Servicer  of any such  interest  shall not be deemed  an  extension  of time for
payment or a waiver of any Event of Default by the Servicer.

     Section 4.02. Statements to Owner.

          Not later than the Remittance  Date, the Servicer shall furnish to the
Owner (a) a monthly remittance advice containing such information in the form of
FNMA form 2010 or such other form as shall be  required by the FNMA Guides or by
the  Owner  as to the  accompanying  remittance  and the  period  ending  on the
preceding  Determination Date and (b) all such information  required pursuant to
clause (a) above on a magnetic tape or other similar media reasonably acceptable
to Owner.

          In  addition,  not more than 60 days  after  the end of each  calendar
year,  commencing  December 31, 1997,  the Servicer shall furnish to each Person
who was an Owner of the Mortgage  Loans at any time during such calendar year as
required by applicable law or if not required by applicable  law, at the request
of the Owner as to the aggregate of remittances  for the  applicable  portion of
such year.

          Such obligation of the Servicer shall be deemed to have been satisfied
to the extent that substantially comparable information shall be provided by the
Servicer  pursuant to any requirements of the Internal Revenue Code as from time
to time are in force.

          Beginning with calendar year 1998, the Servicer shall prepare and file
any and all tax returns, information statements or other filings for the portion
of the tax year  1997 and the  portion  of  subsequent  tax  years for which the
Servicer  has  serviced  some or all of the  Mortgage  Loans  hereunder  as such
returns, information statements or other filings are required to be delivered to
any governmental taxing authority or to the Owner pursuant to any applicable law
with respect to the Mortgage Loans and the transactions  contemplated hereby. In
addition,  the Servicer shall provide the Owner with such information concerning
the Mortgage  Loans as is necessary for the Owner to prepare its federal  income
tax return as the Owner may reasonably request from time to time.

     Section 4.03. Monthly Advances by Servicer.

          Subject to Section  7.03,  the Servicer  shall have no  obligation  to
advance any amounts constituting delinquent principal and interest payments with
respect to the Mortgage Loans.

<PAGE>

                                   ARTICLE V

                          GENERAL SERVICING PROCEDURES

     Section 5.01. Servicing Compensation.

          As  consideration  for  servicing  the Mortgage  Loans subject to this
Agreement,  the  Servicer  shall  retain  the  relevant  Servicing  Fee for each
Mortgage  Loan  remaining  subject to this  Agreement  during  any  month.  Such
Servicing Fee shall be payable monthly.

          The 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.

          In addition to the  servicing  compensation  that the  Servicer  shall
receive pursuant to this Section 5.01, the Owner reserves the right, but not the
obligation, to pay to the Servicer, in the Owner's sole discretion, an incentive
fee based upon the quality level at which the Servicer  performs its obligations
pursuant to this Agreement.  Such incentive fee shall be payable,  if any, in an
amount and at a time specified by the Owner in its sole discretion.

     Section 5.02. Reimbursement of Servicing Advances.

          The Owner shall  reimburse  the Servicer for  Servicing  Advances on a
monthly basis within 10 Business Days following the receipt from the Servicer of
reasonably  detailed  written  invoices for any  Servicing  Advances  along with
reasonably  detailed  supporting  documentation  in  connection  therewith.  The
Servicer shall deliver such invoices and documentation,  upon the request of the
Owner,  at the time it  delivers  statements  to the  Owner in  accordance  with
Section 4.02 hereof.

<PAGE>

                                   ARTICLE VI

                           REPRESENTATIONS, WARRANTIES
                                 AND AGREEMENTS

     Section 6.01. Representations, Warranties and Agreements of the Servicer.

          The Servicer,  as a condition to the  consummation of the transactions
contemplated hereby,  hereby makes the following  representations and warranties
to the Owner as of each Transfer Date:

          Due  Organization  and Authority.  The Servicer is a corporation  duly
organized,  validly existing and in good standing under the laws of the state of
Delaware and has all  licenses,  or is in the process of obtaining  all licenses
(which in any event will be received by December 31,  1997),  necessary to carry
on its business as now being  conducted  and is licensed,  qualified and in good
standing in each state where a Mortgaged Property is located if the laws of such
state require  licensing or  qualification  in order to conduct  business of the
type  conducted by the Servicer,  and in any event the Servicer is in compliance
with  the  laws  of any  such  state  to the  extent  necessary  to  ensure  the
enforceability  of the terms of this Agreement;  the Servicer has the full power
and authority to execute and deliver this Agreement and to perform in accordance
herewith;  the execution,  delivery and performance of this Agreement (including
all  instruments of transfer to be delivered  pursuant to this Agreement) by the
Servicer and the consummation of the transactions  contemplated hereby have been
duly and validly  authorized;  this Agreement  evidences the valid,  binding and
enforceable  obligation of the Servicer and all requisite  action has been taken
by the  Servicer to make this  Agreement  valid and binding upon the Servicer in
accordance with its terms;

          Ordinary  Course of Business.  The  consummation  of the  transactions
contemplated  by this  Agreement  are in the ordinary  course of business of the
Servicer;

          No Conflicts.  Neither the  execution and delivery of this  Agreement,
the  acquisition  of  the  servicing  responsibilities  by the  Servicer  or the
transactions  contemplated hereby, nor the fulfillment of or compliance with the
terms and conditions of this Agreement, will conflict with or result in a breach
of any of the terms,  conditions or provisions of the Servicer's  organizational
documents or any legal  restriction  or any agreement or instrument to which the
Servicer  is now a party or by which it is bound,  or  constitute  a default  or
result in an acceleration under any of the foregoing, or result in the violation
of any law, rule, regulation, order, judgment or decree to which the Servicer or
its  property is subject,  or impair the ability of the  Servicer to service the
Mortgage Loans, or impair the value of the Mortgage Loans;

          Ability to Perform.  The Servicer  does not believe,  nor does it have
any reason or cause to believe,  that it cannot  perform each and every covenant
contained in this Agreement;

          No  Litigation  Pending.  There  is no  action,  suit,  proceeding  or
investigation  pending or threatened  against the Servicer which,  either in any
one instance or in the aggregate,  may result in any material  adverse change in
the  business,  operations,  financial  condition,  properties  or assets of the
Servicer,  or in any material impairment of the right or ability of the Servicer
to carry on its  business  substantially  as now  conducted,  or in any material
liability  on the part of the  Servicer,  or which would draw into  question the
validity of this  Agreement or of any action taken or to be taken in  connection
with the  obligations  of the Servicer  contemplated  herein,  or which would be
likely to impair  materially  the ability of the  Servicer to perform  under the
terms of this Agreement;

          No Consent Required. No consent,  approval,  authorization or order of
any court or governmental agency or body is required for the execution, delivery
and  performance  by the Servicer of or  compliance  by the  Servicer  with this
Agreement, or if required, such consent,  approval,  authorization or order will
be obtained prior to December 31, 1997;

          Ability to Service.  The  Servicer is or will be prior to December 31,
1997  an  FHA  Approved  Mortgagee,   a  VA  Approved  Lender  and  an  approved
seller/servicer  of conventional  residential  mortgage loans for FNMA, FHLMC or
GNMA, with the facilities,  procedures,  and experienced personnel necessary for
the sound  servicing of mortgage  loans of the same type as the Mortgage  Loans.
The  Servicer  is or will be prior to  December  31,  1997 in good  standing  to
service mortgage loans for the FHA and the VA and either FNMA, FHLMC or GNMA;

          No Untrue  Information.  Neither  this  Agreement  nor any  statement,
report or other document furnished or to be furnished pursuant to this Agreement
or in connection with the transactions  contemplated  hereby contains any untrue
statement  of fact or  omits to state a fact  necessary  to make the  statements
contained therein not misleading; and

          No Commissions  to Third Parties.  The Servicer has not dealt with any
broker or agent or anyone else who might be entitled to a fee or  commission  in
connection with this transaction other than the Owner.

     Section 6.02.  Remedies for Breach of Representations and Warranties of the
Servicer.

          It is understood  and agreed that the  representations  and warranties
set forth in Section  6.01 shall  survive  the  engagement  of the  Servicer  to
perform the servicing  responsibilities  as of each Transfer Date  hereunder and
the  delivery  of the  Servicing  Files to the  Servicer  and shall inure to the
benefit of the Owner.  Upon  discovery  by either the Servicer or the Owner of a
breach of any of the foregoing  representations  and warranties which materially
and  adversely  affects  the  ability of the  Servicer to perform its duties and
obligations  under this Agreement or otherwise  materially and adversely affects
the value of the Mortgage Loans,  the Mortgaged  Property or the priority of the
security  interest on such Mortgaged  Property or the interest of the Owner, the
party discovering such breach shall give prompt written notice to the other.

          Within 60 days of the earlier of either  discovery by or notice to the
Servicer of any breach of a representation or warranty set forth in Section 6.01
which  materially  and adversely  affects the ability of the Servicer to perform
its duties and  obligations  under this  Agreement or otherwise  materially  and
adversely affects the value of the Mortgage Loans, the Mortgaged Property or the
priority of the security interest on such Mortgaged Property, the Servicer shall
use its Best Efforts promptly to cure such breach in all material  respects and,
if such breach  cannot be cured,  the  Servicer  shall,  at the Owner's  option,
assign the Servicer's rights and obligations under this Agreement (or respecting
the affected Mortgage Loans) to a successor servicer, subject to the approval of
the  Owner,  which  approval  shall  be in the  Owner's  sole  discretion.  Such
assignment shall be made in accordance with Sections 10.01 and 10.02.

          In  addition,  the  Servicer  shall  indemnify  the  Owner and hold it
harmless  against  any  Costs  resulting  from any  claim,  demand,  defense  or
assertion based on or grounded upon, or resulting from, a breach of the Servicer
representations and warranties contained in this Agreement. It is understood and
agreed that the  remedies set forth in this  Section  6.02  constitute  the sole
remedies of the Owner respecting a breach of the foregoing  representations  and
warranties.

          Any cause of action against the Servicer relating to or arising out of
the breach of any  representations  and  warranties  made in Section  6.01 shall
accrue upon (i)  discovery of such breach by the  Servicer or notice  thereof by
the Owner to the  Servicer,  (ii)  failure by the  Servicer  to cure such breach
within the  applicable  cure  period,  and (iii) demand upon the Servicer by the
Owner for compliance with this Agreement.

     Section 6.03. Representations and Warranties of the Owner.

          The Owner,  as a condition  to the  consummation  of the  transactions
contemplated hereby,  makes the following  representations and warranties to the
Servicer as of each Transfer Date:

          (a)  Due  Organization   and  Authority.   The  Owner  is  a  Delaware
corporation duly organized, validly existing and in good standing under the laws
of the state of its incorporation and has all licenses necessary to carry on its
business  as now being  conducted;  the Owner has the full  corporate  power and
authority to execute and deliver  this  Agreement  and to perform in  accordance
herewith; the execution, delivery and performance of this Agreement by the Owner
and the consummation of the transactions  contemplated hereby have been duly and
validly authorized;  this Agreement evidences the valid, binding and enforceable
obligation of the Owner;  and all requisite  corporate  action has been taken by
the Owner to make this Agreement  valid and binding upon the Owner in accordance
with its terms;

          (b) Ordinary Course of Business.  The consummation of the transactions
contemplated  by this  Agreement  are in the ordinary  course of business of the
Owner;

          (c)  No  Conflicts.   Neither  the  execution  and  delivery  of  this
Agreement,  the conveyance of the servicing  responsibilities to the Servicer or
the transactions  contemplated hereby, nor the fulfillment of or compliance with
the terms and  conditions of this  Agreement,  will conflict with or result in a
breach of any of the terms,  conditions or provisions of the Owner's  charter or
by-laws or any legal  restriction  or any  agreement or  instrument to which the
Owner is now a party or by which it is bound,  or constitute a default or result
in an acceleration under any of the foregoing, or result in the violation of any
law,  rule,  regulation,  order,  judgment  or  decree to which the Owner or its
property is subject,  or impair the value of the servicing contract  consummated
hereby;

          (d) Ability to Perform.  The Owner does not believe,  nor does it have
any reason or cause to believe,  that it cannot  perform each and every covenant
contained in this  Agreement;

          (e) No Litigation  Pending.  There is no action,  suit,  proceeding or
investigation  pending or threatened against the Owner which,  either in any one
instance or in the aggregate,  may result in any material  adverse change in the
business, operations, financial condition, properties or assets of the Owner, or
in any material  impairment of the right or ability of the Owner to carry on its
business  substantially  as now conducted,  or in any material  liability on the
part of the  Owner,  or which  would draw into  question  the  validity  of this
Agreement  or of  any  action  taken  or to be  taken  in  connection  with  the
obligations of the Owner contemplated herein, or which would be likely to impair
materially  the  ability  of the  Owner  to  perform  under  the  terms  of this
Agreement;

          (f) No Consent Required. No consent, approval,  authorization or order
of any court or  governmental  agency  or body is  required  for the  execution,
delivery and  performance  by the Owner of or  compliance by the Owner with this
Agreement,  or if  required,  such  approval  has  been  obtained  prior to each
Transfer Date;

          (g) Ownership.  The Owner is the sole owner and holder of the Mortgage
Loans.  With  respect  to each  Mortgage  Loan  which  becomes  subject  to this
Agreement on a Transfer Date, the servicing  responsibilities  contracted for as
of the relevant Transfer Date have not been assigned or pledged,  and, the Owner
has good and  marketable  interest  therein,  and has full right to transfer the
servicing  responsibilities  to the Servicer free and clear of any  encumbrance,
equity, interest, lien, pledge, charge, claim or security interest, and has full
right and authority subject to no interest,  or agreement with, any other party,
(other than any notice required by law, regulation or otherwise, to be delivered
to the  Mortgagors)  to assign the servicing  responsibilities  pursuant to this
Agreement; and

          (h) No Commissions to Third Parties.  The Owner has not dealt with any
broker or agent or anyone else who might be entitled to a fee or  commission  in
connection with this transaction other than the Servicer.  Section 1Remedies for
Breach of Representations and Warranties of the Owner.

          It is understood  and agreed that the  representations  and warranties
set forth in Section  6.03 shall  survive  the  engagement  of the  Servicer  to
perform the servicing responsibilities as of each Transfer Date and the delivery
of the  Servicing  Files to the  Servicer  and shall inure to the benefit of the
Servicer.  Upon discovery by either the Servicer or the Owner of a breach of any
of the foregoing  representations  and warranties which materially and adversely
affects the value of the servicing  contract  established herein or the interest
of the Servicer,  the party  discovering  such breach shall give prompt  written
notice to the other.

          Within 60 days of the earlier of either  discovery by or notice to the
Owner of any breach of a  representation  or warranty  set forth in Section 6.03
which materially and adversely affects the value of the servicing contract,  the
Owner shall use its Best  Efforts  promptly to cure such breach in all  material
respects.

          The Owner shall  indemnify  the Servicer and hold it harmless  against
any Costs  resulting from any claim,  demand,  defense or assertion  based on or
grounded upon, or resulting from, (i) a breach of the Owner  representations and
warranties  contained  in this  Agreement;  (ii) actions or omissions of a Prior
Servicer;  and (iii) the  failure of the Owner to cause any event to occur which
requires its "Best  Efforts" under this  Agreement.  It is understood and agreed
that the  obligation  of the Owner to indemnify  the  Servicer  pursuant to this
Section 6.04 constitutes the sole remedy of the Servicer  respecting a breach of
the foregoing representation and warranties.

          Any cause of action  against  the Owner  relating to or arising out of
the breach of any  representations  and  warranties  made in Section  6.03 shall
accrue upon (i)  discovery of such breach by the Owner or notice  thereof by the
Servicer to the Owner,  (ii) failure by the Owner to cure such breach within the
applicable  cure  period,  and (iii)  demand upon the Owner by the  Servicer for
compliance with this Agreement.

<PAGE>

                                  ARTICLE VII

           AGENCY TRANSFER; WHOLE LOAN TRANSFER; PASS-THROUGH TRANSFER

     Section  7.01.  Removal  of  Mortgage   Loans  from  Inclusion  Under  this
Agreement  Upon an Agency  Transfer,  a  Pass-Through  Transfer  or a Whole Loan
Transfer on One or More Reconstitution Dates.

          The Owner and the  Servicer  agree that with respect to some or all of
the  Mortgage  Loans,  from time to time the Owner may,  in its sole  discretion
choose to  reconstitute a portion or all of the Mortgage Loans  effecting any of
the following:

         (1)      An Agency Transfer, and/or
         (2)      A Whole Loan Transfer, and/or
         (3)      A Pass-Through Transfer.

          In connection  with the  foregoing,  the Owner shall offer to sell the
Servicing  Rights to the Servicer at a price specified by the Owner with respect
to the affected  Mortgage  Loans (each offer a "Purchase  Offer").  The Servicer
shall,  upon receipt of a Purchase Offer, have three (3) Business Days to accept
the terms of such  Purchase  Offer (the  "Acceptance  Period").  If the Servicer
fails to accept the Purchase Offer by the  expiration of the Acceptance  Period,
the Purchase Offer shall be deemed  rejected by the Servicer and the Owner shall
have the right to offer the Servicing  Rights to any third party upon comparable
terms.  Subject  to Section  10.01,  on the  related  Reconstitution  Date,  the
Mortgage Loans transferred  shall cease to be covered by this Agreement,  except
with respect to the obligation to remit the Additional  Remittance in accordance
with the  provisions  set  forth  herein  and the  right of the Owner to cause a
transfer of the servicing  responsibilities  with respect to the Mortgage  Loans
and/or REO Properties in accordance with Sections 7.07 and 7.08, respectively.

          The Servicer  shall  cooperate  with the Owner in connection  with any
Agency Transfer,  Pass-Through  Transfer or Whole Loan Transfer  contemplated by
the Owner pursuant to this Section 7.01. In that connection,  the Servicer shall
(a) execute any  Reconstitution  Agreement  within a  reasonable  period of time
after  receipt  thereof  which time shall be  sufficient  for the  Servicer  and
Servicer's counsel to review such Reconstitution  Agreement, but such time shall
not exceed ten (10) Business  Days after such receipt,  and (b) provide to FNMA,
FHLMC, GNMA, the trustee or a third party purchaser, as the case may be, subject
to any  Reconstitution  Agreement  and/or the Owner: (i) any and all information
and appropriate verification of information which may be reasonably available to
the Servicer,  whether through letters of its auditors and counsel or otherwise,
as the Owner shall reasonably request; and (ii) such additional representations,
warranties,   covenants,   opinions  of  counsel,  letters  from  auditors,  and
certificates  of public  officials or officers of the Servicer as are reasonably
believed  necessary  by  FNMA,  FHLMC,  GNMA,  the  trustee,  such  third  party
purchaser,  any master servicer, any rating agency or the Owner, as the case may
be, in connection with such  transactions.  Prior to incurring any out-of-pocket
expenses  pursuant to this  paragraph,  the  Servicer  shall notify the Owner in
writing of the estimated  amount of such expense.  The Owner shall reimburse the
Servicer  for any such  expense  following  its receipt of  appropriate  details
thereof.

          In accordance  with Section  3.01(a)  hereof,  as per the terms of the
applicable  Acknowledgment  Agreement,  either  (i)  the  Owner  or the  Owner's
designee or (ii) the Servicer, for an Assignment Fee, shall (A) prepare or cause
to be prepared and record or cause to be recorded all Assignments of Mortgage in
blank from the then mortgagee of record,  acceptable to FNMA,  FHLMC,  GNMA, the
trustee or such third party,  as the case may be, for each Mortgage Loan that is
part of an Agency  Transfer,  Whole Loan Transfer or  Pass-Through  Transfer and
shall pay the recording costs  associated  therewith and/or (B) shall track such
Assignments  of Mortgage to ensure they have been  recorded  and deliver them as
required by FNMA, FHLMC,  GNMA, the trustee or such third party, as the case may
be, upon the  Servicer's  receipt  thereof.  Additionally,  the  Servicer  shall
prepare and execute,  at the direction of the Owner,  any note  endorsements  in
connection with any and all Reconstitution Agreements.

          With respect to FHA Loans, prior to the related  Reconstitution  Date,
the Servicer shall prepare a HUD form 92080 Mortgage  Record Change for each FHA
Loan. With respect to each VA Loan, prior to the related Reconstitution Date, if
applicable,  the Servicer shall give notice to the VA of a transfer of insurance
credits with respect thereto.

          All  Mortgage  Loans  not sold or  transferred  pursuant  to an Agency
Transfer,  Pass-Through Transfer or Whole Loan Transfer shall be subject to this
Agreement and shall continue to be serviced in accordance with the terms of this
Agreement and with respect thereto this Agreement shall remain in full force and
effect.

     Section  7.02.  Additional  Indemnification  by the  Servicer;  Third Party
Claims.

          The Servicer  shall  indemnify the Owner and hold it harmless  against
any and all Costs  that the  Owner may  sustain  in any way  related  to (i) the
failure of the Servicer to perform its duties and service the Mortgage  Loans in
material  compliance  with the  terms of this  Agreement  or any  Reconstitution
Agreement  entered  into  pursuant  to Section  7.01 or (ii) the  failure of the
Servicer to cause any event to occur which  requires  its "Best  Efforts"  under
this Agreement.  The Servicer shall  immediately  notify the Owner if a claim is
made by a third  party with  respect  to this  Agreement  or any  Reconstitution
Agreement or the Mortgage Loans,  shall promptly notify FNMA,  FHLMC,  GNMA, the
trustee or other  relevant third party with respect to any claim made by a third
party  with  respect to any  Reconstitution  Agreement,  assume  (with the prior
written consent of the Owner) the defense of any such claim and pay all expenses
in connection  therewith,  including counsel fees,  promptly pay,  discharge and
satisfy any judgment or decree  which may be entered  against it or the Owner in
respect  of such claim and follow any  written  instructions  received  from the
Owner in connection  with such claim.  The Owner  promptly  shall  reimburse the
Servicer  for all amounts  advanced by it  pursuant  to the  preceding  sentence
except  when the claim is in any way related to the  Servicer's  indemnification
pursuant  to Section  6.02,  or the  failure  of the  Servicer  to  service  and
administer  the  Mortgage  Loans in material  compliance  with the terms of this
Agreement or any Reconstitution Agreement. In the event a dispute arises between
the Servicer and the Owner with respect to any of the rights and  obligations of
the parties  pursuant to this  Agreement,  and such dispute is  adjudicated in a
court of law, by an arbitration  panel or any other judicial  process,  then the
losing party shall  indemnify and reimburse the winning party for all attorney's
fees and other costs and expenses related to the adjudication of said dispute.

     Section 7.03.  Monthly Advances,  Compensating  Interest and Servicing Fees
after Reconstitution.

          Notwithstanding   anything  contained  herein  to  the  contrary,   in
connection  with (a) a  Pass-Through  Transfer,  the Servicer shall make Monthly
Advances through the Remittance Date  immediately  preceding the distribution of
all Liquidation  Proceeds and other payments or recoveries  (including Insurance
Proceeds and  Condemnation  Proceeds) with respect to the related Mortgage Loans
or  such  earlier  time  period  as  set  forth  in the  related  Reconstitution
Agreement,  (b) an Agency Transfer,  the Servicer shall make Monthly Advances as
required by FNMA,  FHLMC or GNMA, as applicable,  and (c) a Whole Loan Transfer,
the Servicer shall make Monthly Advances through the Remittance Date immediately
preceding the date that such Mortgage Loan becomes REO Property.

          Notwithstanding   anything  contained  herein  to  the  contrary,   in
connection with a  Reconstitution  Agreement,  the Servicing Fee as set forth on
the applicable  Acknowledgment  Agreement and/or Confirmation  Agreement of each
reconstituted  Mortgage  Loan  shall  be  changed  upon  reconstitution  to  the
Reconstituted Servicing Fee.

          Notwithstanding anything contained herein to the contrary, following a
Reconstitution   Agreement,   with  respect  to  each  Principal  Prepayment  of
reconstituted  Mortgage  Loans,  the  Servicer  shall  deposit in the  Custodial
Account on a daily basis, and retain therein the Prepayment  Interest  Shortfall
Amount,  if any, for the month of distribution.  Such deposit shall be made from
the Servicer's own funds, without reimbursement therefor;

     Section  7.04.    Maintenance   of  Custodial  and  Escrow  Accounts  after
Reconstitution.

          Notwithstanding  anything  herein to the contrary,  in connection with
(a) a Pass-Through  Transfer, the Servicer shall maintain Custodial Accounts and
Escrow Accounts in accordance with the related master  servicer's  requirements,
and pursuant to the related  Reconstitution  Agreement,  (b) an Agency Transfer,
the Servicer shall maintain Custodial Accounts and Escrow Accounts in accordance
with the  requirements  of FNMA,  FHLMC or GNMA, as applicable,  and (c) a Whole
Loan  Transfer,  the  Servicer  shall  maintain  Custodial  Accounts  and Escrow
Accounts in accordance with terms that are substantially similar to the terms of
this  Agreement.  For purposes of this  paragraph,  the  obligation  to maintain
Custodial  Accounts and Escrow Accounts  includes the obligation of the Servicer
to remove amounts from such accounts that exceed the amount fully insured by the
FDIC,  if  required  by  the  applicable   investor.   In  connection  with  any
Pass-Through  Transfer,  Agency  Transfer,  or Whole Loan  Transfer the Servicer
shall be  obligated  to  maintain  the  related  Custodial  Accounts  and Escrow
Accounts  with such  institutions  required by the  applicable  investor,  which
institutions might not include the Servicer.

     Section 7.05. Owner's Repurchase and Indemnification Obligations.

          Upon receipt by the Servicer of notice from FNMA, FHLMC, GNMA or other
such third party purchaser of a breach of any Owner  representation  or warranty
contained in any Reconstitution Agreement or a request by FNMA, FHLMC, GNMA, the
trustee or such third party purchaser, as the case may be, for the repurchase of
any  Mortgage  Loan  transferred  to FNMA,  FHLMC or GNMA  pursuant to an Agency
Transfer or to a trustee pursuant to a Pass-Through Transfer or to a third party
purchaser pursuant to a Whole Loan Transfer,  the Servicer shall promptly notify
the Owner of same and shall, at the direction of the Owner, use its Best Efforts
to cure and correct  any such breach and to satisfy the  requests or concerns of
FNMA,  FHLMC,  GNMA,  the trustee or the third party  purchaser  related to such
deficiencies of the related Mortgage Loans transferred to FNMA, FHLMC, GNMA, the
trustee or other such third party purchaser.

          The  Owner  shall  repurchase  from the  Servicer  any  Mortgage  Loan
transferred  to FNMA,  FHLMC or GNMA  pursuant  to an  Agency  Transfer  or to a
trustee  pursuant  to a  Pass-Through  Transfer  or to a third  party  purchaser
pursuant to a Whole Loan  Transfer  with  respect to which the Servicer has been
required by FNMA,  FHLMC,  GNMA,  the trustee or such third party  purchaser  to
repurchase  due to a breach of a  representation  or warranty  made by the Owner
with  respect to the  Mortgage  Loans,  or the  servicing  thereof  prior to the
related  Transfer  Date to FNMA,  FHLMC,  GNMA,  the  trustee or any third party
purchaser  in any  Reconstitution  Agreement  and  not  due to a  breach  of the
Servicer's obligations thereunder or pursuant to this Agreement.  The repurchase
price to be paid by the Owner to the Servicer shall equal that repurchase  price
paid by the  Servicer  to FNMA,  FHLMC,  GNMA,  the  trustee or the third  party
purchaser  plus all  reasonable  costs and  expenses  borne by the  Servicer  in
connection with the cure of said breach of a representation  or warranty made by
the Owner and in connection with the repurchase of such Mortgage Loan from FNMA,
FHLMC,  GNMA,  the  trustee or the third  party  purchaser,  including,  but not
limited to, reasonable and necessary attorneys' fees.

          At the  time of  repurchase,  the  Custodian  and the  Servicer  shall
arrange  for the  reassignment  of the  repurchased  Mortgage  Loan to the Owner
according to the Owner's  instructions  and the delivery to the Custodian of any
documents held by FNMA,  FHLMC,  GNMA, the trustee or other relevant third party
purchaser with respect to the repurchased  Mortgage Loan pursuant to the related
Reconstitution  Agreement.  In the event of a  repurchase,  the Servicer  shall,
simultaneously  with such  reassignment,  give written  notice to the Owner that
such repurchase has taken place, and amend the Mortgage Loan Schedule to reflect
the addition of the repurchased  Mortgage Loan to this Agreement.  In connection
with any such addition,  the Servicer and the Owner shall be deemed to have made
as to such  repurchased  Mortgage Loan the  representations  and  warranties set
forth in this Agreement except that all such  representations and warranties set
forth in this Agreement shall be deemed made as of the date of such repurchase.

     Section 7.06. Termination Fees after Reconstitution.

          In the event that the Servicer  acquires the Servicing Rights pursuant
to Section 7.01  hereof,  the  Servicer  shall be entitled to the  Reconstituted
Termination  Fee (as defined below) set forth in the  applicable  Reconstitution
Agreement.  In all other  cases,  the  Servicer  and the Owner  hereby agree and
acknowledge  that the Owner is the sole owner of the  Servicing  Rights.  In the
event that any Reconstitution  Agreement provides for a payment of a termination
fee (a "Reconstituted  Termination Fee") to the Servicer upon the termination of
the Servicer as the servicer or as the applicable "seller/servicer"  thereunder,
the Servicer shall (a) notify the Owner, in writing, upon receipt of notice that
the Servicer  will be  terminated  as servicer or  "seller/servicer"  under such
Reconstitution  Agreement,  and (b) promptly remit to the Owner by wire transfer
of  immediately   available  funds  the  amount  of  the  related  Reconstituted
Termination Fee if it is received by the Servicer.  Upon receipt by the Owner of
the Reconstituted Termination Fee, the Owner shall remit to the Servicer, within
10 Business Days, the applicable  Termination  Fee due to the Servicer,  if any,
pursuant to Section 9.02 hereof.  In  addition,  the Servicer  shall not modify,
amend or waive the right to receive a  Reconstituted  Termination  Fee under any
Reconstitution  Agreement  without first  obtaining  the written  consent of the
Owner which  consent may be  withheld by the Owner in its sole  discretion.  The
provisions of this Section 7.06 shall survive the termination of this Agreement.

     Section 7.07. Additional Remittance.

          From the  applicable  Reconstituted  Servicing Fee, the Servicer shall
retain an amount  equal to the  Servicing  Fee and  shall  remit the  Additional
Remittance  to the  Owner  on the  Additional  Remittance  Date.  In  connection
therewith,  the Owner and the  Servicer  shall agree upon a mutually  acceptable
monthly report to be sent to the Owner or its assigns thereof on or prior to the
related  Additional  Remittance  Date.  The  right  to  receive  the  Additional
Remittance  shall be freely  transferable by the Owner and shall be secured by a
collateral  pledge of the servicing  rights  associated  with the Mortgage Loans
being reconstituted.

          On each  Reconstitution  Date, the Owner and the Servicer hereby agree
to execute a  Collateral  Pledge and Security  Agreement  in form and  substance
reasonably  acceptable  to both  the  Owner  and the  Servicer  and  such  other
agreements  and UCC-1's as shall  reasonably  be required to perfect the Owner's
security  interest with respect to the servicing  rights related to the Mortgage
Loans being reconstituted.

          With  respect to the  Mortgage  Loans  subject  to one or more  Agency
Transfers, Whole Loan Transfers or Pass-Through Transfers, in the event that any
party to the  Reconstitution  Agreement  other  than the  Owner  disapproves  or
terminates  the Servicer and selects  another  servicer to replace the Servicer,
then from and after  the date of  substitution,  neither  the  Servicer  nor any
successor servicer hereunder shall be under any obligation to remit to the Owner
or  its  assigns  any   Additional   Remittance   accruing  after  the  date  of
substitution.  Notwithstanding the foregoing,  in the event that the Servicer is
terminated without cause under any Reconstitution  Agreement, the Owner shall be
entitled to receive the sum of all fees, amounts or compensation received by the
Servicer  under the  applicable  Reconstitution  Agreement in connection  with a
termination  without  cause.  Additionally,  in the event that the  Servicer  is
terminated  as a  consequence  of a breach under any  applicable  Reconstitution
Agreement,  the  Servicer  shall be  liable  to the  Owner  for any  actual  and
consequential  damages which the Owner may sustain as a consequence  of any such
termination;  provided, however, that the Servicer shall not be obligated to pay
such damages to the Owner if the Servicer's  termination is directly  related to
the quality or suitability  of the Mortgage Loans subject to any  Reconstitution
Agreement.  In the event that the Servicer  judicially  contests any termination
under a  Reconstitution  Agreement  as a wrongful  termination  thereunder,  the
Servicer shall not be obligated to pay damages to the Owner until such time as a
judicial  determination on such claim is made,  provided that the Servicer shall
diligently  pursue  such  claim.  In the event that the  Servicer  continues  to
receive its Servicing Fee under a  Reconstitution  Agreement  during the time in
which it is contesting a termination as wrongful, the Servicer shall continue to
be obligated to pay the Additional Remittance to the Owner.  Notwithstanding the
fact that the Servicer's  obligation to pay damages if it contests a termination
under a  Reconstitution  Agreement as wrongful shall be delayed until a judicial
determination is made, such damages will  nevertheless  accrue as of the date of
termination.

     Section 7.08. Transfer of Servicing Following Reconstitution.

          Following a  reconstitution  of Mortgage Loans or REO Properties,  the
Owner shall have the right, in its sole discretion, to cause the Servicer at any
time   under  any   Reconstitution   Agreement   to   transfer   the   servicing
responsibilities and duties associated therewith to the Owner or any designee of
the Owner; provided, however, that (i) the Owner shall provide the Servicer with
30 days  prior  written  notice,  (ii) such  transfer  shall be  subject  to the
approval of the Applicable  Agency,  trustee,  master  servicer or rating agency
with respect to Agency Transfers,  Pass-Through  Transfers or any relevant third
party purchaser with respect to Whole Loan Transfers, (iii) the costs associated
with the transfer of servicing  pursuant to this Section 7.08 shall not be borne
by the Servicer and (iv) the Servicer shall be entitled to the  Termination  Fee
as set forth in Section 9.02. The Servicer agrees to cooperate with the Owner in
such  transfer  of  servicing   responsibilities   and  shall  comply  with  the
termination procedures set forth in Sections 9.01 and 10.01 hereof.

<PAGE>

                                  ARTICLE VIII

                                  THE SERVICER

     Section 8.01. Merger or Consolidation of the Servicer.

          The  Servicer  shall  keep in full  effect its  existence,  rights and
franchises as a corporation,  and shall obtain and preserve its qualification to
do business as a foreign entity in each jurisdiction in which such qualification
is or shall be  necessary to protect the  validity  and  enforceability  of this
Agreement  or any of the  Mortgage  Loans and to perform  its duties  under this
Agreement.

          Any Person into which the Servicer may be merged or  consolidated,  or
any corporation resulting from any merger,  conversion or consolidation to which
the Servicer shall be a party,  or any Person  succeeding to the business of the
Servicer,  shall  be  the  successor  of the  Servicer  hereunder,  without  the
execution  or filing of any paper or any  further  act on the part of any of the
parties  hereto,  anything  herein to the  contrary  notwithstanding,  provided,
however,  that the  successor or surviving  Person shall be an  institution  (i)
having a net  worth of not less  than  $25,000,000,  and (ii)  which is a FNMA-,
FHLMC-,  and  GNMA-approved  servicer  in  good  standing  and an  FHA  approved
Mortgagee and a VA Approved Lender.

     Section 8.02. Limitation on Liability of the Servicer and Others.

          Neither the Servicer nor any of the directors,  officers, employees or
agents of the Servicer  shall be under any liability to the Owner for any action
taken or for refraining  from the taking of any action in good faith pursuant to
this  Agreement,  or for  errors  in  judgment,  provided,  however,  that  this
provision  shall not protect the Servicer or any such person  against any breach
of  warranties  or  representations  made  herein,  or failure  to  perform  its
obligations  in strict  compliance  with any  standard of care set forth in this
Agreement,  or any liability  which would  otherwise be imposed by reason of any
breach of the terms and  conditions  of this  Agreement.  The  Servicer  and any
director,  officer,  employee or agent of the Servicer may rely in good faith on
any  document of any kind prima facie  properly  executed  and  submitted by any
Person respecting any matters arising hereunder. The Servicer shall not be under
any  obligation to appear in,  prosecute or defend any legal action which is not
incidental to its duties to service the Mortgage  Loans in accordance  with this
Agreement  and which in its opinion may involve it in any expense or  liability,
provided,  however,  that the  Servicer  may,  with the  consent  of the  Owner,
undertake any such action which it may deem necessary or desirable in respect of
this Agreement and the rights and duties of the parties  hereto.  In such event,
the  Servicer  shall  be  entitled  to  reimbursement  from  the  Owner  for the
reasonable legal expenses and costs of such action.

     Section 8.03. Limitation on Resignation and Assignment by the Servicer.

          The Owner  has  entered  into this  Agreement  with the  Servicer  and
subsequent transferees of the Owner will purchase the Mortgage Loans in reliance
upon the independent status of the Servicer,  and the  representations as to the
adequacy of its servicing facilities,  plant, personnel, records and procedures,
its integrity,  reputation and financial standing,  and the continuance thereof.
Therefore,  the  Servicer  shall not  assign  this  Agreement  or the  servicing
responsibilities  hereunder  or delegate  its rights or duties  hereunder or any
portion hereof or sell or otherwise  dispose of all or substantially  all of its
property or assets without the prior written consent of the Owner, which consent
shall be granted or withheld in the sole discretion of the Owner.

          The Servicer shall not resign from the  obligations  and duties hereby
imposed on it except by mutual consent of the Servicer and the Owner or upon the
determination  that  its  duties  hereunder  are  no  longer  permissible  under
applicable  law and such  incapacity  cannot be cured by the Servicer.  Any such
determination  permitting the  resignation of the Servicer shall be evidenced by
an Opinion of Counsel to such effect  delivered  to the Owner  which  Opinion of
Counsel  shall  be in  form  and  substance  acceptable  to the  Owner.  No such
resignation  shall  become  effective  until a successor  shall have assumed the
Servicer's  responsibilities and obligations hereunder in the manner provided in
Section 10.01.

          Without in any way limiting the  generality  of this Section  8.03, in
the event that the Servicer  either shall assign this Agreement or the servicing
responsibilities  hereunder  or  delegate  its duties  hereunder  or any portion
thereof or sell or otherwise dispose of all or substantially all of its property
or assets,  without the prior written consent of the Owner, then the Owner shall
have the right to  terminate  this  Agreement  upon notice given as set forth in
Section  9.01,  without  any  payment of any  penalty or damages and without any
liability whatsoever to the Servicer or any third party.

<PAGE>

                                   ARTICLE IX

                                  TERMINATION

     Section 9.01. Termination for Cause.

          (a) This  Agreement  shall be  terminable  at the sole  option  of the
Owner,  if any of the  following  events  of  default  exist  on the part of the
Servicer:

               (i) any failure by the Servicer to remit to the Owner any payment
required to be made under the terms of this Agreement which continues unremedied
for a period of two Business  Days after the date upon which  written  notice of
such failure,  requiring  the same to be remedied,  shall have been given to the
Servicer by the Owner; or

               (ii)  failure by the  Servicer  duly to observe or perform in any
material  respect any other of the  covenants or  agreements  on the part of the
Servicer set forth in this Agreement which continues  unremedied for a period of
30 days; or

               (iii)  failure by the  Servicer  to  maintain  its  license to do
business or service  residential  mortgage loans in any  jurisdiction  where the
Mortgaged  Properties  are  located;  or 

               (iv) a  decree  or  order of a court  or  agency  or  supervisory
authority  having  jurisdiction for the appointment of a conservator or receiver
or liquidator in any  insolvency,  readjustment of debt,  including  bankruptcy,
marshaling  of  assets  and  liabilities  or  similar  proceedings,  or for  the
winding-up or  liquidation of its affairs,  shall have been entered  against the
Servicer and such decree or order shall have remained in force  undischarged  or
unstayed for a period of 60 days; or

               (v)  the  Servicer   shall  consent  to  the   appointment  of  a
conservator or receiver or liquidator in any  insolvency,  readjustment of debt,
marshaling of assets and  liabilities  or similar  proceedings of or relating to
the Servicer or of or relating to all or substantially all of its property; or

               (vi) the Servicer shall admit in writing its inability to pay its
debts  generally  as they become due,  file a petition to take  advantage of any
applicable insolvency,  bankruptcy or reorganization statute, make an assignment
for the benefit of its creditors, voluntarily suspend payment of its obligations
or cease its normal business operations for three Business Days; or

               (v) the  Servicer  ceases to meet the  qualifications  of a FNMA,
FHLMC or GNMA  lender/servicer  or ceases  to be an FHA  Approved  Mortgagee  or
ceases to be a VA Approved Lender; or

               (vi) the Servicer attempts,  without the consent of the Owner, to
assign  the  servicing  of  the  Mortgage   Loans  or  its  right  to  servicing
compensation  hereunder  or the  Servicer  attempts,  without the consent of the
Owner, to sell or otherwise  dispose of all or substantially all of its property
or  assets  or to  assign  this  Agreement  or  the  servicing  responsibilities
hereunder or to delegate its duties hereunder or any portion  thereof;  or (vii)
the Company fails to maintain a minimum net worth of $25,000,000.

          In each and every such case,  so long as an event of default shall not
have been remedied,  in addition to whatever rights the Owner may have at law or
equity to damages,  including  injunctive relief and specific  performance,  the
Owner,  by notice in writing to the  Servicer,  may terminate all the rights and
obligations  of the Servicer  under this  Agreement  and in and to the servicing
contract established hereby and the proceeds thereof.

          Upon receipt by the Servicer of such written notice, all authority and
power of the Servicer under this Agreement, whether with respect to the Mortgage
Loans  or  otherwise,  shall  pass  to and be  vested  in a  successor  servicer
appointed by the Owner.  Upon written request from the Owner, the Servicer shall
prepare, execute and deliver to the successor entity designated by the Owner any
and all documents and other  instruments,  place in such successor's  possession
all  Servicing  Files,  and do or  cause  to be done all  other  acts or  things
necessary or appropriate  to effect the purposes of such notice of  termination,
including but not limited to the transfer and  endorsement  or assignment of the
Mortgage  Loans and related  documents,  at the  Servicer's  sole  expense.  The
Servicer  shall  cooperate  with the Owner and such  successor in effecting  the
termination of the Servicer's  responsibilities and rights hereunder,  including
without  limitation,  the transfer to such successor for administration by it of
all cash  amounts  which shall at the time be  credited  by the  Servicer to the
Custodial  Account or Escrow Account or thereafter  received with respect to the
Mortgage Loans.

          By a written  notice,  the Owner may waive any default by the Servicer
in the performance of its obligations  hereunder and its consequences.  Upon any
waiver of a past default,  such default  shall cease to exist,  and any Event of
Default  arising  therefrom  shall be  deemed to have  been  remedied  for every
purpose of this  Agreement.  No such waiver  shall extend to any  subsequent  or
other  default  or impair  any right  consequent  thereon  except to the  extent
expressly so waived.

     Section 9.02. Termination Without Cause.

          This  Agreement  shall  terminate  upon:  (i)  the  later  of (a)  the
distribution  of the final payment or liquidation  proceeds on the last Mortgage
Loan to the  Owner (or  advances  by the  Servicer  for the  same),  and (b) the
disposition of all REO Property  acquired upon  foreclosure of the last Mortgage
Loan and the  remittance of all funds due  hereunder,  or (ii) mutual consent of
the Servicer and the Owner in writing.  Any such notice of termination  shall be
in writing and delivered to the Servicer by  registered  mail to the address set
forth at the  beginning  of this  Agreement.  The Owner and the  Servicer  shall
comply with the  termination  procedures  set forth in  Sections  9.01 and 10.01
hereof.  In the event that Servicer is terminated as servicer  pursuant Sections
7.06,  7.08 and  9.02(ii),  it  shall  be  entitled  to a  termination  fee (the
"Termination  Fee") equal to $10 per Mortgage Loan then being serviced  pursuant
to this Agreement.

<PAGE>

                                   ARTICLE X

                            MISCELLANEOUS PROVISIONS

     Section 10.01. Successor to the Servicer.

          Simultaneously with the termination of the Servicer's responsibilities
and duties under this Agreement  pursuant to Sections 6.02,  8.03, 9.01 or 9.02,
the  Owner   shall  (i)   succeed   to  and   assume   all  of  the   Servicer's
responsibilities,  rights, duties and obligations under this Agreement,  or (ii)
appoint a successor having the characteristics set forth in clauses (i) and (ii)
of  Section  8.01 and which  shall  succeed  to all rights and assume all of the
responsibilities,  duties and  liabilities  of the Servicer under this Agreement
simultaneously with the termination of the Servicer's  responsibilities,  duties
and liabilities under this Agreement.  Any successor to the Servicer shall be an
FHA Approved  Mortgagee and a VA Approved Lender.  In addition,  with respect to
all FHA Loans  serviced  hereunder,  the Servicer  shall provide  notice of such
change in servicers to HUD on HUD form 92080 or such other form as prescribed by
HUD, at least 10 days prior to such  transfer of servicing.  In connection  with
such  appointment and assumption,  the Owner may make such  arrangements for the
compensation  of such successor out of payments on Mortgage Loans as it and such
successor shall agree, provided,  however, that no such compensation shall be in
excess of that permitted the Servicer  under this Agreement  without the consent
of the Owner.  In the event that the  Servicer's  duties,  responsibilities  and
liabilities   under  this  Agreement  should  be  terminated   pursuant  to  the
aforementioned   sections,   the  Servicer  shall   discharge  such  duties  and
responsibilities  during the period from the date it acquires  knowledge of such
termination  until the effective  date thereof with the same degree of diligence
and prudence which it is obligated to exercise under this  Agreement,  and shall
take no action whatsoever that might impair or prejudice the rights or financial
condition of its successor.  The resignation or removal of the Servicer pursuant
to the  aforementioned  sections  shall not become  effective  until a successor
shall be appointed  pursuant to this Section 10.01 and shall in no event relieve
the Servicer of the  representations  and  warranties  made pursuant to Sections
6.01 and the  remedies  available to the Owner under  Section 6.02 and 7.02,  it
being  understood and agreed that the provisions of such Sections 6.01, 6.02 and
7.02 shall be applicable to the Servicer notwithstanding any such resignation or
termination of the Servicer, or the termination of this Agreement.

          Within a  reasonable  period of time,  but in no event  longer than 30
days of the appointment of a successor  entity by the Owner,  the Servicer shall
prepare,  execute and deliver to the successor  entity any and all documents and
other instruments, place in such successor's possession all Servicing Files, and
do or cause to be done all other  acts or things  necessary  or  appropriate  to
effect the purposes of such notice of termination,  including but not limited to
the transfer and  endorsement of the Mortgage Notes and related  documents,  and
the preparation and recordation of Assignments of Mortgage, at the discretion of
the Owner and, at the Owner's sole expense.  The Servicer  shall  cooperate with
the Owner and such  successor in effecting  the  termination  of the  Servicer's
responsibilities   and  rights   hereunder   and  the   transfer  of   servicing
responsibilities  to the successor servicer,  including without limitation,  the
transfer to such  successor for  administration  by it of all cash amounts which
shall at the time be credited by the Servicer to the Custodial Account or Escrow
Account or thereafter received with respect to the Mortgage Loans.

          Any successor appointed as provided herein shall execute,  acknowledge
and  deliver  to the  Servicer  and to the Owner an  instrument  accepting  such
appointment, wherein the successor shall make the representations and warranties
set forth in Section 6.01,  whereupon such  successor  shall become fully vested
with  all  the  rights,  powers,  duties,   responsibilities,   obligations  and
liabilities of the Servicer,  with like effect as if originally named as a party
to this Agreement. Any termination or resignation of the Servicer or termination
of this Agreement pursuant to Sections 6.02, 8.03, 9.01 or 9.02 shall not affect
any claims  that the Owner may have  against  the  Servicer  arising  out of the
Servicer's  actions  or  failure  to  act  prior  to  any  such  termination  or
resignation.

          The Servicer  shall  deliver  promptly to the  successor  servicer the
funds  in the  Custodial  Account  and  Escrow  Account  and all  Mortgage  Loan
documents  and related  documents  and  statements  held by it hereunder and the
Servicer  shall  account  for all funds  and  shall  execute  and  deliver  such
instruments and do such other things as may reasonably be required to more fully
and  definitively  vest  in the  successor  all  such  rights,  powers,  duties,
responsibilities, obligations and liabilities of the Servicer.

          Upon a successor's  acceptance of  appointment  as such,  the Servicer
shall  notify  by mail the  Owner of such  appointment  in  accordance  with the
procedures set forth in Section 10.06.

     Section 10.02. Closing.

          Each  closing  for the  engagement  of the  Servicer  to  perform  the
servicing  responsibilities  respecting  Mortgage  Loans shall take place on the
related  Transfer Date. At the Owner's option,  the closing shall be either:  by
telephone,  confirmed by letter or wire as the parties shall agree; or conducted
in person, at such place as the parties shall agree.

          Each closing shall be subject to each of the following conditions:

                              a) all of the  representations  and  warranties of
                    the  Servicer  and the Owner under this  Agreement  shall be
                    true and correct as of each Transfer Date and no event shall
                    have  occurred  which,  with  notice or the passage of time,
                    would constitute a default under this Agreement;

                              b)  the  Owner  and   Servicer   each  shall  have
                    received,  or the Owner's  attorneys  shall have received in
                    escrow,  (i) with respect to the Initial  Transfer Date, all
                    Closing Documents as specified in Section 10.03 hereof,  and
                    (ii)  with  respect  to  all  Transfer  Dates,  the  Closing
                    Documents  specified  in (b),  (c) and (i) of Section  10.03
                    hereof,  in such forms as are agreed upon and  acceptable to
                    the Servicer and the Owner, duly executed by all signatories
                    as required pursuant to the respective terms thereof; and

                              c)  all  other  terms  and   conditions   of  this
                    Agreement  shall have been  complied  with and no default or
                    Event of Default  under this  Agreement  shall have occurred
                    and be  continuing  for a period of 30 days or more prior to
                    the related Transfer Date.

     Section 10.03. Closing Documents.

          The Closing Documents shall consist of fully executed originals of the
following documents:

               with respect to the Initial Transfer Date, this Agreement;

                              a) with respect to the Initial  Transfer Date, the
                    Mortgage Loan Schedule, with one copy to be attached to each
                    counterpart of this Agreement as Exhibit A, and with respect
                    to each  subsequent  Transfer Date, a Mortgage Loan Schedule
                    reflecting the  additional  Mortgage Loans to be serviced by
                    the  Servicer  and  a  cumulative  Mortgage  Loan  Schedule,
                    reflecting all Mortgage Loans being serviced by the Servicer
                    from the Initial  Transfer  Date up to, and  including,  the
                    related subsequent Transfer Date;

                              b) with respect to each subsequent  Transfer Date,
                    an  Acknowledgment  Agreement  in the  form of  Exhibit  B-1
                    hereto;

                              c) with  respect to the Initial  Transfer  Date, a
                    Custodial  Account Letter Agreement in the form of Exhibit C
                    hereto;

                              d) with respect to the Initial  Transfer  Date, an
                    Escrow  Account  Letter  Agreement  in the form of Exhibit D
                    hereto;

                              e) with respect to the Initial  Transfer  Date, an
                    Officer's  Certificate  of  the  Servicer,  in the  form  of
                    Exhibit E-1 hereto,  including all attachments  thereto, and
                    with respect to subsequent Transfer Dates, in the event that
                    any item contained in the most recent Officer's  Certificate
                    becomes untrue or at the request of the Owner,  an Officer's
                    Certificate in the form of Exhibit E-2 hereto, including all
                    attachments thereto;

                              f) an Opinion of Counsel  delivered  following the
                    Initial  Transfer Date upon the request of the Owner, in the
                    form of Exhibit G hereto;

                              g) with  respect to the Initial  Transfer  Date, a
                    Custodial Agreement; and

                              h) with  respect to each  Transfer  Date,  a trust
                    receipt and initial  certification of the related Custodian,
                    as required under the Custodial Agreement.

     Section 10.04. Costs.

          The Owner shall pay any  commissions  due its  salesmen  and the legal
fees and expenses of its  attorneys.  Costs and expenses  incurred in connection
with  the  transfer  of  the  servicing  responsibilities,  including  fees  for
delivering  Servicing  Files,  shall be paid by the  Owner.  Subject  to Section
3.01(a) the Owner,  its designee or the Servicer shall pay the costs  associated
with the  preparation,  delivery  and  recording  of  Assignments  of  Mortgages
required on each Reconstitution Date.

     Section 10.05. Protection of Confidential Information.

          The  Servicer  shall keep  confidential  and shall not  divulge to any
party, without the Owner's prior written consent, the purchase price paid by the
Owner for the  Mortgage  Loans and any  information  pertaining  to the Mortgage
Loans or any borrower  thereunder,  except to the extent that it is  appropriate
for the  Servicer  to do so in working  with  legal  counsel,  auditors,  taxing
authorities or other governmental agencies.

     Section 10.06. Notices.

          All demands,  notices and communications hereunder shall be in writing
and shall be deemed to have been duly  given if sent by  facsimile  or mailed by
overnight courier,  addressed as follows (or such other address as may hereafter
be furnished to the other party by like notice):

                  (i)      if to the Owner:

                           Lehman Capital, A Division of
                           Lehman Brothers Holdings Inc.
                           Three World Financial Center
                           New York, New York  10285
                           Attention: Manager, Contract Finance
                           Telecopier No.:  (212) 528-6659
                           Telephone No.:  (212) 526-5837

                  (ii)     if to the Servicer:

                           Aurora Loan Services Inc.
                           2530 South Parker Road
                           Aurora, Colorado  80014
                           Telecopier No.:  (303) 338-2289
                           Telephone No.:  (303) 745-3661
                           Attention:  Rick Skogg

          Any such demand, notice or communication  hereunder shall be deemed to
have been  received on the date  delivered to or received at the premises of the
addressee.

     Section 10.07. Severability Clause.

          Any part,  provision,  representation  or warranty  of this  Agreement
which  is  prohibited  or  which  is held to be void or  unenforceable  shall be
ineffective  to the  extent  of such  prohibition  or  unenforceability  without
invalidating   the   remaining   provisions   hereof.   Any   part,   provision,
representation   or  warranty  of  this   Agreement   which  is   prohibited  or
unenforceable or is held to be void or  unenforceable in any jurisdiction  shall
be ineffective,  as to such  jurisdiction,  to the extent of such prohibition or
unenforceability  without  invalidating the remaining provisions hereof, and any
such prohibition or unenforceability in any jurisdiction as to any Mortgage Loan
shall  not  invalidate  or  render  unenforceable  such  provision  in any other
jurisdiction.  To the extent  permitted by  applicable  law, the parties  hereto
waive any provision of law which prohibits or renders void or unenforceable  any
provision  hereof. If the invalidity of any part,  provision,  representation or
warranty  of this  Agreement  shall  deprive any party of the  economic  benefit
intended to be conferred by this  Agreement,  the parties  shall  negotiate,  in
good-faith,  to develop a structure the economic  effect of which is as close as
possible  to the  economic  effect  of this  Agreement  without  regard  to such
invalidity.

     Section 10.08. No Personal Solicitation.

          From and after each related  Transfer Date, the Servicer hereby agrees
that it will not take any  action or  permit or cause any  action to be taken by
any of its  agents  or  affiliates,  or by any  independent  contractors  on the
Servicer's behalf, to personally,  by telephone or mail, solicit the borrower or
obligor  under any  Mortgage  Loan (on a  targeted  basis) for any  purposes  of
prepayment,  refinancing or modification of the related Mortgage Loan, provided,
however,  that this limitation shall not prohibit  Servicer from soliciting such
Mortgagor  for purposes of  prepayment,  refinance or  modification  of any loan
owned or serviced by Servicer  other than a Mortgage  Loan. It is understood and
agreed that, among other marketing activities, promotions undertaken by Servicer
which  are  directed  of the  general  public  at large or  which  are  directed
generally to a segment of the then existing  customers of Servicer or any of its
direct or indirect subsidiaries (including,  without limitation,  the mailing of
promotional   materials  to  Servicer's  deposit  customers  by  inserting  such
materials into customer account statements,  mass mailings based on commercially
acquired mailing lists and newspaper, radio and television advertisements) shall
not constitute  solicitation under this section.  In the event the Servicer does
refinance any Mortgage Loan as a result of a violation of the  requirements  set
forth in this Section  10.08,  Servicer  hereby agrees to pay to Owner an amount
equal to the  difference,  if any,  between the amount that the Owner would have
received if it had sold the  Mortgage  Loan to a third  party,  and the proceeds
received by the Owner as result of such refinancing.

     Section 10.09. Counterparts.

          This  Agreement  may  be  executed  simultaneously  in any  number  of
counterparts.  Each counterpart shall be deemed to be an original,  and all such
counterparts shall constitute one and the same instrument.

     Section 10.10. Place of Delivery and Governing Law.

          This  Agreement  shall  be  deemed  in  effect  when a fully  executed
counterpart  thereof is received by the Owner in the State of New York and shall
be deemed to have been  made in the State of New York.  The  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  the  laws of the  State  of New  York,  except  to the  extent
preempted by Federal law.

     Section 10.11. Further Agreements.

          The Owner and the  Servicer  each agree to execute  and deliver to the
other such  reasonable  and  appropriate  additional  documents,  instruments or
agreements as may be necessary or appropriate to effectuate the purposes of this
Agreement.

     Section 10.12. Intention of the Parties.

          It is the  intention of the parties that the Owner is  conveying,  and
the Servicer is  receiving  only a contract for  servicing  the Mortgage  Loans.
Accordingly,  the parties hereby acknowledge that the Owner remains the sole and
absolute owner of the Mortgage Loans and all rights related thereto.

     Section 10.13. Successors and Assigns; Assignment of Servicing Agreement.

          This  Agreement  shall  bind  and  inure  to  the  benefit  of  and be
enforceable  by the Servicer  and the Owner and the  respective  successors  and
assigns of the Servicer  and the Owner.  This  Agreement  shall not be assigned,
pledged or  hypothecated  by the  Servicer  to a third  party  without the prior
written  consent  of the  Owner,  which  consent  shall  be  given  at the  sole
discretion of the Owner.

     Section 10.14. Waivers.

          No term or  provision  of this  Agreement  may be waived  or  modified
unless such waiver or modification is in writing and signed by the party against
whom such waiver or modification is sought to be enforced.

     Section 10.15. Exhibits.

          The exhibits to this Agreement are hereby incorporated and made a part
hereof and are an integral part of this Agreement.

     Section 10.16. General Interpretive Principles.

          For purposes of this Agreement, except as otherwise expressly provided
or unless the context otherwise requires:

          (a) the terms defined in this Agreement have the meanings  assigned to
them in this  Agreement and include the plural as well as the singular,  and the
use of any gender herein shall be deemed to include the other gender;

          (b)  accounting  terms not otherwise  defined herein have the meanings
assigned to them in accordance with generally  accepted  accounting  principles;


          (c)  references  herein  to  "Articles",  "Sections",   "Subsections",
"Paragraphs",  and other  subdivisions  without  reference  to a document are to
designated Articles, Sections, Subsections, Paragraphs and other subdivisions of
this Agreement;

          (d) a reference to a Subsection without further reference to a Section
is a reference to such  Subsection as contained in the same Section in which the
reference  appears,  and this rule  shall  also  apply to  Paragraphs  and other
subdivisions;

          (e) the words  "herein",  "hereof",  "hereunder"  and  other  words of
similar  import  refer to this  Agreement  as a whole and not to any  particular
provision;  and

          (f)  the  term  "include"  or  "including"  shall  mean by  reason  of
enumeration.

     Section 10.17. Reproduction of Documents.

          This Agreement and all documents relating thereto, including,  without
limitation,  (a)  consents,  waivers and  modifications  which may  hereafter be
executed,  (b) documents received by any party at the closing, and (c) financial
statements,   certificates  and  other   information   previously  or  hereafter
furnished,  may be  reproduced  by  any  photographic,  photostatic,  microfilm,
micro-card,  miniature  photographic or other similar process. The parties agree
that any such  reproduction  shall be  admissible  in evidence  as the  original
itself in any judicial or administrative proceeding, whether or not the original
is in existence and whether or not such  reproduction was made by a party in the
regular  course of  business,  and that any  enlargement,  facsimile  or further
reproduction of such reproduction shall likewise be admissible in evidence.

<PAGE>

          IN WITNESS WHEREOF, the Servicer and the Owner have caused their names
to be signed hereto by their respective officers thereunto duly authorized as of
the date first above written.

                                   LEHMAN CAPITAL, A DIVISION OF LEHMAN
                                   BROTHERS HOLDINGS INC.
                                           (Owner)


                                    By: /s/ Jack E. Desens
                                        ----------------------------------------
                                        Name:  Jack E. Desens
                                        Title:  Senior Vice President



                                    AURORA LOAN SERVICES INC.
                                           (Servicer)


                                    By: /s/ Rick W. Skogg
                                        ----------------------------------------
                                        Name:  Rick W. Skogg
                                        Title:  President

<PAGE>

                                    EXHIBIT A

                             MORTGAGE LOAN SCHEDULE

                                (to be provided)

<PAGE>

                                   EXHIBIT B-1

                            ACKNOWLEDGMENT AGREEMENT

          On this ____ day of ____________,  199_, Lehman Capital, A Division of
Lehman Brothers Holdings Inc. (the "Owner") as the Owner under that certain Flow
Servicing  Agreement  dated as of September  1, 1997,  (the  "Agreement"),  does
hereby transfer to Aurora Loan Services Inc. (the  "Servicer") as Servicer under
the  Agreement,  the servicing  responsibilities  related to the Mortgage  Loans
listed on the Mortgage Loan Schedule  attached hereto as Exhibit A. The Servicer
hereby accepts the servicing responsibilities transferred hereby and on the date
hereof  assumes all  servicing  responsibilities  related to the Mortgage  Loans
identified on the attached  Mortgage  Loan  Schedule all in accordance  with the
Agreement.  The  contents of each  Servicing  File  required to be  delivered to
service  the  Mortgage  Loans  pursuant to the  Agreement  have been or shall be
delivered  to the  Servicer  by the  Owner in  accordance  with the terms of the
Agreement.

          With  respect  to the  Mortgage  Loans made  subject to the  Agreement
hereby, the Transfer Date shall be ___________________.

          The   Custodial   Files   shall   be   held   by    __________________
("_____________")  pursuant  to that  certain  Custodial  Agreement  dated as of
_________ __, 199_, among the Owner, the Servicer and ________________.

          All other terms and conditions of this  transaction  shall be governed
by the Agreement.

          The Set-Up Fee per Mortgage Loan shall be: $________

          The Termination Fee per Mortgage Loan shall be: $________

          The Servicer  shall,  as indicated  below,  (i) prepare or cause to be
prepared all  Assignments  of Mortgage,  (ii) record or cause to be recorded all
Assignments of Mortgage, (iii) shall pay the recording costs associated with the
Mortgage  Loans  associated  with this  Acknowledgment  Agreement and (iv) shall
track such  Assignments  of Mortgage to ensure they have been  recorded  for the
Assignment Fee per Mortgage Loan indicated below:

          Check the appropriate  box: (Check only one box)

          All items (i) through (iv) above $_____ plus recording costs.

          All items (i) through (iv) above $_____ (which fee includes  recording
costs).

          Only item (iv) above $_____.

          None of the above.

          Capitalized terms used herein and not otherwise defined shall have the
meanings set forth in the Agreement.

          This  Acknowledgment  Agreement may be executed  simultaneously in any
number of counterparts.  Each counterpart shall be deemed to be an original, and
all such counterparts shall constitute one and the same instrument.

<PAGE>

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

                                        OWNER:
                                         LEHMAN CAPITAL, A DIVISION
                                         OF LEHMAN BROTHERS HOLDINGS INC.


                                          By:___________________________________
                                             Name:
                                             Title:

                                          SERVICER:

                                          AURORA LOAN SERVICES INC.


                                          By:___________________________________
                                             Name:
                                             Title:

<PAGE>

                                   EXHIBIT B-2

                             CONFIRMATION AGREEMENT

          On this ____ day of ____________,  199_, Lehman Capital, A Division of
Lehman Brothers Holdings Inc. (the "Owner") as the Owner under that certain Flow
Servicing  Agreement  dated as of September  1, 1997,  (the  "Agreement"),  does
hereby  express its  intention  to transfer to Aurora Loan  Services  Inc.  (the
"Servicer")  as Servicer  under the  Agreement,  the servicing  responsibilities
related to the  Mortgage  Loans listed on the Mortgage  Loan  Schedule  attached
hereto on ___________ (the "Transfer Date").

          The  Servicer  hereby  agrees  to  accept  on the  Transfer  Date  the
servicing  responsibilities  related to the  Mortgage  Loans  identified  on the
attached  Mortgage Loan Schedule and shall begin to service such Mortgage  Loans
on the Transfer Date in accordance with the provisions of the Agreement.

          The   Custodial   Files   shall   be   held   by    __________________
("_____________")  pursuant  to that  certain  Custodial  Agreement  dated as of
_________ __, 199_, among the Owner, the Servicer and ________________.

          All other terms and conditions of this  transaction  shall be governed
by the Agreement.

          The Set-Up Fee per Mortgage Loan shall be: $________

          The Termination Fee per Mortgage Loan shall be: $________

          The Servicer  shall,  as indicated  below,  (i) prepare or cause to be
prepared all  Assignments  of Mortgage,  (ii) record or cause to be recorded all
Assignments of Mortgage, (iii) shall pay the recording costs associated with the
Mortgage  Loans  associated  with this  Acknowledgment  Agreement and (iv) shall
track such  Assignments  of Mortgage to ensure they have been  recorded  for the
Assignment Fee per Mortgage Loan indicated below:

          Check the appropriate box: (Check only one box)

          All items (i) through (iv) above $_____ plus recording costs.

          All items (i) through (iv) above $_____ (which fee includes  recording
costs).

          Only item (iv) above $_____

          Capitalized terms used herein and not otherwise defined shall have the
meanings set forth in the Agreement.

          This  Confirmation  Agreement  may be executed  simultaneously  in any
number of counterparts.  Each counterpart shall be deemed to be an original, and
all such counterparts shall constitute one and the same instrument.

<PAGE>

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

                                          OWNER:
                                          LEHMAN CAPITAL, A DIVISION OF LEHMAN
                                          BROTHERS HOLDINGS INC.


                                           By:__________________________________
                                              Name:
                                              Title:

                                          SERVICER:
                                          AURORA LOAN SERVICES INC.


                                          By:___________________________________
                                             Name:
                                             Title:

<PAGE>

                                    EXHIBIT C

                       CUSTODIAL ACCOUNT LETTER AGREEMENT

                                                                _______ __, 199_

To:      ___________________________
         ___________________________
         ___________________________
         (the "Depository")

          As Servicer under the Flow Servicing Agreement,  dated as of September
1, 1997 (the  "Agreement"),  we hereby authorize and request you to establish an
account, as a Custodial Account pursuant to Section 3.03 of the Agreement, to be
designated  as  "Aurora  Loan  Services  Inc.,  in trust for Lehman  Capital,  A
Division of Lehman Brothers Holdings Inc., owner of Residential  Mortgage Loans,
Group No. 1997-ALSI,  and various Mortgagors." All deposits in the account shall
be subject to withdrawal therefrom by order signed by the Servicer.  This letter
is submitted to you in duplicate. Please execute and return one original to us.

                                                 AURORA LOAN SERVICES INC.


                                                 By:____________________________
                                                    Name:
                                                    Title:

<PAGE>

          The  undersigned,  as  Depository,  hereby  certifies  that the  above
described account has been established under Account Number  __________,  at the
office of the Depository  indicated  above,  and agrees to honor  withdrawals on
such account as provided above.


                                                   Depository


                                           By:__________________________________
                                           Name:________________________________
                                           Title:_______________________________
                                           Date:________________________________

<PAGE>

                                    EXHIBIT D

                         ESCROW ACCOUNT LETTER AGREEMENT


                                                               _______ ___, 199_

To:     _________________________
        _________________________
        _________________________
        (the "Depository")

          As servicer under the Flow Servicing Agreement,  dated as of September
1, 1997 (the  "Agreement"),  we hereby authorize and request you to establish an
account,  as an Escrow Account pursuant to Section 3.05 of the Agreement,  to be
designated  as  "Aurora  Loan  Services  Inc.,  in trust for Lehman  Capital,  A
Division of Lehman Brothers Holdings Inc., owner of Residential  Mortgage Loans,
Group No. 1997-ALSI,  and various Mortgagors." All deposits in the account shall
be subject to withdrawal therefrom by order signed by the Servicer.  This letter
is submitted to you in duplicate. Please execute and return one original to us.

                                             AURORA LOAN SERVICES INC.


                                             By:________________________________
                                                Name:
                                                Title:

<PAGE>

          The  undersigned,  as  Depository,  hereby  certifies  that the  above
described  account has been  established  under Account  Number  ______,  at the
office of the Depository  indicated  above,  and agrees to honor  withdrawals on
such account as provided above.


                                                Depository


                                           By:__________________________________
                                           Name:________________________________
                                           Title:_______________________________
                                           Date:________________________________

<PAGE>

                                   EXHIBIT E-1

                              OFFICER'S CERTIFICATE

          I,  ____________________,  hereby  certify  that I am the duly elected
[Vice] President of Aurora Loan Services Inc., a corporation organized under the
laws of the State of Delaware, (the "Company") and further as follows:

          1. Attached  hereto as Exhibit 1 is a true,  correct and complete copy
of the  Articles  of  Incorporation  of the  Company  which is in full force and
effect  on the date  hereof  and which  has been in  effect  without  amendment,
waiver, rescission or modification since ____________.

          2. Attached  hereto as Exhibit 2 is a true,  correct and complete copy
of the bylaws of the  Company  which are in effect on the date  hereof and which
have been in effect without amendment, waiver, rescission or modification.

          3.  Attached  hereto as Exhibit 3 is an original  certificate  of good
standing of the  Company,  issued  within ____ days of the date  hereof,  and no
event has occurred since the date thereof which would impair such standing.

          4. Attached  hereto as Exhibit 4 is a true,  correct and complete copy
of a  Certificate  of an Assistant  secretary of the Company  setting  forth the
Officers of the Company  authorizes  by a committee  of the  Company's  Board of
Directors  to execute  and  deliver the Flow  Servicing  Agreement,  dated as of
September  1, 1997 (the  "Agreement"),  by and  between  the  Company and Lehman
Capital,  A Division of Lehman  Brothers  Holdings Inc. (the "Owner"),  and such
authorities  are in effect on the date  hereof  and have been in effect  without
amendment, waiver rescission or modification.

          5. To the  best of my  knowledge,  either  (i) no  consent,  approval,
authorization  or order of any court or governmental  agency or body is required
for the execution,  delivery and  performance by the Company of or compliance by
the  Company  with  the  Agreement  or  the  consummation  of  the  transactions
contemplated  by  the  Agreement;  or  (ii)  any  required  consent,   approval,
authorization or order has been obtained by the Company.

          6. To the  best  of my  knowledge,  neither  the  consummation  of the
transactions contemplated by, nor the fulfillment of the terms of the Agreement,
conflicts  or will  conflict  with or results  or will  result in a breach of or
constitutes  or will  constitute  a default  under the charter or by-laws of the
Company,  the terms of any  indenture or other  agreement or instrument to which
the Company is a party or by which it is bound or to which it is subject, or any
statute or order, rule,  regulations,  writ,  injunction or decree of any court,
governmental  authority or regulatory body to which the Company is subject or by
which it is bound.

          7. To the best of my knowledge,  there is no action, suit,  proceeding
or  investigation  pending  or  threatened  against  the  Company  which,  in my
judgment,  either in any one  instance  or in the  aggregate,  may result in any
material  adverse  change  in the  business,  operations,  financial  condition,
properties  or assets of the Company or in any material  impairment of the right
or  ability  of the  Company  to  carry  on its  business  substantially  as now
conducted or in any material liability on the part of the Company or which would
draw into question the validity of the Agreement or of any action taken or to be
taken in connection with the transactions contemplated hereby, or which would be
likely to impair  materially  the  ability of the  Company to perform  under the
terms of the Agreement.

          8. Each person listed on Exhibit 5 attached  hereto who, as an officer
or  representative  of the Company,  signed the Agreement and any other document
delivered  prior hereto or on the date hereof in connection  with the Agreement,
was, at the  respective  times of such signing and delivery,  and is now, a duly
elected or appointed,  qualified  and acting  officer or  representative  of the
Company,  who holds the office set forth  opposite his or her name on Exhibit 5,
and the signatures of such persons appearing on such documents are their genuine
signatures.

          9. The  Company  is duly  authorized  to  engage  in the  transactions
described and contemplated in the Agreement.

<PAGE>

          IN WITNESS WHEREOF, I have hereunto signed my name.

Dated: September __, 1997

                                             AURORA LOAN SERVICES INC.


                                             By:
                                             Name:
                                             Title:

          IN WITNESS  WHEREOF,  I have  hereunto  signed my name and affixed the
seal of the Company.

Dated:                                       By:
                                             Name:
[Seal]                                       Title:   [Vice] President

          I,  ________________________,  an [Assistant] Secretary of Aurora Loan
Services Inc., hereby certify that  ____________ is the duly elected,  qualified
and acting  [Vice]  President  of the Company and that the  signature  appearing
above is [her] [his] genuine signature.

          IN WITNESS WHEREOF, I have hereunto signed my name.

Dated:                                       By:
                                             Name:
[Seal]                                       Title:   [Vice] President

<PAGE>

                                                                    EXHIBIT 4 to
                                                 Company's Officer's Certificate


       Name                       Title                       Signature

________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________

<PAGE>

                                   EXHIBIT E-2

                         COMPANY'S OFFICER'S CERTIFICATE

          I,  ____________________,  hereby  certify  that I am the duly elected
[Vice] President of Aurora Loan Services Inc., a corporation organized under the
laws of the State of Delaware, (the "Company") and further as follows:

          1. The  charter of the Company in the form  attached  to that  certain
Company's  Officer's  Certificate dated September __, 1997 by ____________ is in
full  force  and  effect  on the  date  hereof  and has been in  effect  without
amendment, waiver, rescission or modification.

          2. The bylaws of the  Company  in the form  attached  to that  certain
Company's Officer's Certificate dated ____________ by ____________ are in effect
on the date hereof and have been in effect without amendment, waiver, rescission
or modification.

          3. Since the last date of issuance of a  certificate  of good standing
of the  Company  in the  form  attached  to  that  certain  Company's  Officer's
Certificate dated ____________ by ____________,  no event has occurred since the
date thereof which would impair such standing.

          4. The  resolutions  of the Board of  Directors  of the Company in the
form attached to that certain Company's Officer's Certificate dated ____________
by ____________ are in effect on the date hereof and have been in effect without
amendment, waiver, rescission or modification.

          5. To the  best  of my  knowledge,  neither  the  consummation  of the
transactions  contemplated  by,  nor the  fulfillment  of the  terms of the Flow
Servicing  Agreement  dated as of  September  1,  1997,  by and  between  Lehman
Capital, A Division of Lehman Brothers Holdings Inc. and the Company,  conflicts
or will conflict with or results or will result in a breach of or constitutes or
will constitute a default under the charter or by-laws of the Company, the terms
of any  indenture  or other  agreement or  instrument  to which the Company is a
party or by which it is bound  or to  which it is  subject,  or any  statute  or
order, rule, regulations,  writ, injunction or decree of any court, governmental
authority or  regulatory  body to which the Company is subject or by which it is
bound.

          6. To the best of my knowledge,  there is no action, suit,  proceeding
or  investigation  pending  or  threatened  against  the  Company  which,  in my
judgment,  either in any one  instance  or in the  aggregate,  may result in any
material  adverse  change  in the  business,  operations,  financial  condition,
properties  or assets or the Company or in any material  impairment of the right
or  ability  of the  Company  to  carry  on its  business  substantially  as now
conducted or in any material liability on the part of the Company or which would
draw into question the validity of the Agreement or of any action taken or to be
taken in connection with the transactions contemplated hereby, or which would be
likely to impair  materially  the  ability of the  Company to perform  under the
terms of the Agreement.

          7.  The  Company  is  not   currently   in  material   breach  of  any
representation  or warranty,  or in material  default under any provision of the
Agreement.

          8. The  Company  is duly  authorized  to  engage  in the  transactions
described and contemplated in the Agreement.

<PAGE>

          IN WITNESS  WHEREOF,  I have  hereunto  signed my name and affixed the
seal of the Company.


Dated:

[Seal]                                    AURORA LOAN SERVICES INC.


                                          By:
                                          Name:
                                          Title:

          I,  ________________________,  an [Assistant] Secretary of Aurora Loan
Services Inc., hereby certify that  ____________ is the duly elected,  qualified
and acting [Vice]  President of Aurora Loan Services Inc. and that the signature
appearing above is [her] [his] genuine signature.

          IN WITNESS WHEREOF, I have hereunto signed my name.

Dated:                                    By:
                                          Name:
[Seal]                                    Title: [Assistant] Secretary

<PAGE>

                                    EXHIBIT F

                           FORM OF CUSTODIAL AGREEMENT

                             (Intentionally omitted)

<PAGE>

                                   EXHIBIT G

                   FORM OF OPINION OF COUNSEL TO THE SERVICER

                                                   (date)


Lehman Capital, A Division of
Lehman Brothers Holdings Inc.
Three World Financial Center
New York, New York 10285

Ladies and Gentlemen:

          You have  requested  my  opinion,  as Legal  Counsel  to  Aurora  Loan
Services Inc. (the  "Servicer"),  with respect to certain  matters in connection
with the  servicing  by the  Servicer  of the  Mortgage  Loans  pursuant to that
certain  Flow  Servicing  Agreement,  by and  between  the  Servicer  and Lehman
Capital, A Division of Lehman Brothers Holdings Inc. (the "Owner"),  dated as of
September  1, 1997,  (the "Flow  Servicing  Agreement").  Capitalized  terms not
otherwise  defined  herein  have the  meanings  set forth in the Flow  Servicing
Agreement.

                  I have examined the following documents:

                  1.   the Flow Servicing Agreement; and
                  2.   such other documents, records and papers as I have deemed
                       necessary and relevant as a basis for this opinion.

          To the extent I have deemed  necessary and proper,  I have relied upon
the  representations  and  warranties  of the  Servicer  contained  in the  Flow
Servicing Agreement.  I have assumed the authenticity of all documents submitted
to me as originals,  the  genuineness of all  signatures,  the legal capacity of
natural persons and the conformity to the originals of all documents.

<PAGE>

          Subject to the foregoing, it is my opinion that:

1. The  Servicer  is a duly  organized,  validly  existing  corporation  in good
standing  under the laws of the state  Delaware and is authorized to service and
administer the Mortgage  Loans in the states where the Mortgaged  Properties are
located.

2. The Servicer has the power to engage in the transactions  contemplated by the
Flow Servicing  Agreement and all requisite power,  authority and legal right to
execute and deliver the Flow Servicing Agreement, and to perform and observe the
terms and conditions of such instrument.

3. The Flow Servicing Agreement has been duly authorized, executed and delivered
by the  Servicer  and is a legal,  valid and binding  agreement  enforceable  in
accordance with its respective terms against the Servicer, subject to bankruptcy
laws and other similar laws of general application affecting rights of creditors
and  subject  to the  application  of  the  rules  of  equity,  including  those
respecting the availability of specific performance.

4.  Either  (i) no  consent,  approval,  authorization  or order of any court or
governmental  agency  or  body  is  required  for the  execution,  delivery  and
performance  by the  Servicer of or  compliance  by the  Servicer  with the Flow
Servicing Agreement,  or the servicing of the Mortgage Loans or the consummation
of the transactions  contemplated by the Flow Servicing  Agreement;  or (ii) any
required  consent,  approval,  authorization  or order has been  obtained by the
Servicer.

5.  Neither  the  consummation  of the  transactions  contemplated  by,  nor the
fulfillment  of the terms of, the Flow  Servicing  Agreement  conflicts  or will
conflict with or results or will result in a breach of, or  constitutes  or will
constitute a default  under,  the  organization  documents of the Servicer,  the
terms of any material  indenture or other  agreement or  instrument to which the
Servicer  is a party or by which  it is  bound  or to  which it is  subject,  or
violates any statute or order, rule, regulations,  writ, injunction or decree of
any court,  governmental  authority or regulatory  body to which the Servicer is
subject or by which it is bound.

6. There is no action, suit, proceeding or investigation pending or, to the best
of my knowledge,  threatened against the Servicer which, in my judgment,  either
in any one  instance or in the  aggregate,  may result in any  material  adverse
change in the business, operations, financial condition, properties or assets of
the  Servicer  or in any  material  impairment  of the right or  ability  of the
Servicer  to carry on its  business  substantially  as now  conducted  or in any
material liability on the part of the Servicer or which would draw into question
the  validity of the Flow  Servicing  Agreement  or of any action taken or to be
taken in connection with the transactions  contemplated  thereby, or which would
be likely to impair  materially the ability of the Servicer to perform under the
terms of the Flow Servicing Agreement.

          This  opinion  is  given to you for your  sole  benefit,  and no other
person or  entity is  entitled  to rely  hereon  except  that the  purchaser  or
purchasers to which you resell the Mortgage Loans may rely on this opinion as if
it were addressed to them as of its date, provided that the Servicer remains the
servicer of the Mortgage Loans under the Flow Servicing Agreement.

                                          Very truly yours,


                                          Name
                                          Legal Counsel

<PAGE>

                                   EXHIBIT H

                FORM OF COLLATERAL PLEDGE AND SECURITY AGREEMENT

          COLLATERAL  PLEDGE AND SECURITY  AGREEMENT,  dated as of _________ __,
199_, by and between Aurora Loan Services Inc. ("Pledgor") and Lehman Capital, A
Division of Lehman Brothers Holdings Inc. ("Pledgee").

          WHEREAS,  heretofore  Pledgor and Pledgee  executed  that certain Flow
Servicing Agreement, dated as of September 1, 1997 (the "Servicing Agreement");

          WHEREAS,  heretofore  Pledgee sold certain of the mortgage loans which
had been  subject to the  Servicing  Agreement  to the [Third  Party  Purchaser]
("Purchaser")  pursuant to that  certain  [Purchase  Agreement]  (the  "Purchase
Agreement"),  dated  as of  _________  __,  199_,  by and  between  Pledgee  and
Purchaser,  which  mortgage  loans are listed on Exhibit A attached  hereto (the
"Mortgage Loans");

          WHEREAS, pursuant to the Purchase Agreement, Pledgor has been retained
to service the Mortgage Loans sold to Purchaser;

          WHEREAS,  Section 7.07 of the Servicing Agreement obligates Pledgor to
remit to Pledgee the amount of the  monthly  servicing  fee  received by Pledgor
with respect to each Mortgage Loan under the Purchase Agreement in excess of the
monthly  servicing  fee which had been  received by Pledgor  from  Pledgee  with
respect to each Mortgage Loan previously subject to the Servicing  Agreement and
sold to Purchaser (the "Additional  Remittance"),  and in connection  therewith,
obligates Pledgor to send to Pledgee a monthly report;

          WHEREAS,  Section 7.08 of the Servicing  Agreement  permits Pledgee to
cause  Pledgor at any time under any  Reconstitution  Agreement  to transfer the
servicing  responsibilities  and duties  associated  therewith to Pledgee or any
designee of Pledgee, and in connection therewith, obligates Pledgor to cooperate
with Pledgee in such transfer;

          WHEREAS,  Pledgor's obligations to (i) remit to Pledgee the Additional
Remittance,  (ii) deliver a monthly  report in  connection  with the  Additional
Remittance and (iii)  cooperate with Pledgor in connection  with any transfer of
servicing responsibilities and duties;

          WHEREAS, Pledgor desires to pledge to Pledgee all its right, title and
interest in and to the Servicing  Rights (as defined below) with respect to each
Mortgage Loan.

          NOW, THEREFORE,  for good and valuable consideration,  the receipt and
sufficiency  of which are hereby  acknowledged,  Pledgor  and  Pledgee  agree as
follows:

          1. Pledgor hereby grants, pledges,  conveys,  transfers and assigns to
Pledgee a first priority  security interest in and pledge of all its right title
and interest in and to any and all of the  following:  (i) all rights to service
the  Mortgage  Loans;  (ii) any  payments  to or monies  received by Pledgor for
servicing the Mortgage  Loans;  (iii) all Ancillary  Income or similar  payments
retained by Pledgor with respect to the Mortgage  Loans;  (iv) all agreements or
documents  creating,  defining or evidencing any of the servicing rights related
to the  Mortgage  Loans;  (v) Escrow  Payments or other  similar  payments  with
respect to the Mortgage Loans and any amounts actually collected by Pledgor with
respect  thereto;  (vi) all accounts and other rights to payments related to any
of the property described in this paragraph; and (vii) possession and use of any
and all Servicing  Files  pertaining to the Mortgage  Loans or pertaining to the
past, present or prospective  servicing of the Mortgage Loans (items (a) through
(g) are collectively referred to herein as the "Servicing Rights").

          2. Pledgor covenants and agrees that:

          (a) No sale,  transfer,  assignment,  hypothecation  or  pledge of the
Servicing  Rights shall be made by Pledgor  except in full  compliance  with all
applicable laws, rules,  regulations and orders, and then only after Pledgor has
first received the prior written consent of Pledgee to such sale; and

          (b) The Pledgee's counsel will, deliver,  file, record and prepare for
execution by the Pledgor such UCC-1 financing  statements,  further  agreements,
instruments and documents as Pledgee may require to impose,  perfect and protect
the security interest created and granted by this Collateral Pledge and Security
Agreement.

          3.  Each  of the  following  shall  constitute  an  event  of  default
hereunder:

                    (i)  failure by Pledgor to remit to Pledgee  the  Additional
          Remittance in accordance with Section 7.07 of the Servicing Agreement,
          which  failure  continues for a period of five (5) Business Days after
          the date upon which written notice of such failure, requiring the same
          to be remedied, shall have been given to Pledgor by Pledgee;

                    (ii)  failure by Pledgor to provide  Pledgee  with a monthly
          report in connection with the Additional Remittance in accordance with
          Section  7.07 of the  Servicing  Agreement,  which  failure  continues
          unremedied  for a period of thirty  (30) days  after the date on which
          written  notice of such  failure,  requiring  the same to be remedied,
          shall have been given to Pledgor by Pledgee; and

                    (iii)  failure by Pledgor to  cooperate  with Pledgee in the
          transfer of  servicing  responsibilities  and duties to Pledgee or any
          designee of Pledgee in  accordance  with Section 7.08 of the Servicing
          Agreement,  which failure continues  unremedied for a period of thirty
          (30) days  after  the date on which  written  notice of such  failure,
          requiring the same to be remedied, shall have been given to Pledgor by
          Pledgee.

          4. Upon the  occurrence  of an event of  default  as  hereinabove  set
forth, (i) Pledgee may, at its option, notify Pledgor that the assignment herein
has become effective and, upon the sending of such notice,  the Servicing Rights
shall be deemed absolutely  assigned to Pledgee without the need for any further
documentation;  (ii)  Pledgee  shall have all rights and  remedies  of a secured
party under the Uniform  Commercial  Code; (iii) Pledgee shall have the right to
sell and transfer the  Servicing  Rights by any means and upon any terms Pledgee
deems necessary or desirable;  (iv) Pledgee shall be entitled to such injunctive
relief as may be granted by any court  having  equitable  jurisdiction  over the
Servicing Rights;  and (v) Pledgor hereby appoints Pledgee its  attorney-in-fact
to endorse  any other  document or  instrument  necessary  to permit  Pledgee to
realize upon the Servicing Rights.

          5.  Each  remedy  granted  in  Paragraph  4 above  shall not be deemed
exclusive of any other such remedy.

          6. This Collateral Pledge and Security  Agreement shall terminate upon
the termination of the obligation of Pledgee to remit the Additional  Remittance
in accordance with Section 7.07 of the Servicing Agreement.

          7. This  Collateral  Pledge and Security  Agreement  contains the full
understanding  of the parties in respect of the subject matter  hereof,  and may
not be amended, altered,  discharged or terminated,  except by another agreement
in writing, signed by the party sought to be charged therewith.

          8. This Collateral Pledge and Security Agreement shall be binding upon
and shall  inure to the  benefit  of the  parties  hereto  and their  respective
successors and permitted assigns.

          9. Capitalized  terms used herein but not otherwise defined shall have
the meanings set forth in the Servicing Agreement.

          10. This Collateral  Pledge and Security  Agreement shall be construed
in accordance with the laws of the State of New York.

<PAGE>

          IN WITNESS WHEREOF, the parties have caused this Collateral Pledge and
Security  Agreement to be executed by their duly  authorized  officers as of the
date first above written.

                                             LEHMAN CAPITAL, A DIVISION
                                             OF LEHMAN BROTHERS HOLDINGS INC.
                                             Pledgee


                                             By:________________________________

                                             Name:______________________________
                                             Title:_____________________________


                                             AURORA LOAN SERVICES INC.
                                             Pledgor


                                             By:________________________________
                                             Name:______________________________
                                             Title:_____________________________




                                                                     EXECUTION

                       RECONSTITUTED SERVICING AGREEMENT


     THIS RECONSTITUTED SERVICING AGREEMENT (this "Agreement"), entered into
as of the 1st day of June, 1998, by and among LEHMAN CAPITAL, A DIVISION OF
LEHMAN BROTHERS HOLDINGS INC., a Delaware corporation ("Lehman Capital"),
American Residential Investment Trust, Inc. ("AmREIT") and AURORA LOAN
SERVICES INC., a Delaware corporation ("Aurora"), recites and provides as
follows:

                                   RECITALS

     WHEREAS, AmREIT has purchased certain packages of conventional
residential mortgage loans (the "Mortgages Loans") from Lehman Capital, which
Mortgage Loans are currently being serviced for AmREIT pursuant to a Servicing
Agreement between Lehman Capital Services, Inc. and Aurora, as servicer (the
"Servicer"), dated as of December 11, 1997 (relating to residential adjustable
mortgage loans Group No. 1997-LCIII) (the "Flow Servicing Agreement"); and

     WHEREAS, AmREIT intends to securitize its ownership of the Mortgage
Loans, and in connection therewith, for purposes of such securitization
desires to add to the Mortgage Loans presently serviced under the Flow
Servicing Agreement a group of mortgage loans (the "Additional Mortgage
Loans") presently being subserviced for AmREIT by the Servicer pursuant to a
Subservicing Agreement, dated as of February 1, 1998 (the "Subservicing
Agreement"), between AmREIT and the Servicer; and

     WHEREAS, in connection with such securitization, Lehman, AmREIT and the
Servicer desire to amend the Flow Servicing Agreement to incorporate the
Additional Mortgage Loans on the terms and conditions set forth herein (such
Additional Mortgage Loans together with the Mortgage Loans are identified in
Schedule I hereto and are collectively referred to as the "Serviced Mortgage
Loans");

     WHEREAS, in connection with such securitization, AmREIT, as the assignee
of Lehman Capital under the Flow Servicing Agreement, intends to enter into an
Acknowledgement Agreement with Aurora pursuant to which AmREIT will transfer
to Aurora, as Servicer, under such agreement, the servicing responsibilities
related to the Additional Mortgage Loans and Aurora will agree to assume such
responsibilities;

     WHEREAS, AmREIT intends to convey the Serviced Mortgage Loans to American
Residential Eagle, Inc., a Delaware corporation (the "Depositor"), pursuant to
a Mortgage Loan Purchase Agreement dated as of June 1, 1998; the Depositor
intends to convey the Serviced Mortgage Loans to American Eagle Bond Trust
1998-1 (the "Bond Issuer") pursuant to Deposit Trust Agreement dated as of
June 1, 1998; and the Bond Issuer intends, in turn, to pledge the Serviced
Mortgage Loans to First Union National Bank, a national banking association,
as trustee (the "Bond Trustee"), under an Indenture dated as of June 1, 1998
between the Bond Issuer and the Bond Trustee (the "Indenture"); and

     WHEREAS, pursuant to a Master Servicing Agreement, dated as of June 1,
1998 (the "Master Servicing Agreement'), among the Bond Issuer, the Bond
Trustee and Norwest Bank Minnesota, N.A. ("Norwest"), as master servicer
(Norwest, together with any successor master servicer appointed pursuant to
the provisions of the Master Servicing Agreement referred to herein as the
"Master Servicer"), the Master Servicer shall be obligated, among other
things, to supervise the servicing of the Serviced Mortgage Loans on behalf of
the Bond Trustee and Bond Issuer, and shall have the right, under certain
circumstances, to terminate the rights and obligations of the Servicer under
this Agreement.

     NOW, THERFORE, in consideration of the mutual agreements hereinafter set
forth and other good and valuable consideration, the receipt and adequacy of
which are hereby acknowledged, Lehman Capital, AmREIT and the Servicer hereby
agree as follows:

                                   AGREEMENT

     1.  Definitions.  Capitalized terms used and not defined in this Agreement,
including Exhibit A hereto and any provisions of the Flow Servicing Agreement
incorporated by reference herein, shall have the meanings ascribed to such
terms in the Flow Servicing Agreement, or if not defined therein, in the
Master Servicing Agreement or the Indenture.

     2.  Inclusion of Additional Mortgage Loans.  The Additional Mortgage Loans
as identified in Schedule I hereto shall be deemed included within the
definition of "Mortgage Loans" under the Flow Servicing Agreement for all
purposes thereunder, effective as of the date set forth in, and upon the
delivery to the Servicer of, an Acknowledgement Agreement covering the
Additional Mortgage Loans in the form attached as Exhibit F to the Flow
Servicing Agreement.

     3.  Servicing Compensation For Additional Mortgage Loans.  During the
period from the date hereof until February 1, 2003 or the earlier termination
of the Subservicing Agreement pursuant to Section 9.02 thereof (assuming for
such purposes that the Additional Mortgage Loans had remained subject to the
Subservicing Agreement, notwithstanding the provisions of Section 1 above) on
the last Business Day of each month, the Servicer shall remit separately to
AmREIT (notwithstanding that AmREIT may have ceased to be the Owner of the
Additional Mortgage Loans) an amount equal to the difference between (or, if
the difference is negative, AmREIT shall remit such deficiency to the
Servicer): (i) the sum of the Servicing Fee (as defined in the Flow Servicing
Agreement), Assignment Fees and Ancillary Income received by Servicer during
the Due Period ending on the first Business Day of such month relating to the
Additional Mortgage Loans pursuant to the Flow Servicing Agreement, minus (ii)
the total amount of compensation (including Base Sub-Servicing Fees, Ancillary
Income, Assignment Fees, Release Fees and Special Servicing Fees as each such
term is defined and used in the Subservicing Agreement) that would have been
payable for such Due Period to the Servicer pursuant to the Subservicing
Agreement in respect of the Additional Mortgage Loans if such Additional
Mortgage Loans had remained subject thereto; minus (iii) all Prepayment
Interest Shortfall amounts, Monthly Advances and Servicing Advances required
to be made or paid by the Servicer in respect of the Additional Mortgage Loans
under the Flow Servicing Agreement for such Due Period.

     4.  Servicing.  The Servicer agrees, with respect to the Serviced Mortgage
Loans, to perform and observe the duties, responsibilities and obligations
that are to be performed and observed under the provisions of the Flow
Servicing Agreement, except as otherwise provided herein and in Exhibit A
hereto, and that the provisions of the Flow Servicing Agreement, as so
modified, are and shall be a part of this Agreement to the same extent as if
set forth herein in full.

     5.  Master Servicing; Termination of Servicer.  The Servicer, including any
successor servicer hereunder, shall be subject to the supervision of the
Master Servicer, which Master Servicer shall be obligated to ensure that the
Servicer services the Serviced Mortgage Loans in accordance with the
provisions of this Agreement. The Master Servicer, acting on behalf of the
Bond Issuer and the Bond Trustee pursuant to the Master Servicing Agreement,
shall have the same rights as the "Owner" (as defined in the Flow Servicing
Agreement) to enforce the obligations of the Servicer under the Flow Servicing
Agreement. The Master Servicer shall be entitled to terminate the rights and
obligations of the Servicer under this Agreement upon the failure of the
Servicer to perform any of its obligations under this Agreement, as provided
in Article IX of the Flow Servicing Agreement.

     In addition, in the event that Lehman Capital and AmREIT agree to
transfer the servicing rights in respect of the Serviced Mortgage Loans to one
or more successor servicers, the rights and obligations of the Servicer under
this Agreement shall terminate without cause, upon thirty days written notice
to the Servicer, and each successor servicer shall succeed to the rights and
obligations of the Servicer under this Agreement as of such date. Upon such
termination the terminated Servicer shall not be entitled to the Servicing Fee
or any portion thereof, or, except as provided in the Flow Servicing
Agreement, to any other amounts in respect of the Serviced Mortgage Loans.

     The Servicer agrees that, notwithstanding anything to the contrary in the
Flow Servicing Agreement, Lehman Capital is the sole owner of the servicing
rights relating to the Serviced Mortgaged Loans (other than the Additional
Mortgage Loans) and AmREIT is the sole owner of the servicing rights relating
to Additional Mortgage Loans, and that the Servicer shall have no right to
transfer the servicing thereof.

     6.  No Representations.  Neither the Servicer nor the Master Servicer shall
be obligated or required to make any representations and warranties regarding
the Serviced Mortgage Loans in connection with the transactions contemplated
by the Master Servicing Agreement and the Indenture and the issuance of the
Underlying Bond issued pursuant thereto.

     7.  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.

     8.  Governing Law.  THIS SERVICING 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.

     9.  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.

     10.  Reconstitution.  Lehman Capital, AmREIT and the Servicer agree that
this Agreement is a Reconstitution Agreement, and that the date hereof is the
Reconstitution Date, each as defined in the Flow Servicing Agreement.

     11.  Notices and Remittances.  All notices required to be delivered to the
Master Servicer under this Agreement shall be delivered to the Master Servicer
at the following address:

                  Norwest Bank Minnesota, National Association
                  11000 Broken Land Parkway
                  Columbia, Maryland  21044
                  Attn:  Master Servicing Department, AmREIT 1998-1

     All remittances required to be made to the Master Servicer under this
Agreement shall be made to the following wire account:

                  Norwest Bank Minnesota, National Association
                  Minneapolis, Minnesota
                  ABA#:  091-000-019
                  Account Name:  Corporate Trust Clearing
                  Account Number:  3970771416

All remittances to be made to AmREIT or the Servicer  pursuant to Section 3 of
this  Agreement  shall be made to such party by wire  transfer  to the account
designated by such party in writing.

     12.  Errors and Omissions Insurance.  The Servicer shall keep in force
during the term of this Agreement a fidelity bond and a policy or policies of
insurance covering errors and omissions in the performance of the Servicer's
obligations under this Agreement. Such fidelity bond and policy or policies
shall be maintained with recognized insurers and shall be in such form and
amount as would permit the Servicer to be qualified as a FNMA or FHLMC
seller-servicer. The Servicer shall be deemed to have complied with this
provision if an affiliate of the Servicer has such errors and omissions and
fidelity bond coverage and, by the terms of such insurance policy or fidelity
bond, the coverage afforded thereunder extends to the Servicer. The Servicer
shall furnish to the Master Servicer a copy of each such bond and insurance
policy if (i) the Master Servicer so requests and (ii) the Servicer is not an
affiliate of Lehman Brothers Inc. at the time of such request.

     13.  Annual Officer's Certificate.  On or before April 30 of each year,
beginning with April 30, 1999, the Servicer, at its own expense, will deliver
to Lehman Capital, AmREIT and the Master Servicer a Servicing Officer's
certificate stating, as to each signer thereof, that (i) a review of the
activities of the Servicer during such preceding fiscal year and of
performance under this Agreement has been made under such officers'
supervision, and (ii) to the best of such officers' knowledge, based on such
review, the Servicer has fulfilled all its obligations under this Agreement
for such year, or, if there has been a default in the fulfillment of all such
obligations, specifying each such default known to such officers and the
nature and status thereof including the steps being taken by the Servicer to
remedy such default.

     14.  Servicer Auction Call.  On any Distribution Date on which the Pool
Principal Balance of the Mortgage Loans is equal to or less than 10% of the
initial Pool Principal Balance, the Servicer shall have the option to direct
the Master Servicer by written notice to solicit not less than three bids for
the Mortgage from dealer firms specified to it by the Issuer. The Master
Servicer will deliver the three bids to the Trustee promptly upon receipt. If
the purchase price would be less than the Minimum Purchase Price, the Servicer
may direct the Master Servicer to continue to solicit bids as described above,
at quarterly intervals, until a bid equal to the Minimum Purchase Price is
received.



<PAGE>


     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:


                                      AURORA LOAN SERVICES INC.



                                      By: ______________________________________
                                            Name:
                                            Title:





<PAGE>




                                   EXHIBIT A

                 MODIFICATIONS TO THE FLOW SERVICING AGREEMENT


1.   The following is hereby added immediately following the words "incidental
     fees and charges" in the definition of "Ancillary Income" in Article I:
     ", but not including any premium or penalty associated with a prepayment
     of principal of a Mortgage Loan."

2.   The definition of "Custodial Agreement" in Article I is hereby deleted
     and replaced with the following:

     "The custodial agreements relating to custody of the Serviced Mortgage
     Loans among: (i) Chase Bank of Texas, N.A., as Custodian and First Union
     National Bank, as Trustee, and (ii) Bankers Trust Company of California,
     N.A., as Custodian and First Union National Bank, as Trustee, each dated
     as of June 1, 1998."

3.   The following definition is hereby added:

          "Prepayment Period: With respect to the first Remittance Date, the
          period beginning on the Cut-off Date and ending on June 1, 1998.
          With respect to each subsequent Remittance Date, the period
          commencing on the second day of the month immediately preceding the
          month in which such Remittance Date occurs and ending on the first
          day of the month in which such Remittance Date occurs."

4.   The definition of "Monthly Advance" in Article I is hereby amended by
     adding at the end of such definition the following: ", but only to the
     extent that such amount is expected, in the reasonable judgment of the
     Servicer, to be recoverable from collections or other recoveries in
     respect of such Mortgage Loan."

5.   The definition of "Qualified Depository" in Article I is hereby deleted
     and replaced with the following:

     "Any of (i) a depository the accounts of which are insured by the FDIC
     and the short-term debt obligations of which have the highest short-term
     ratings of each Rating Agency and the long-term debt obligations of which
     shall be rated AA or higher by S&P and Aa or higher by Moody's; (ii) the
     corporate trust department of any federal or state chartered depository
     institution or trust company acting in its fiduciary capacity acceptable
     to each Rating Agency, having capital or surplus of not less than
     $100,000,000; or (iii) the Servicer, unless the Master Servicer is
     notified by either Rating Agency that the designation of the Servicer as
     a Qualified Depository will result in a qualification, withdrawal or
     downgrade of the then-current rating of any of the Certificates."

6.   The definition of "Servicing Advance" in Article I is hereby amended by
     adding, immediately after the phrase "but not limited to, the cost of",
     the following: "transfer of servicing of Distressed Mortgage Loans to the
     Special Servicer pursuant to Section 9.03, and".

7.   The first sentence of the definition of "Servicing Fee" in Article I is
     hereby deleted and replaced with the following: "The servicing fee shall
     be an amount equal to one-twelfth the product of (a) a rate per annum
     equal to 0.50% and (b) the Stated Principal Balance of such Mortgage
     Loan. The obligation of the Master Servicer to pay the Servicing Fee is
     limited to, and the Servicing Fee is payable solely from, the interest
     portion (including recoveries with respect to interest from Liquidation
     Proceeds to the extent permitted by Section 3.05 of this Agreement) of
     such Monthly Payment collected by the Servicer, or as otherwise provided
     under this Agreement."

8.   The following definition is hereby added:

         "Special Servicer":  Ocwen Federal Bank FSB, a federal savings bank.

9.   The fourth and fifth paragraphs of Section 3.01 are hereby deleted and
     replaced with the following paragraph:

          "Consistent with the terms of this Agreement, the Servicer may waive
          any late payment charge, assumption fee or other fee that may be
          collected in the ordinary course of servicing the Mortgage Loans.
          The Servicer shall not make any future advances to any obligor under
          any Mortgage Loan, and (unless the Mortgagor is in default with
          respect to the Mortgage Loan or such default is, in the judgment of
          the Servicer, reasonably foreseeable) the Servicer shall not permit
          any modification of any material term of any Mortgage Loan,
          including any modification that would change the Mortgage Interest
          Rate, defer or forgive the payment of principal or interest, reduce
          or increase the outstanding principal balance (except for actual
          payments of principal) or change the final maturity date on such
          Mortgage Loan. In the event of any such modification which permits
          the deferral of interest or principal payments on any Mortgage Loan,
          the Servicer shall, on the Business Day immediately preceding the
          Remittance Date in any month in which any such principal or interest
          payment has been deferred, make a Monthly Advance in accordance with
          Section 4.03, in an amount equal to the difference between (a) such
          month's principal and one month's interest at the Remittance Rate on
          the unpaid principal balance of such Mortgage Loan and (b) the
          amount paid by the Mortgagor. The Servicer shall be entitled to
          reimbursement for such advances to the same extent as for all other
          advances made pursuant to Section 4.03. Without limiting the
          generality of the foregoing, the Servicer shall continue, and is
          hereby authorized and empowered, to execute and deliver on behalf of
          itself and the Master Servicer, all instruments of satisfaction or
          cancellation, or of partial or full release, discharge and all other
          comparable instruments, with respect to the Mortgage Loans and with
          respect to the Mortgaged Properties. Upon the request of the
          Servicer, the Master Servicer shall execute and deliver to the
          Servicer any powers of attorney and other documents, furnished to it
          by the Servicer and reasonably satisfactory to the Master Servicer,
          necessary or appropriate to enable the Servicer to carry out its
          servicing and administrative duties under this Agreement.

          Notwithstanding anything to the contrary in this Agreement, the
          Servicer shall not waive any premium or penalty in connection with a
          prepayment of principal of any Mortgage Loan, and shall not consent
          to the modification of any Mortgage Note to the extent that such
          modification relates to payment of a prepayment premium or penalty."

10.  The words "Lehman Capital, A Division of Lehman Brothers Holdings Inc.,
     owner of residential Mortgage Loans, Group No. 1997-LCIII, and various
     Mortgagors" in the first paragraph of Section 3.03 are hereby deleted and
     replaced with the following: "Norwest Bank Minnesota, National
     Association, as master servicer for American Residential Eagle Bond Trust
     1998-1 and First Union National Bank, as Bond Trustee."

11.  Section 3.03 is further amended by deleting the word "and" at the end of
     clause (vii), replacing the period at the end of clause (viii) with ";
     and", and adding the following immediately after clause (viii):

          "(ix) any principal prepayment penalties received in connection with
          the Mortgage Loans."

12.  Section 3.04 is amended by replacing the word "Owner" at the end of
     subclause (iii) with the words "Bond Issuer and Bond Trustee".

13.  Section 3.04 is further amended by adding the words "and for any unpaid
     Servicing Fees" after the word "Advances" in subclause (iv); by adding
     the words "REO Disposition Proceeds and other amounts recovered in
     respect of the related REO Property" after the words "Insurance Proceeds"
     in subclause (iv); and by replacing the word "Owner" with the words "Bond
     Issuer and Bond Trustee" in subclause (iv).

14.  The words "Lehman Capital, A Division of Lehman Brothers Holdings Inc.,
     owner of residential Mortgage Loans, Group No. 1997-LCIII, and various
     Mortgagors" in the first paragraph of Section 3.05 are hereby deleted and
     replaced with the following: "Norwest Bank Minnesota, National
     Association, as master servicer for American Residential Eagle Bond Trust
     1998-1 and First Union National Bank, as Bond Trustee."

15.  the third paragraph of Section 3.10 is deleted in its entirety.

16.  The first paragraph of Section 4.01 is hereby deleted and replaced with
     the following:

          "On each Remittance Date the Servicer shall remit by wire transfer
          of immediately available funds to the Master Servicer (a) all
          amounts deposited in the Custodial Account as of the close of
          business on the last day of the related Due Period (net of charges
          against or withdrawals from the Custodial Account pursuant to
          Section 3.04), minus (b) any amounts attributable to Principal
          Prepayments, Liquidation Proceeds, Insurance Proceeds, Condemnation
          Proceeds or REO Disposition Proceeds received after the applicable
          Prepayment Period, which amounts shall be remitted on the following
          Remittance Date, and minus (c) any amounts attributable to Monthly
          Payments collected but due on a due date or dates subsequent to the
          first day of the month in which such Remittance Date occurs, which
          amounts shall be remitted on the Remittance Date next succeeding the
          Due Period for such amounts."

17.  Section 4.02 is hereby amended by deleting the words "Remittance Date" in
     the first line of such Section, and substituting the following: "tenth
     Business Day of each month"

18.  The following new Section is added after Section 9.02:

          Section 9.03 Coordination with Special Servicer.

          "On the second Business Day of each month, the Servicer shall orally
          inform the Master Servicer and the Special Servicer as to which
          Mortgage Loans have become delinquent for a period of 61 days or
          more, without giving effect to any grace period permitted by the
          related Mortgage Note (each, a "Distressed Mortgage Loan"). No
          Mortgage Loan shall be considered to be delinquent for such purpose
          by virtue of the related Mortgagor having made payment to a prior
          servicer. Any such Mortgage Loan as to which all past due payments
          are made prior to the Notice Date shall not be considered to be a
          Distressed Mortgage Loan, and the servicing thereof shall not be
          transferred as provided below. On the fourth Business Day of each
          month (the "Notice Date"), the Servicer shall send by facsimile a
          written listing of the Distressed Mortgage Loans to the Master
          Servicer, the Bond Trustee and the Custodian, and shall mail to the
          Mortgagor of each Mortgage Loan listed in a Transfer Notice a letter
          advising each such Mortgagor of the transfer of the servicing of the
          related Mortgage Loan to the Special Servicer, in accordance with
          the Cranston Gonzales National Affordable Housing Act of 1990;
          provided, however, the content and format of such letter shall have
          the prior approval of the Special Servicer. The Servicer shall
          promptly provide the Special Servicer with copies of all such
          notices. The transfer of servicing with respect to each such
          Mortgage Loan to the Special Servicer shall be effected by the
          Servicer not later than the fifteenth day following the applicable
          Notice Date (the "Transfer Date"). By the Business Day immediately
          following each Notice Date, the Servicer shall provide the Master
          Servicer, the Special Servicer, the Trustee and the Custodian with a
          certification (the "Transfer Notice") listing the Distressed
          Mortgage Loans.

          At least five Business Days prior to the Transfer Date, the Servicer
          shall deliver, with respect to the Distressed Mortgage Loans listed
          on the related Transfer Notice, to the Special Servicer all
          Servicing Files, and to the Special Servicer and the Master Servicer
          a preliminary loan level tape or other electronic media (a "Report")
          in form reasonably acceptable to the Servicer, the Master Servicer
          and the Special Servicer. Within two Business Days following such
          Transfer Date, the Servicer shall deliver such Report in final form
          reasonably acceptable to the Master Servicer and the Special
          Servicer, and commensurate with generally acceptable industry
          standards, detailing the amount of any unreimbursed Monthly
          Advances, Servicing Advances and accrued and unpaid Servicing Fees
          on a loan level basis. Should the Master Servicer or the Special
          Servicer desire a loan level tape or other electronic media
          containing information which is not readily extractable from the
          Servicer's servicing system, the Servicer shall diligently cooperate
          to make such loan level data available to the Master Servicer and
          Special Servicer. In addition, at least five Business Days prior to
          the Transfer Date, the Servicer shall transfer to the Special
          Servicer any funds held in an Escrow Account or Custodial Account
          relating to the Distressed Mortgage Loans listed in the related
          Transfer Notice. Upon the successful completion of the transfer of
          servicing for Distressed Mortgage Loans, the Special Servicer will
          reimburse the Servicer for any unreimbursed Monthly Advances,
          Servicing Advances and accrued and unpaid Servicing Fees with
          respect to such Distressed Mortgage Loans which have been properly
          documented. The Servicer shall be paid, from the Custodial Account,
          a termination fee of $25.00 for each Distressed Mortgage Loan
          transferred to the Special Servicer.

          In connection with the transfer of any Distressed Mortgage Loan, (i)
          the Servicer will be responsible for servicing the Distressed
          Mortgage Loan until the effective date of transfer of servicing to
          the Special Servicer, but shall have no right or obligation to
          service such Distressed Mortgage Loan from and after the effective
          date of the transfer of servicing to the Special Servicer, (ii)
          notwithstanding clause (i) above, the Servicer shall include the
          Distressed Mortgage Loan in its monthly remittance report pursuant
          to Section 4.02 for the month in which such transfer is effected and
          shall be obligated, to make the Monthly Advance with respect to such
          Distressed Mortgage Loan on the Remittance Date in the month in
          which such transfer is effected, in each case, regardless of whether
          the Remittance Date occurs before or after the effective date of
          such transfer, (iii) the amount of Monthly Advances to be reimbursed
          to the Servicer by the Special Servicer hereunder shall include the
          Monthly Advance described in clause (ii) above regardless of whether
          the Servicer makes such Monthly Advance before or after the
          effective date of such transfer, (iv) the Servicer shall, no later
          than the end of the month in which such transfer is effected,
          provide to the Special Servicer loan level information (in the loan
          level tape or other electronic media or other agreed-upon form)
          regarding the Distressed Mortgage Loan during the month of such
          transfer as may be necessary to enable the Special Servicer to
          provide such information in its remittance report for the next
          following month, and (v) the Servicer shall not be entitled to the
          Servicing Fee with regard to any such Distressed Mortgage Loan for
          the month in which such transfer occurs."

19.  The following paragraph is added at the end of Section 10.01:

          "Neither the Master Servicer nor any successor servicer (including
          Lehman Capital, AmREIT and the Master Servicer) shall be liable for
          any acts or omissions of the Servicer or any predecessor servicer.
          In particular, neither the Master Servicer nor any successor
          servicer (including Lehman Capital, AmREIT and the Master Servicer)
          shall be liable for any servicing errors or interruptions resulting
          from any failure of the Servicer to maintain computer and other
          information systems that are year-2000 compliant."

20.  The following words are hereby added after the words "Attention: Rick
     Skogg" in Section 10.06(ii):

          "with a copy to:

          Aurora Loan Services Inc.
          601 Fifth Avenue
          P.O. Box 1706
          Scottsbluff, Nebraska  69361
          Telephone No.:  (308) 635-3500
          Telecopier No.:  (308) 632-4287

          Attention:  Lee Trautman"




                              MANAGEMENT AGREEMENT

     This Agreement (the  "Agreement") is made as of June 1, 1998 by and between
American Residential Investment Trust, Inc., a Maryland corporation ("Manager"),
and American  Residential Eagle Bond Trust 1998-1, a Delaware statutory business
trust (the "Issuer"),  pursuant to the Deposit Trust Agreement, dated as of June
1, 1998 (the "Trust Agreement"),  between American  Residential Eagle, Inc. (the
"Company"),  as depositor,  and  Wilmington  Trust Company,  a Delaware  banking
corporation as Owner Trustee ("Owner Trustee").

                                   WITNESSETH:

     WHEREAS,  the Issuer intends to issue a  Collateralized  Callable  Mortgage
Bond (the "Bond"),  collateralized  by a pool of adjustable  rate mortgage loans
owned by the Issuer  ("Mortgage  Loans"),  as more particularly set forth in the
Indenture (the  "Indenture"),  dated as of June 1, 1998,  between the Issuer and
First Union National Bank, a national  banking  association,  in its capacity as
indenture trustee (the "Indenture Trustee"); and

     WHEREAS, the Issuer desires to retain Manager to provide certain management
services to the Issuer in connection with the Bond; and

     WHEREAS,  Manager is prepared to perform  such  services for the benefit of
the Issuer;

     NOW, THEREFORE,  in consideration of the mutual covenants contained herein,
and other good and valuable consideration,  the receipt and sufficiency of which
is hereby acknowledged, the parties hereto agree as follows:

     1.  Definitions.  Capitalized terms not otherwise defined in this Agreement
shall have the  meanings  set forth in the  Indenture  and the Master  Servicing
Agreement,  dated as of June 1, 1998 (the "Master Servicing  Agreement"),  among
Norwest  Bank  Minnesota,  National  Association,  the Issuer and the  Indenture
Trustee.

     2. Manager. Manager will serve as the manager of the Issuer.

     3. Management Services. The Manager will:

          (a) provide the following  services to the Issuer without the Issuer's
     further direction:

               (i) cause the Bond  executed by the Issuer to be delivered to the
          Indenture Trustee for authentication;

               (ii) cause a definitive Bond to be prepared;

               (iii) cause to be kept a Bond Register and appoint successor Bond
          Registrars, if any;

               (iv) in  connection  with  the  original  issuance  of the  Bond,
          prepare  all Issuer  Requests  and Issuer  Orders in  connection  with
          authentication  and delivery of the Bond;  obtain Opinions of Counsel;
          prepare  Officers'   Certificates  and  supply  necessary   supporting
          documents;  supply  insurance  policies,  surety bonds,  instructions,
          opinions  and such other  documents as may be required by the terms of
          the Indenture or by the Indenture Trustee;

               (v) appoint a Bond Paying Agent,  if different from the Indenture
          Trustee,  and direct the Indenture  Trustee to deposit funds with such
          Bond Paying Agent, if required; cause the Bond Paying Agent to execute
          and deliver instruments to the Indenture Trustee, if required;

               (vi)  prepare for  execution by the Issuer and file or record all
          supplements,    amendments,    financing   statements,    continuation
          statements,  instruments  of further  assurance and other  instruments
          necessary for the protection of the Trust Estate;

               (vii) supply Opinions of Counsel as to the Trust Estate;

               (viii)  monitor the Issuer's and other  Persons'  (including  the
          Master  Servicer's)  performance of obligations  and notify the Issuer
          and the Indenture Trustee of any event of default;

               (ix)  prepare  and  deliver  on  behalf  of  the  Issuer   annual
          statements as to compliance  with the Indenture and other documents to
          which the Issuer is a party;

               (x) record the  Assignments  of Mortgage and deliver the recorded
          Assignments to the Indenture Trustee;

               (xi)  monitor the Issuer's  obligations  as to  satisfaction  and
          discharge of the Indenture and report to the Issuer any failure in the
          satisfaction of such obligations;

               (xii) give notice to the  Bondholder  of the  resignation  of the
          Indenture  Trustee  and the  appointment  of any  successor  Indenture
          Trustee;

               (xiii) furnish the Indenture  Trustee with names and addresses of
          the Bondholder to the extent required;

               (xiv)  prepare for execution by the Issuer and file all documents
          required  to be filed on a  periodic  basis  with the  Securities  and
          Exchange Commission and file such documents with the Indenture Trustee
          and deliver summaries of such documents to the Bondholder; monitor the
          Issuer's compliance with provisions of TIA Section 314(a);

               (xv)  prepare  and  deliver  to  the  Issuer  for  execution,  as
          appropriate,  and then deliver to the Indenture  Trustee all documents
          and  opinions  and take all  appropriate  action  with  respect to the
          release of the Mortgage Loans;

               (xvi)  with  the  consent  of  the  Issuer,  appoint  Independent
          accountants and any successors and direct such Independent accountants
          or successors to prepare and deliver  reports or  certificates  to the
          extent required by the Indenture;

               (xvii)  prepare for execution and deliver on behalf of the Issuer
          certificates  or Opinions of Counsel with respect to  compliance  with
          the Indenture;

               (xiii) record the Indenture, if required;

               (xix)  cause to be  prepared  for  execution  by the  Issuer  and
          delivered or filed,  all tax returns,  financial  statements  and such
          annual or other  reports  of the Issuer or the Owner  Trustee,  in its
          capacity as such, as may be required pursuant to the Trust Agreement;

               (xx) cause to be  calculated  the original  issue  discount  with
          regard to the Bond as requested from time to time;

               (xxi) cause to be prepared for execution by the Issuer and filed,
          recorded  or  delivered,   such  statements,   instruments,   notices,
          documents, agreements and certificates or other papers required of the
          Issuer pursuant to Section 5.1 of the Trust Agreement;

               (xxii)  deliver,  on  behalf of the  Issuer,  all  documents  and
          instruments  with  respect to each  Mortgage  Loan as  required by the
          Master Servicing Agreement; and

               (xxiii) deliver,  on behalf of the Issuer, a notice of redemption
          to the Indenture Trustee and any other notice of exercise of rights to
          remove Mortgage Loans from the Indenture;

     (b)  provide the  following  services  to the Issuer  without the  Issuer's
further direction:

               (i) maintain (or cause to be maintained)  the books of the Issuer
          on a calendar year basis using the accrual method of accounting;

               (ii) deliver (or cause to be delivered) to the  Bondholder as may
          be  required by the Code and  applicable  Treasury  Regulations,  such
          information as may be required to enable the Bondholder to prepare its
          federal and state income tax returns;

               (iii) prepare and file or cause to be prepared and filed such tax
          returns  relating  to the  Issuer as may be  required  by the Code and
          applicable  Treasury  Regulations  (making such  elections as may from
          time to time be required or appropriate  under any applicable state or
          federal statutes, rules or regulations); and

               (iv)  collect or cause to be  collected  any  withholding  tax as
          described in and in accordance with Section 5.1 of the Trust Agreement
          with respect to income or  distributions to the Bondholder and prepare
          or cause to be prepared the appropriate forms relating thereto;

     (c) otherwise  provide such  consultation,  services and  assistance as the
Issuer may from time to time  request  in  connection  with the Owner  Trustee's
obligations under the Trust Agreement and/or the Issuer's  obligations under the
Indenture,  the Trust Agreement,  and the Master Servicing Agreement, in respect
of the Bond;

     The  Issuer  shall  cooperate  with the  Manager to  facilitate  the prompt
performance  by the  Manager  of its  obligations  under this  Paragraph  3. The
Manager  may  provide  such  services  as  required  by this  Paragraph 3 either
directly  or may  assign  such  duties to one or more  submanagers  pursuant  to
submanagement agreements; provided, however, that any such submanager shall have
been approved by the Issuer; and provided further that  notwithstanding any such
assignment  the  Manager  shall  remain  liable  for  performing  its duties and
obligations under this Agreement; and

     (d) In performing its services hereunder, observe strictly the following:

               (i) the Issuer's  operating  expenses and liabilities will not be
          paid by the Manager or any affiliate  thereof  (excluding  the Issuer)
          (an "AmREIT  Person") except that certain  organizational  expenses of
          the  Issuer  and   expenses   relating   to   creation   and   initial
          implementation of the Issuer have been paid by the Manager;

               (ii) the Manager will  maintain for the Issuer  records and books
          of account  separate  from those of every AmREIT  Person and telephone
          numbers,  mailing addresses,  stationery and other business forms that
          are separate and distinct from those of every AmREIT Person;

               (iii) any  financial  statements  of any AmREIT  Person which are
          consolidated to include the Issuer will contain detailed notes clearly
          stating that (A) all of the  Issuer's  assets are owned by the Issuer,
          and (B) the Issuer is a separate  legal  entity with its own  separate
          creditors  which will be entitled to be satisfied  out of the Issuer's
          assets  prior to any value in the  Issuer  becoming  available  to the
          Issuer's equity holders;

               (iv) the  Issuer's  assets  will be  maintained  in a manner that
          facilitates  their  identification  and segregation  from those of any
          AmREIT Person;

               (v) the  Manager  will  cause  the  Issuer  to  strictly  observe
          formalities  in its  dealings  with  each  AmREIT  Person  (including,
          without limitation,  formalities in regard to the Issuer's status as a
          separate legal  entity),  and funds or other assets of the Issuer will
          not be commingled with those of any AmREIT Person. The Issuer will not
          be  permitted  to maintain  joint bank  accounts  or other  depository
          accounts to which any AmREIT Person has independent access;

               (vi) the Manager  will cause any  transaction  between the Issuer
          and an AmREIT Person to be fair and equitable to the Issuer, to be the
          type of transaction which would be entered into by a prudent Person to
          the position of the Issuer with an AmREIT Person, and will be on terms
          which are at least as favorable as may be obtained from a Person which
          is not an AmREIT Person;

               (vii) any  AmREIT  Person  that  renders or  otherwise  furnishes
          services  to the Issuer  will be  compensated  by the Issuer at market
          rates for such services; and

               (viii)  the  Manager  will not  permit  the  Issuer or any AmREIT
          Person to be or to hold itself out to be responsible  for the debts of
          the other.

     4. Manager Compensation.  The Manager shall be entitled to receive from the
Issuer a fee,  payable  annually  in  advance,  equal to $1,000  per  month.  In
addition, the Manager will be entitled to certain amounts of income or gain from
the  investment  of funds on deposit in the Bond  Account  and the  Distribution
Account.  The Manager  agrees to deposit any losses on such  investment of funds
into the account such losses were incurred,  pursuant to the terms of the Master
Servicing Agreement.

     5. Limitation of Responsibility of the Manager.

          (a) The Manager will have no responsibility under this Agreement other
     than to  render  the  services  called  for  hereunder.  The  Manager,  its
     affiliates,  shareholders,  directors,  officers and employees shall not be
     liable to the  Issuer,  the  Owner  Trustee,  the  Indenture  Trustee,  the
     Bondholder  or  others,  except by reason of acts  constituting  bad faith,
     willful  misfeasance,  gross  negligence  or  reckless  disregard  of their
     duties. The Issuer will reimburse,  indemnify and hold harmless the Manager
     and its affiliates,  shareholders,  directors,  officers and employees with
     respect to all expenses, losses, damages, liabilities, demands, charges and
     claims of any  nature in  respect  of any acts or  omissions  performed  or
     omitted by the  Manager  and in  accordance  with the  procedure  set forth
     below.

          (b)  Any  amount  due the  Manager  or its  affiliates,  shareholders,
     directors,  officers and employees  under Section 5(a) shall be paid by the
     Issuer,  solely out of the assets of the Trust  Estate that are free of the
     lien of the Indenture,  promptly after each Payment Date, provided that all
     interest and principal due on the Bond on such Payment Date and all amounts
     then  owing to the Bond  Trustee  and the Owner  Trustee  have been paid in
     full.  Any amount  that  cannot be paid to the  Manager or its  affiliates,
     shareholders,   directors,  officers  and  employees  consistent  with  the
     foregoing proviso shall be paid promptly after each succeeding Payment Date
     until paid in full, in each case subject to the foregoing proviso.

     6. Term.  This Agreement  shall continue in effect until the termination of
the Trust Agreement. If the date of such termination is not a Distribution Date,
the Manager  shall be paid the amount due it pursuant to Section 5(a) as of such
termination promptly after such date of termination. ----

     7. Termination.

          (a) The Manager, at its election,  may resign as Manager hereunder and
     be discharged of its duties hereunder upon not less than 30 days' notice to
     the Issuer, the Owner Trustee and the Indenture Trustee; provided, however,
     that no such  resignation  and  discharge  shall become  effective  until a
     Person  selected by the  Manager,  who is  acceptable  to the Issuer in its
     discretion,  shall have  assumed  and  agreed to perform  the duties of the
     Manager  hereunder  as  evidenced  by a written  instrument  to such effect
     delivered to the Issuer.  Upon  delivery of such written  instrument to the
     Issuer,  the  Issuer  shall  promptly  deliver to the  successor  Manager a
     written  instrument  acknowledging  and  accepting  the  assignment  of the
     resigning  Manager's rights hereunder to the successor  Manager.  Each such
     successor  Manager  shall be deemed to be the Manager  for all  purposes of
     this Agreement.

          (b) If any of the following events shall occur and be continuing:

               (i) the Manager shall violate any provision of this Agreement and
          such default is not cured within ten days after written notice thereof
          is given to the Manager by the Issuer or the Indenture Trustee;

               (ii) a court of  competent  jurisdiction  shall enter a decree or
          order for  relief in respect of the  Manager  in an  involuntary  case
          under any applicable  bankruptcy,  insolvency or other similar law now
          or hereafter in effect, or appoint a receiver,  liquidator,  assignee,
          custodian,  trustee,  sequestrator (or other similar  official) of the
          Manager  or for any  substantial  part of its  property,  or order the
          winding-up or liquidation of its affairs; or

               (iii) the  Manager  shall  commence  a  voluntary  case under any
          applicable  bankruptcy,   insolvency  or  other  similar  law  now  or
          hereafter  in  effect,  or shall  consent to the entry of an order for
          relief in an involuntary  case under any such law, or shall consent to
          the  appointment  of or taking  possession by a receiver,  liquidator,
          assignee, trustee, custodian, sequestrator (or other similar official)
          of the Manager or for any substantial  part of its property,  or shall
          make any general  assignment  for the benefit of  creditors,  or shall
          fail generally to pay its debts as they become due;

then, in any such event this Agreement may be terminated by the Issuer.

     8.  Indenture  Trustee as  Beneficiary.  Each of the Owner  Trustee and the
Indenture Trustee shall be an intended third-party beneficiary of this Agreement
and the Indenture  Trustee shall be entitled to enforce the rights of the Issuer
hereunder for the benefit of the Bondholder.

     9.  Assignment.  The Manager may not assign this Agreement  (other than (i)
the  assignment  of the duties under this  Agreement to one or more  submanagers
approved by the Issuer or (ii) to a corporation or other organization which is a
successor  by merger,  consolidation  or  purchase of  substantially  all of the
assets of the Manager) unless such assignment is consented to in writing by both
the Issuer and the Indenture  Trustee.  Such an assignment,  if so consented to,
shall bind the  assignee  hereunder  in the same  manner as the Manager is bound
hereunder.  This  Agreement  shall not be assignable  by the Issuer  without the
consent of the Manager,  except for assignment to the Indenture Trustee pursuant
to the  Indenture  and in the  case of  assignment  to a  corporation  or  other
organization  which is a  successor  by merger,  consolidation  or  purchase  of
substantially  all of the assets to the  Issuer,  in which  case such  successor
organization shall be bound hereunder and by the terms of said assignment in the
same manner as the Issuer is bound hereunder.

     10. Heading. The section headings hereof have been inserted for convenience
and  reference   only  and  shall  not  be  construed  to  affect  the  meaning,
construction or effect of this Agreement.

     11.  Amendments.  This Agreement may not be amended,  changed,  modified or
terminated  except in  writing  signed by  Manager  and the  Issuer  and  unless
approved  by  the  Indenture  Trustee,  such  approval  not  to be  unreasonably
withheld.

     12.  Governing Law. This Agreement shall be governed by and construed under
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 shall be determined in accordance with such laws.

     13. Notices. All notices,  requests and other  communications  permitted or
required  hereunder  shall be in  writing  and shall be deemed to have been duly
given when received.

     If to Manager to:

                           American Residential Investment Trust, Inc.
                           445 Marine View Avenue, Suite 230
                           Del Mar, CA  92014
                           Attention:  President


     If to the Issuer to:

                           American Residential Eagle Bond Trust 1998-1
                           c/o Wilmington Trust Company as Owner Trustee
                           Rodney Square North
                           1100 N. Market Street
                           Wilmington, Delaware  19890-0001
                           Attention:  Corporate Trust Administration

     14.   Counterparts.   This  Agreement  may  be  executed  in  one  or  more
counterparts,  any of which  shall  constitute  an original as against any party
whose  signature  appears on it, and all of which shall  together  constitute  a
single  instrument.  This  Agreement  shall  become  binding  when  one or  more
counterparts,  individually  or  taken  together,  bear  the  signatures  of all
parties.

     15.  Limitation of Liability of Wilmington  Trust Company.  It is expressly
understood  and agreed by the parties hereto that (a) this Agreement is executed
and  delivered  in the name and on behalf  of the  Issuer  by  Wilmington  Trust
Company,  not individually or personally but solely as owner trustee of American
Residential Eagle Bond Trust 1998-1, in the exercise of the powers and authority
conferred  and  vested  in it  under  the  Trust  Agreement,  (b)  each  of  the
representations,  undertakings  and  agreements  herein  made on the part of the
Issuer is made and intended not as a personal  representation,  undertaking  and
agreement  by  Wilmington  Trust  Company  but is made solely in the name and on
behalf of the Issuer and  intended  for the purpose of binding  only the Issuer,
(c) nothing herein contained shall be construed as creating any liability on the
part of  Wilmington  Trust  Company,  other  than any  liability  in  connection
herewith arising out of its gross negligence,  bad faith or willful  misconduct,
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  Agreement or the other
Operative Documents or otherwise.

     IN WITNESS  WHEREOF,  the parties have caused this Agreement to be executed
as of the day first above written.

                                      AMERICAN RESIDENTIAL RESIDENTIAL
                                      INVESTMENT TRUST, INC.

                                      By____________________________________
                                        Name:
                                        Title:

                                      AMERICAN RESIDENTIAL EAGLE BOND
                                      TRUST 1998-1

                                      By:      Wilmington Trust Company,
                                               not in its individual capacity
                                               but solely as Owner Trustee

                                            By_______________________________
                                               Name:
                                               Title:





                                                                     EXECUTION







                          MASTER SERVICING AGREEMENT

                           Dated as of June 1, 1998

                                     among

             AMERICAN RESIDENTIAL EAGLE BOND TRUST 1998-1, Issuer,

                                      and

         NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, Master Servicer

                                      and

                      FIRST UNION NATIONAL BANK, Trustee



                        Relating to the Mortgage Loans
                    Pledged as Collateral for the Issuer's
                    Collateralized Callable Mortgage Bonds,
                           in the Aggregate Initial
                       Principal Amount of $456,822,000






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

                                                                          Page
                                                                          ----

                             PRELIMINARY STATEMENT
Section 1.   Defined Terms................................................  1

Section 2.   Mortgage Documents...........................................  15
             (a)   Trustee to Retain Possession of Documents through
                   Custodians.............................................  15
             (b)   Trustee and Custodians to Cooperate; Release of
                   Trustee Mortgage Files.................................  19
             (c)   Representations, Warranties and Covenants of the
                   Master Servicer, the Seller and the Issuer.............  20
             (d)   Covenants of the Master Servicer.......................  23

Section 3.   General Duties of the Master Servicer........................  23
             (a)   Master Servicer to Master Service Mortgage Loans.......  23
             (b)   Servicing; Enforcement of the Obligations of
                   Servicers..............................................  23
             (c)   Successor Servicers....................................  24
             (d)   Reserved...............................................  25
             (e)   Rights of the Issuer and the Trustee in Respect of
                   the Master Servicer....................................  25
             (f)   Trustee to Act as Master Servicer......................  25
             (g)   Collection of Mortgage Loan Payments; Bond Account;
                   Distribution Account...................................  26
             (h)   Determination of LIBOR.................................  29
             (i)   Master Servicer Monthly Data...........................  30
             (j)   Standard Hazard and Flood Insurance Policies...........  32
             (k)   Presentment of Claims and Collection of Proceeds.......  33
             (l)   Maintenance of the Primary Mortgage Insurance
                   Policies...............................................  33
             (m)   "Due-on-Sale" Clauses; Assumption Agreements...........  34
             (n)   Realization Upon Defaulted Mortgage Loans..............  34
             (o)   REO Property...........................................  34
             (p)   Collection of Taxes, Assessments and Similar Items.....  35
             (q)   Annual Officer's Certificate as to Compliance..........  35
             (r)   Annual Independent Public Accountants' Servicing
                   Statement; Financial Statements........................  36
             (s)   Master Servicer Fidelity Bond and Master Servicer
                   Errors and Omissions Insurance Policy..................  37
             (t)   Access to Certain Documentation and Indemnification....  37
             (u)   Solicitation of Bids...................................  37

Section 4.   Advances ....................................................  38

Section 5.   Master Servicing Compensation and Expenses...................  38
             (a)   Master Servicer Compensation...........................  38
             (b)   Servicer Compensation..................................  38

Section 6.   Master Servicer..............................................  39
             (a)   Liabilities of the Master Servicer.....................  39
             (b)   Merger or Consolidation of the Master Servicer.........  39
             (c)   Resignation of Master Servicer.........................  39
             (d)   Assignment or Delegation of Duties by the Master
                   Servicer...............................................  39
             (e)   Limitation on Liability of the Master Servicer and
                   Others.................................................  40

Section 7.   Master Servicing Default; Termination and Liabilities........  41
             (a)   Master Servicing Default...............................  41
             (b)   Trustee to Act; Appointment of Successor...............  43
             (c)   Notification to Bondholders............................  44

Section 8.   Miscellaneous................................................  44
             (a)   Term of Master Servicing Agreement.....................  44
             (b)   Assignment.............................................  44
             (c)   Notices................................................  44
             (d)   Governing Law..........................................  45
             (e)   Amendments.............................................  45
             (f)   Severability...........................................  46
             (g)   No Joint Venture.......................................  46
             (h)   Execution in Counterparts..............................  46
             (i)   Limitation of Liability of Wilmington Trust Company....  46
             (j)   Noncompetition Covenants...............................  46


SCHEDULE I   -  Schedule of Mortgage Loans
SCHEDULE II  -  Representations and Warranties of the Master Servicer
SCHEDULE III -  Representations and Warranties as to the Mortgage Loans
SCHEDULE IV  -  Representations and Warranties of the Issuer
SCHEDULE V   -  Servicing Agreements
SCHEDULE VI  -  Payment Schedule - June 25, 1998
SCHEDULE VII -  Purchase and Sale Agreements






                          MASTER SERVICING AGREEMENT
                          --------------------------

     THIS MASTER  SERVICING  AGREEMENT  is made and entered into as of June 1,
1998, by and among American  Residential  Eagle Bond Trust 1998-1, a statutory
business trust formed under the laws of the State of Delaware (the  "Issuer"),
Norwest Bank Minnesota,  National Association ("Norwest"),  a national banking
association (the "Master  Servicer") and First Union National Bank, a national
banking  association  (in its  capacity as bond  trustee  under the  Indenture
referred to below, the "Trustee").

                             PRELIMINARY STATEMENT

     The  Issuer  was formed  for the  purpose  of  issuing  bonds  secured by
mortgage collateral.  The Issuer has entered into a trust indenture,  dated as
of June 1,  1998  (the  "Indenture"),  between  the  Issuer  and the  Trustee,
pursuant  to which the  Issuer  intends to issue its  Collateralized  Callable
Mortgage Bonds, in the aggregate initial principal amount of $456,822,000 (the
"Bonds").  Pursuant  to  the  Indenture,  as  security  for  the  indebtedness
represented by such Bonds,  the Issuer is and will be pledging to the Trustee,
or granting the Trustee a security  interest in, among other  things,  certain
Mortgage Loans, its rights under this Agreement, the Servicing Agreements, the
Mortgage Loan Purchase Agreement,  the Bond Account,  the Distribution Account
and certain Insurance Policies (as each such term is defined herein).

     The parties desire to enter into this  Agreement to provide,  among other
things, for the master servicing of the Mortgage Loans by the Master Servicer.
The Master Servicer  acknowledges  that, in order further to secure the Bonds,
the Issuer is and will be  granting  to the  Trustee a security  interest  in,
among other things,  its rights under this Agreement,  and the Master Servicer
agrees that all covenants and agreements  made by the Master  Servicer  herein
with respect to the Mortgage  Loans shall also be for the benefit and security
of the Trustee  and  Holders of the Bonds.  For its  services  hereunder,  the
Master Servicer will receive a Master Servicing Fee (as defined herein).

     American  Residential  Investment  Trust, Inc. (the "Seller") has entered
into  Servicing  Agreements  (as defined  herein) with  Servicers  (as defined
herein) to perform,  as  independent  contractors,  servicing  functions  with
respect to the Mortgage Loans.  For its services under a Servicing  Agreement,
each Servicer will receive a Servicing Fee (as provided  therein) with respect
to each Mortgage Loan serviced by it thereunder.

     In addition, the Issuer will enter into a Management Agreement,  dated as
of the  date  hereof,  with the  Seller  (in such  capacity,  the  "Manager"),
pursuant to which the Manager will conduct  certain  operations of the Issuer.
Actions by or required of the Issuer  hereunder may be performed on its behalf
by the Manager or any sub-manager appointed to act for the Issuer.

     1.   DEFINED TERMS.

     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  Agreement,  and the definitions of such terms are applicable
to the singular as well as the plural forms of such terms and to the masculine
as well as to the feminine and neuter genders of such terms. Capitalized terms
that are used but not defined in this  Agreement  and which are defined in the
Indenture have the meanings assigned to them therein.

     "ADJUSTED NET MORTGAGE  RATE" means,  as to each Mortgage Loan and at any
time, the per annum rate equal to the Mortgage Rate less the sum of the Master
Servicing Fee Rate and the related Servicing Fee Rate.

     "ADJUSTMENT  DATE" means,  as to any  Mortgage  Loan, a date on which the
related Mortgage Rate adjusts pursuant to the terms thereof.

     "ADVANCE" means any advance of a payment of principal and interest due on
a  Mortgage  Loan  required  to be  made by a  Servicer  with  respect  to any
Distribution Date pursuant to the related Servicing Agreement.

     "AGREEMENT"  means this Master  Servicing  Agreement,  as the same may be
amended or supplemented from time to time.

     "AMOUNT HELD FOR FUTURE DISTRIBUTION" means, as to any Distribution Date,
the aggregate  amount held in the Bond Account at the close of business on the
related  Calculation  Date  on  account  of  (i)  Principal   Prepayments  and
Liquidation  Proceeds credited by the related Servicer as having been received
after the  month  prior to the  month of such  Distribution  Date and (ii) all
Scheduled Payments due after the related Due Date.

     "APPRAISED  VALUE" means (i) with respect to a Mortgage Loan other than a
Refinancing  Mortgage  Loan,  the  lesser  of (a) the  value of the  Mortgaged
Property based upon the appraisal made at the time of the  origination of such
Mortgage Loan and (b) the sales price of the Mortgaged Property at the time of
the  origination  of such Mortgage Loan; or (ii) with respect to a Refinancing
Mortgage  Loan,  the value of the Mortgaged  Property based upon the appraisal
made at the time of the origination of such Refinancing Mortgage Loan.

     "BANKRUPTCY  CODE" means the United States Bankruptcy Reform Act of 1978,
as amended from time to time.

     "BOND ACCOUNT" means,  with respect to the Bonds,  the separate  Eligible
Account created and maintained by the Master Servicer pursuant to Section 3(g)
with a  depository  institution  in the name of the  Master  Servicer  for the
benefit  of the  Trustee on behalf of the  Bondholders  and  designated  "Bond
Account -  Norwest  Bank  Minnesota,  National  Association,  in trust for the
registered holders of Collateralized Callable Mortgage Bonds."

     "BONDHOLDER"  or  "HOLDER"  means  the  Person  in  whose  name a Bond is
registered in the Bond Register (as defined in the Indenture).

     "BONDS" mean the Issuer's  Collateralized  Callable Mortgage Bonds, Class
A.

     "BUSINESS  DAY" means any day other than (i) a Saturday  or a Sunday,  or
(ii) a day  on  which  banking  institutions  in the  States  of  Maryland  or
Minnesota  or The City of New York or the city in which  the  Corporate  Trust
Office (as defined in the Indenture) is located are authorized or obligated by
law or executive order to be closed.

     "CALCULATION  DATE"  means,  as to  any  Distribution  Date,  the  second
Business Day prior to such Distribution Date.

     "CERTIFICATE  PAYING  AGENT"  means the  Person  acting in such  capacity
pursuant to the Deposit Trust Agreement which shall initially be the Trustee.

     "CERTIFICATES" means the Mortgage-Backed  Certificates issued pursuant to
the Trust Agreement.

     "CLASS A BONDS" means the Bonds issued under the Indenture.

     "CLOSING DATE" means June 17, 1998.

     "CODE" means the Internal  Revenue Code of 1986,  including any successor
or amendatory provisions.

     "COMPANY" means American Residential Eagle, Inc., a Delaware corporation,
which,  as of  the  Closing  Date,  owns  all of  the  outstanding  beneficial
interests in the Issuer.

     "CONTROLLING CLASS" means the Class A Bonds.

     "CUSTODIAL  AGREEMENTS"  means the  agreements  between the Trustee,  the
Seller and each Custodian.

     "CUSTODIAN"  means Bankers Trust Company of  California,  N.A., and Chase
Bank of Texas, N.A., each as custodian under a Custodial Agreement.

     "CUT-OFF DATE" means, with respect to the Mortgage Loans, May 1, 1998.

     "CUT-OFF DATE  PRINCIPAL  BALANCE"  means,  as to any Mortgage  Loan, the
Stated  Principal  Balance  thereof as of the close of business on the Cut-off
Date.

     "DEBT  SERVICE  REDUCTION"  means,  with respect to any Mortgage  Loan, a
reduction  in the  Scheduled  Payment  for  such  Mortgage  Loan by a court of
competent  jurisdiction in a proceeding under the Bankruptcy Code which became
final and  non-appealable,  except such a reduction resulting from a Deficient
Valuation  or  any  reduction  that  results  in a  permanent  forgiveness  of
principal.

     "DEBT  SERVICE  REDUCTION  MORTGAGE  LOAN" means any  Mortgage  Loan that
became the subject of a Debt Service Reduction.

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

     "DELETED  MORTGAGE  LOAN" has the  meaning  ascribed  thereto  in Section
2(c)(iv) hereof.

     "DEPOSIT TRUST AGREEMENT" means the Deposit Trust Agreement,  dated as of
June 1, 1998, between the Company and the Owner Trustee, as such Deposit Trust
Agreement may be amended or supplemented from time to time.

     "DISTRIBUTION ACCOUNT" means the Eligible Account or Accounts created and
maintained  with the Trustee  pursuant to Section  8.02 of the  Indenture,  to
which  shall be  remitted  from time to time  certain  of the funds the Master
Servicer has  collected  and deposited in the Bond Account with respect to the
Mortgage Loans, as required hereunder and under the Indenture.

     "DISTRIBUTION  ACCOUNT DEPOSIT DATE" means, as to any Distribution  Date,
the Withdrawal Date with respect thereto.

     "DISTRIBUTION  DATE"  means,  with  respect to the Bonds and the Investor
Certificate, the 25th day of each calendar month after the initial issuance of
the Bonds and the Investor  Certificate or, if such 25th day is not a Business
Day, the next succeeding Business Day, commencing in June 1998.

     "DUE DATE" means,  with respect to each  Distribution  Date,  the date on
which the monthly  payment of  principal  and interest on such  Mortgage  Loan
became  due  during  the  period  beginning  on the  second  day of the  month
preceding the month of such  Distribution  Date and ending on the first day of
the month of such Distribution Date.

     "ELIGIBLE  ACCOUNT"  means any of (i) a  segregated  account or  accounts
maintained with a federal or state chartered  depository  institution or trust
company the short-term unsecured debt obligations of which (or, in the case of
a depository  institution or trust company that is the principal subsidiary of
a holding company,  the debt obligations of such holding company,  but only if
Moody's is not a Rating  Agency) have the highest  short-term  ratings of each
Rating Agency at the time any amounts are held on deposit therein and the long
term debt  obligations  of which  shall be rated AA or higher by S&P and Aa or
higher by Moody's,  or (ii) a segregated trust account or accounts  maintained
with  the  trust  department  of  a  federal  or  state  chartered  depository
institution or trust company,  acting in its fiduciary capacity  acceptable to
each Rating Agency,  having capital and surplus not less than  $100,000,000 or
(iii) any other account  acceptable to each Rating Agency.  Eligible  Accounts
may  bear  interest,  and may  include,  if  otherwise  qualified  under  this
definition, accounts maintained with the Master Servicer or the Trustee.

     "ESCROW ACCOUNT" means the Eligible  Account or Accounts  established and
maintained pursuant to the applicable Servicing Agreement.

     "FDIC" means the Federal Deposit Insurance Corporation,  or any successor
thereto.

     "FHLMC"  means  Freddie  Mac,  formerly  known as 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"   means  the  Financial   Institutions   Reform,   Recovery  and
Enforcement Act of 1989.

     "FNMA" means Fannie Mae,  formerly known as 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.

     "INDENTURE"  means  the  trust  indenture,  dated as of the date  hereof,
between  the  Issuer  and the  Trustee,  as such  Indenture  may be amended or
supplemented from time to time in accordance with its terms.

     "INDEPENDENT  ACCOUNTANTS"  shall have the meaning  ascribed to such term
under the Indenture.

     "INDEX"  means,  as to each Mortgage Loan, the index from time to time in
effect  for the  adjustment  of the  Mortgage  Rate  set  forth as such on the
related Mortgage Note.

     "INSURANCE  POLICY" means, with respect to any Mortgage Loan, any primary
mortgage  guaranty  insurance policy or other insurance policy with respect to
the Mortgage Loans,  including all riders and endorsements  thereto in effect,
including any replacement policy or policies for any Insurance Policies.

     "INSURANCE  PROCEEDS"  means proceeds paid by an insurer  pursuant to any
Insurance Policy, other than any amount included in such Insurance Proceeds in
respect of Insured Expenses.

     "INSURED  EXPENSES"  means  amounts  applied out of  payments  made by an
insurer under an Insurance Policy to the restoration of the related  Mortgaged
Property  or released  to the  Mortgagor  in  accordance  with the  applicable
Servicing Agreement.

     "INVESTOR  CERTIFICATE"  shall have the meaning  ascribed  thereto in the
Deposit Trust Agreement.

     "LIBOR" means, for each Accrual Period, the per annum rate established in
accordance with the provisions of Section 3(h) of this Agreement.

     "LIBOR  BUSINESS  DAY" means a day on which banks are open for dealing in
foreign currency and exchange in London and New York City.

     "LIBOR  DETERMINATION  DATE" means the second LIBOR Business Day prior to
the  commencement  of each  Accrual  Period  for the  Class A Bonds  after the
initial Accrual Period.

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

     "LIQUIDATION  PROCEEDS"  means  amounts,  including  Insurance  Proceeds,
received in connection  with the partial or complete  liquidation of defaulted
Mortgage Loans, whether through trustee's sale,  foreclosure sale or otherwise
or amounts  received in connection with any condemnation or partial release of
a Mortgaged Property and any other proceeds received in connection with an REO
Property,  less  the  sum  of  related  unreimbursed  Master  Servicing  Fees,
Servicing Fees, Master Servicer Advances,  Servicing Advances and Advances and
net of any other unreimbursed expenses incurred in connection with liquidation
or foreclosure.

     "LOAN-TO-VALUE  RATIO" means, with respect to any Mortgage Loan and as to
any date of  determination,  the  fraction  (expressed  as a  percentage)  the
numerator of which is the  principal  balance of the related  Mortgage Loan at
such date of determination and the denominator of which is the Appraised Value
of the related Mortgaged Property.

     "MANAGEMENT AGREEMENT" means the management agreement dated as of June 1,
1998 between the Issuer and the Seller, as Manager.

     "MANAGEMENT FEE" means the  compensation  payable to the Seller under the
Management Agreement which shall equal $1,000 per month.

     "MARGIN" means as to each Mortgage Loan, the percentage  amount set forth
on the related  Mortgage Note which is to be added to the Index in calculating
the Mortgage Rate thereon.

     "MASTER SERVICER" means Norwest Bank Minnesota,  National Association,  a
national banking association,  and its successors and assigns, in its capacity
as master servicer hereunder.

     "MASTER  SERVICER  ADVANCE" means the payment  required to be made by the
Master Servicer with respect to any  Distribution  Date pursuant to Section 4,
the amount of any such  payment  being equal to the  aggregate  of payments of
principal  and interest (net of the Master  Servicing  Fee and the  applicable
Servicing  Fee and net of any net income in the case of any REO  Property)  on
the  Mortgage  Loans that were due on the related Due Date and not received as
of the close of business on the related  Calculation  Date, less the aggregate
amount of any such delinquent payments that the Master Servicer has determined
would constitute a Nonrecoverable Advance if advanced.

     "MASTER  SERVICER  ADVANCE DATE" means as to any  Distribution  Date, the
Withdrawal Date prior to such Distribution Date.

     "MASTER SERVICING  DEFAULT" means a master servicing default as described
under Section 7(a) of this Agreement.

     "MASTER  SERVICING  FEE" means as to any  Distribution  Date,  the amount
specified in Section 5(a) of this Agreement.

     "MASTER  SERVICING FEE RATE" means,  with respect to each Mortgage  Loan,
0.0075% per annum.

     "MAXIMUM  RATE" means as to any Mortgage Loan, the maximum rate set forth
on the related  Mortgage  Note at which  interest can accrue on such  Mortgage
Loan.

     "MINIMUM  RATE" means as to any Mortgage Loan, the minimum rate set forth
on the related  Mortgage  Note at which  interest can accrue on such  Mortgage
Loan.

     "MOODY'S"  means  Moody's  Investors  Service,  Inc.,  or  any  successor
thereto.  If Moody's is designated as a Rating  Agency in the  Indenture,  for
purposes of Section  9(c) the address for notices to Moody's  shall be Moody's
Investors  Service,  Inc.,  99  Church  Street,  New  York,  New  York  10007,
Attention:  Residential  Pass-Through  Monitoring,  or such  other  address as
Moody's may hereafter furnish to the Issuer and the Master Servicer.

     "MORTGAGE" means 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"  mean  the  mortgage  documents  pertaining  to  a
particular  Mortgage Loan and delivered to the related  Custodian  pursuant to
this Agreement and the related Custodial Agreement.

     "MORTGAGE LOAN" means such of the mortgage loans granted by the Issuer to
the Trustee  under the  Indenture as security  for the Bonds,  as from time to
time are held as 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  LOAN  PURCHASE  AGREEMENT"  means the mortgage  loan  purchase
agreement  dated as of June 1, 1998  among the  Seller,  the  Company  and the
Issuer.

     "MORTGAGE  NOTE" means the original  executed  note or other  evidence of
indebtedness evidencing the indebtedness of a Mortgagor under a Mortgage Loan.

     "MORTGAGE  RATE" means the annual  rate of  interest  borne by a Mortgage
Note from time to time.

     "MORTGAGED  PROPERTY" means the underlying  property  securing a Mortgage
Loan.

     "MORTGAGOR" means the obligor(s) on a Mortgage Note.

     "NET MORTGAGE RATE" means, as to any Mortgage Loan and Distribution Date,
the related  Mortgage Rate as of the Due Date in the month preceding the month
of such Distribution Date reduced by the related Expense Fee Rate.

     "NONRECOVERABLE  ADVANCE"  means  any  portion  of an  Advance  or Master
Servicer  Advance  previously  made or  proposed  to be  made  by the  related
Servicer or the Master  Servicer,  as the case may be, that, in the good faith
judgment  of the  related  Servicer  or  such  Master  Servicer,  will  not be
ultimately  recoverable  from  the  related  Mortgagor,   related  Liquidation
Proceeds or otherwise.

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

     "OPINION  OF  COUNSEL"  means a written  opinion of  counsel,  who may be
counsel for a Servicer,  the Master  Servicer  or the Issuer,  as  applicable,
including,  in-house counsel,  reasonably acceptable to the Trustee. Except as
specifically provided herein, no Opinion of Counsel shall be at the expense of
the Master Servicer.

     "ORIGINAL CLASS A PRINCIPAL AMOUNT" means $456,822,000.

     "ORIGINAL MORTGAGE LOAN" means the Mortgage Loan refinanced in connection
with the origination of a Refinancing Mortgage Loan.

     "ORIGINAL POOL PRINCIPAL  BALANCE" means the Pool Principal Balance as of
the Cut-off Date which is equal to $463,075,879.91.

     "OTS" means the Office of Thrift Supervision.

     "OUTSTANDING" shall have the meaning ascribed thereto in the Indenture.

     "OUTSTANDING  MORTGAGE  LOAN" means,  as of any Due Date, a Mortgage Loan
with a Stated Principal Balance greater than zero which was not the subject of
a Principal Prepayment in Full prior to such Due Date and which did not become
a Liquidated Mortgage Loan prior to such Due Date.

     "OWNER  TRUSTEE"  means  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.

     "PERIODIC  RATE CAP" means,  as to any Mortgage  Loan and any  Adjustment
Date, the maximum  allowable  percent increase to the related Mortgage Rate on
any such Adjustment Date, as specified in the related Mortgage Note.

     "PERMITTED  INVESTMENTS"  means,  at the  time,  any  one or  more of the
following obligations and securities.

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

          (ii) general  obligations of or obligations  guaranteed by any state
     of the United  States or the District of Columbia  receiving  the highest
     long-term debt rating of each Rating Agency;

          (iii) commercial   paper   which   is  then  receiving  the  highest
     commercial paper rating of each Rating Agency;

          (iv) certificates of deposit,  demand or time deposits,  or bankers'
     acceptances  issued  by  any  depository  institution  or  trust  company
     incorporated  under the laws of the United States or of any state thereof
     and  subject to  supervision  and  examination  by federal  and/or  state
     banking authorities,  provided that the commercial paper and/or long-term
     unsecured  debt  obligations  of such  depository  institution  or  trust
     company  (or in the case of the  principal  depository  institution  in a
     holding company system, the commercial paper or long-term  unsecured debt
     obligations  of such  holding  company,  but  only if  Moody's  Investors
     Service,  Inc.  ("Moody's") is a Rating Agency) are then rated one of the
     two highest long-term and the highest  short-term  ratings of each Rating
     Agency for such securities;

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

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

          (vii)  securities  (other than stripped bonds,  stripped  coupons or
     instruments sold at a purchase price in excess of 115% of the face amount
     thereof) bearing interest or sold at a discount issued by any corporation
     incorporated  under the laws of the  United  States or any state  thereof
     which have the highest rating of each Rating Agency (except if the Rating
     Agency is Moody's,  such rating  shall be the  highest  commercial  paper
     rating of Moody's for any such securities);

          (viii)  interests  in any money  market fund which  invests  only in
     other  Permitted  Investments  which  at the date of  acquisition  of the
     interests in such fund and throughout the time such interests are held in
     such fund has the highest  applicable  rating by each  applicable  Rating
     Agency;

          (ix)  short  term  investment  funds  which  invest  only  in  other
     Permitted  Investments sponsored by any trust company or national banking
     association incorporated under the laws of the United States or any state
     thereof  which  are  rated  by each  applicable  Rating  Agency  in their
     respective highest applicable rating category;

          (x) such other  investments  having a specified  stated maturity and
     bearing  interest  or sold at a discount  acceptable  to each  applicable
     Rating  Agency as will not result in a change in the rating then assigned
     to the Bonds by each Rating  Agency,  as  evidenced  by a signed  writing
     delivered by each Rating Agency; and

          (xi) any mutual fund, money market funds, common trust fund or other
     pooled investment vehicle, the assets of which are limited to instruments
     that  otherwise  would  constitute   Permitted   Investments   hereunder,
     including any fund managed by the Master Servicer or any affiliate of the
     Master Servicer or any fund to which the Master Servicer or any affiliate
     of the Master  Servicer  acts as an advisor,  provided that such fund has
     the highest applicable rating by each Rating Agency,

          provided, that no such instrument shall be a Permitted Investment if
          --------
     (i) such instrument evidences the right to receive interest only payments
     with respect to the  obligations  underlying such instrument or (ii) such
     instrument would require the Issuer to register as an investment  company
     under the Investment Company Act of 1940, as amended.

     "PERSON"  means  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.

     "POOL PRINCIPAL  BALANCE" means,  with respect to any Distribution  Date,
the  aggregate of the Stated  Principal  Balances of the Mortgage  Loans which
were  Outstanding  Mortgage  Loans on the Due Date in the month  preceding the
month of such Distribution Date.

     "PREPAYMENT  INTEREST  SHORTFALL"  means,  as to any  Distribution  Date,
Mortgage  Loan and  Principal  Prepayment,  the  amount,  if any, by which one
month's  interest at the related  Mortgage Rate on such  Principal  Prepayment
exceeds  the  amount  of  interest  paid in  connection  with  such  Principal
Prepayment.

     "PRIMARY INSURANCE POLICY" means each policy of primary mortgage guaranty
insurance  or any  replacement  policy  therefor  with respect to any Mortgage
Loan.

     "PRINCIPAL  AMOUNT"  shall  have  the  meaning  ascribed  thereto  in the
Indenture.

     "PRINCIPAL PREPAYMENT" means 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  PREPAYMENT IN FULL" means any Principal  Prepayment made by a
Mortgagor of the entire principal balance of a Mortgage Loan.

     "PROSPECTUS  SUPPLEMENT"  means the Prospectus  Supplement dated June 15,
1998 relating to the Bonds.

     "PUD" means Planned Unit Development.

     "PURCHASE PRICE" means, with respect to the purchase of any Mortgage Loan
from the Issuer an amount equal to the sum of (i) 100% of the unpaid principal
balance of the Mortgage  Loan on the date of such  purchase,  and (ii) accrued
interest  thereon at the applicable  Mortgage Rate from the date through which
interest was last paid by the  Mortgagor to the Due Date in the month prior to
the month in which the Purchase Price is to be distributed to Bondholders.

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

     "RATING AGENCY" shall mean each of the Rating  Agencies  specified in the
Indenture.  If any such organization or a successor is no longer in existence,
"Rating  Agency"  shall  be  such  nationally  recognized  statistical  rating
organization,  or other  comparable  Person,  as is  designated by the 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.

     "REALIZED LOSS" means, with respect to each Liquidated  Mortgage Loan, an
amount  (not less than zero or more than the Stated  Principal  Balance of the
Liquidated Mortgage Loan) as of the date of such liquidation, equal to (i) the
Stated  Principal  Balance of the  Liquidated  Mortgage Loan as of the date of
such  liquidation,  plus (ii)  interest at the Adjusted Net Mortgage Rate from
the Due  Date  as to  which  interest  was  last  paid or  advanced  (and  not
reimbursed)  to Bondholders up to the Due Date in the month prior to the month
in which  Liquidation  Proceeds are required to be  distributed  on the Stated
Principal  Balance of such Liquidated  Mortgage Loan from time to time,  minus
(iii) the  Liquidation  Proceeds,  if any,  received during the month in which
such liquidation  occurred, to the extent applied as recoveries of interest at
the  Adjusted Net Mortgage  Rate and to principal of the  Liquidated  Mortgage
Loan.  With  respect to each  Mortgage  Loan which has become the subject of a
Deficient  Valuation,  if the principal  amount due under the related Mortgage
Note has been reduced,  the  difference  between the principal  balance of the
Mortgage Loan outstanding  immediately  prior to such Deficient  Valuation and
the  principal  balance  of the  Mortgage  Loan as  reduced  by the  Deficient
Valuation.  With respect to each Mortgage Loan which has become the subject of
a Debt Service  Reduction and any  Distribution  Date, the amount,  if any, by
which the principal portion of the related Scheduled Payment has been reduced.

     "REFINANCING  MORTGAGE  LOAN"  means  any  Mortgage  Loan  originated  in
connection with the refinancing of an existing mortgage loan.

     "RELIEF ACT" means the Soldiers'  and Sailors'  Civil Relief Act of 1940,
as amended.

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

     "REO PROPERTY"  means a Mortgaged  Property  acquired by the Trust Estate
through  foreclosure  or  deed-in-lieu  of  foreclosure  in connection  with a
defaulted Mortgage Loan.

     "REPLACEMENT  MORTGAGE  LOAN"  means a Mortgage  Loan  substituted  for a
Deleted  Mortgage  Loan  which  must,  on the  date of such  substitution,  as
confirmed in a Request for Release,  substantially in the form attached to the
related Custodial Agreement,  (i) have a principal balance, after deduction of
the  principal   portion  of  the  Scheduled  Payment  due  in  the  month  of
substitution,  not in excess of,  and not more than 20% less than,  the Stated
Principal Balance of the Deleted Mortgage Loan; (ii) be accruing interest at a
rate no lower than and not more than 1.0% per annum higher  than,  that of the
Deleted Mortgage Loan and bear interest based on an Index that is Libor; (iii)
have a Loan-to-Value  Ratio no higher than that of the Deleted  Mortgage Loan;
(iv) have a  Mortgage  Rate not lower  than,  and not more than 1.0% per annum
higher than that of the Deleted  Mortgage  Loan;  (v) have a remaining term to
maturity  no greater  than (and not more than 36 months less than) that of the
Deleted Mortgage Loan; and (vi) comply with each  representation  and warranty
set forth in Schedule III hereto.

     "REQUEST  FOR  RELEASE"  means the  Request for  Release  submitted  by a
Servicer  or the  Seller  to the  Trustee,  substantially  in one of the forms
attached to the related Custodial Agreement, as appropriate.

     "REQUIRED  INSURANCE POLICY" means with respect to any Mortgage Loan, any
insurance policy that is required to be maintained from time to time under the
related Servicing Agreement.

     "SAIF" means the Savings  Association  Insurance  Fund,  or any successor
thereto.

     "S&P" means Standard & Poor's Ratings Services, a division of McGraw-Hill
Inc. If S&P is designated as a Rating Agency in the Indenture, for purposes of
Section 8(c) 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.

     "SCHEDULE  OF  MORTGAGE  LOANS"  means the  schedule  attached  hereto as
Schedule I listing  the  Mortgage  Loans to be master  serviced  by the Master
Servicer  pursuant  to this  Agreement  (as from time to time  amended  by the
Issuer to reflect the addition of Replacement  Mortgage Loans and the deletion
of Deleted  Mortgage  Loans  pursuant to the  provisions of this Agreement and
Section  8.04 of the  Indenture)  pledged to the  Trustee as part of the Trust
Estate and from time to time  subject  to this  Agreement  and the  Indenture,
setting forth the following information with respect to each Mortgage Loan:

          (i) the loan number;

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

          (iii) the maturity date;

          (iv) the original principal balance;

          (v) the Original Pool Principal Balance;

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

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

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

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

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

          (xi) the Mortgage Rate in effect as of the Cut-off Date;

          (xii) the Servicing Fee Rate;

          (xiii) the Maximum Rate and the Minimum Rate;

          (xiv) the Periodic Rate Cap;

          (xv) the Adjustment Date;

          (xvi) the Margin;

          (xvii) the purpose for the Mortgage Loan; and

          (xviii)  the type of  documentation  program  pursuant  to which the
     Mortgage Loan was originated.

     Such schedule shall also set forth (a) the total of the amounts described
under (iv) and (vii) above and (b) the weighted average, weighted on the basis
of the Original Pool Principal  Balance,  of the amounts  described under (xi)
and (xii) above, in each case for all of the Mortgage Loans and shall indicate
for each Mortgage Loan the applicable Custodian.

     "SCHEDULED  PAYMENT"  means the scheduled  monthly  payment on a Mortgage
Loan  due on any Due Date  allocable  to  principal  and/or  interest  on such
Mortgage Loan which, unless otherwise  specified herein,  shall give effect to
any related Debt Service  Reduction and any Deficient  Valuation  that affects
the amount of the monthly payment due on such Mortgage Loan.

     "SELLER" means American  Residential  Investment Trust,  Inc., a Maryland
corporation, and its successors and assigns.

     "SERVICER"  means  any  person  acting  as  the  Servicer  pursuant  to a
Servicing Agreement.

     "SERVICING  ACCOUNT"  means the  separate  Eligible  Account or  Accounts
created and maintained pursuant to each Servicing Agreement.

     "SERVICING  ADVANCES" means all customary,  reasonable and necessary "out
of pocket" costs and expenses incurred in the performance by a Servicer of its
servicing  obligations,  including,  but not  limited  to, the cost of (i) the
preservation,  restoration  and protection of a Mortgaged  Property,  (ii) any
enforcement or judicial  proceedings,  including  foreclosures,  and (iii) the
management and liquidation of any REO Property.

     "SERVICING  AGREEMENT" means any agreement entered into by or assigned to
the Seller relating to servicing  and/or  administration  of Mortgage Loans as
provided in Schedule V, including the Special Servicing Agreement.

     "SERVICING  FEE" means,  as to each  Mortgage  Loan and any  Distribution
Date, an amount equal to one month's interest at the applicable  Servicing Fee
Rate on the Stated Principal Balance of such Mortgage Loan.

     "SERVICING  FEE RATE" means,  with respect to any Mortgage  Loan, the per
annum rate set forth in the Schedule of Mortgage Loans for such Mortgage Loan.

     "SERVICING  OFFICER"  means any  officer  of the Master  Servicer  or any
Servicer involved in, or responsible for, the  administration and servicing of
the  Mortgage  Loan whose  name and  facsimile  signature  appear on a list of
servicing  officers  furnished  to the  Trustee by the Master  Servicer or any
Servicer on the Closing Date pursuant to this Agreement, as such list may from
time to time be amended.

     "SPECIAL  SERVICER"  means Ocwen Federal Bank FSB, as servicer  under the
Special Servicing Agreement.

     "SPECIAL SERVICING  AGREEMENT" means the Reconstituted  Special Servicing
Agreement  between Lehman  Capital,  A Division of Lehman  Brothers  Holdings,
Inc.,  the  Seller  and the  Special  Servicer  dated as of June 1,  1998,  as
assigned  to the Trustee in respect of the  Mortgage  Loans and as amended and
supplemented from time to time.

     "STATED  MATURITY"  shall  have  the  meaning  ascribed  thereto  in  the
Indenture.

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

     "SUBSTITUTION  AMOUNT" has the meaning  ascribed to such term pursuant to
Section 2(c)(iv).

     "TRUST  AGREEMENT" means the Trust  Agreement,  dated as of June 1, 1998,
between the Company and the Certificate  Trustee,  as such Trust Agreement may
be amended or supplemented from time to time.

     "TRUST  ESTATE"  shall  have the  meaning  ascribed  to such  term in the
Indenture.

     "TRUST RECEIPT" means, as applicable, either the Initial Trust Receipt in
the form of Exhibit One-A to a Custodial  Agreement or the Final Trust Receipt
in the form of Exhibit One-B to a Custodial Agreement.

     "TRUSTEE  MORTGAGE  FILE" means,  with respect to each Mortgage Loan, the
original  documents  and  instruments  relating  thereto to be retained in the
custody  and  possession  of the  related  Custodian  pursuant  to the related
Custodial Agreement.

     "WEIGHTED AVERAGE NET MORTGAGE RATE" means, as to any Distribution  Date,
the weighted  average of the Net Mortgage  Rates  weighted on the basis of the
Stated Principal Balances of the Mortgage Loans as of the related Due Date.

     "WITHDRAWAL  DATE"  means,  with  respect  to a  Distribution  Date,  one
Business Day prior to such Distribution Date.

     2.   MORTGAGE DOCUMENTS.

          (a)  Trustee to Retain Possession of Documents  through  Custodians.
               --------------------------------------------------------------

               (i) Concurrently  with the execution and delivery  hereof,  the
          Issuer has pledged,  transferred and assigned to the Trustee for the
          benefit of the Bondholders  and to the  Certificate  Trustee for the
          benefit  of the  Certificateholders  for so long as all of the Bonds
          are held by the Certificate  Trustee,  as collateral for the payment
          of  principal  and  interest  on the  Bonds,  all  right,  title and
          interest  of the  Issuer in and to the Trust  Estate  for the Bonds,
          including the Mortgage Loans. Prior to or  contemporaneous  with the
          execution of this  Agreement,  or within the applicable time periods
          specified  below,  the Issuer  shall have  delivered or caused to be
          delivered to the applicable Custodian, with respect to each Mortgage
          Loan,  all  originals  of  the  Mortgage  Documents  and  any  other
          instruments  relating  thereto  specified  in the related  Custodial
          Agreements, including each item in the Trustee Mortgage File.

               In the event  that in  connection  with any  Mortgage  Loan the
          Issuer cannot deliver (A) the original  recorded  Mortgage,  (B) all
          interim  recorded  assignments  or (C)  the  lender's  title  policy
          (together with all riders thereto)  satisfying the  requirements set
          forth in the Custodial  Agreements,  concurrently with the execution
          and  delivery  hereof,  the  Issuer  shall  promptly  deliver to the
          applicable Custodian, in accordance with the terms and conditions of
          the  related  Custodial  Agreement,  (x) in the  case  of (A) or (B)
          above,  such original  Mortgage or such interim  assignment,  as the
          case may be,  with  evidence of  recording  indicated  thereon  upon
          receipt thereof from the public recording office, or a copy thereof,
          certified, if appropriate,  by the relevant recording office, but in
          no event shall any such  delivery of the original  Mortgage Loan and
          each  such  interim  assignment  or a copy  thereof,  certified,  if
          appropriate, by the relevant recording office, be made later than 90
          days  following the Closing Date,  or, (y) in the case of (C) above,
          such title policy, no later than 90 days following the Closing Date;
          provided, however, that in the event the Issuer is unable to deliver
          --------  -------
          by such  date each  Mortgage  and each such  interim  assignment  by
          reason of the fact that any such documents have not been returned by
          the  appropriate  recording  office,  or,  in the case of each  such
          interim  assignment,  because  the  related  Mortgage  has not  been
          returned  by the  appropriate  recording  office,  the Issuer  shall
          deliver  such  documents  to the  related  Custodian  as promptly as
          possible  upon receipt  thereof  and, in any event,  within 180 days
          following the Closing Date.  The Issuer shall forward or cause to be
          forwarded to the related  Custodian (I) from time to time additional
          original  documents  evidencing an assumption or  modification  of a
          Mortgage Loan and (II) any other documents  required to be delivered
          by the  Issuer  to a  Custodian.  In the  event  that  the  original
          Mortgage is not delivered and in connection with the payment in full
          of the related  Mortgage Loan the public  recording  office requires
          the presentation of a "lost instruments  affidavit and indemnity" or
          any equivalent document,  because only a copy of the Mortgage can be
          delivered with the instrument of satisfaction or  reconveyance,  the
          Issuer  shall  execute  and  deliver  or  cause to be  executed  and
          delivered  such a document to the public  recording  office.  In the
          case where a public recording  office retains the original  recorded
          Mortgage or in the case where a Mortgage  is lost after  recordation
          in a public  recording  office,  the  Issuer  shall  deliver  to the
          related  Custodian a copy of such Mortgage  certified by such public
          recording  office  to be a true and  complete  copy of the  original
          recorded Mortgage.

               As promptly as practicable  subsequent to the Issuer's  pledge,
          transfer and  assignment,  and in any event within  thirty (30) days
          thereafter,  the Issuer shall (X) affix the  Trustee's  name to each
          assignment  of  Mortgage,  as the assignee  thereof,  (Y) cause such
          assignment  to be in proper form for  recording  in the  appropriate
          public  office for real  property  records  within  thirty (30) days
          after receipt thereof and (Z) cause to be delivered for recording in
          the  appropriate   public  office  for  real  property  records  the
          assignments  of the  Mortgages  to the Trustee,  except  that,  with
          respect to any  assignment  of a Mortgage as to which the Issuer has
          not received the information  required to prepare such assignment in
          recordable form, the Issuer's obligation to do so and to deliver the
          same  for  such  recording  shall  be as soon as  practicable  after
          receipt of such information and in any event within thirty (30) days
          after  the  receipt  thereof,  and the  Issuer  need not cause to be
          recorded  any  assignment  which  relates  to a  Mortgage  Loan  the
          Mortgage  Property  relating to which is located in any jurisdiction
          under the laws of which,  as evidenced by an Opinion of Counsel from
          local counsel,  delivered by the Issuer (at the Issuer's expense) to
          the Trustee in accordance  with Section 3.11 of the  Indenture,  the
          recordation  of such  assignment  is not  necessary  to protect  the
          Trustee's  and the  Bondholders'  interest in the  related  Mortgage
          Loan; provided,  however,  notwithstanding the delivery of any legal
          opinions,  each  assignment  of Mortgage  shall be recorded upon the
          earliest to occur of (I) a default under the Indenture,  or (II) any
          bankruptcy,  insolvency or  foreclosure  with respect to the related
          Mortgagor.

               In the case of Mortgage Loans that have been prepaid in full as
          of the Closing Date,  the Issuer,  in lieu of  delivering  the above
          documents to the related Custodian, will deposit in the Bond Account
          the portion of such  payment that is required to be deposited in the
          Bond Account pursuant to Section 3(g).

               Until the  Bonds  have  been  paid in full and the  Issuer  has
          otherwise  fulfilled  its  obligations  under  the  Indenture,  each
          Custodian  shall  retain  possession  and  custody  of each  Trustee
          Mortgage  File in  accordance  with and  subject  to the  terms  and
          conditions  set  forth  in  the  related  Custodial  Agreement,  the
          Indenture and this Agreement.

               (ii) On the Closing  Date,  the Trustee  shall  receive a Trust
          Receipt  from each  Custodian,  whereby the  Custodian  acknowledges
          receipt of the documents  identified in the applicable Trust Receipt
          and  declares  that it holds and will hold  such  documents  and the
          other documents  delivered to it constituting  the Trustee  Mortgage
          Files in trust for the exclusive use and benefit of the Trustee,  as
          the holder of the Trust Receipts acting on behalf of all present and
          future Bondholders.  The related Custodian acknowledges that it will
          maintain  possession of the Mortgage  Notes in the State provided in
          the applicable  Custodial  Agreement,  unless otherwise permitted by
          the Trustee and the Rating Agencies.

               Each  Custodian has agreed,  pursuant to the related  Custodial
          Agreement, to execute and deliver on the Closing Date to the Issuer,
          the Master  Servicer,  the Seller  and the  Trustee a Trust  Receipt
          constituting  an initial  such  receipt in the form  attached to the
          related  Custodial  Agreement.  Based on its review and  examination
          required  by  and  in  accordance  with  the  applicable   Custodial
          Agreement,  and only as to the documents  identified in such initial
          certification,   the  related   Custodian   acknowledges  that  such
          documents  appear  regular on their face and relate to the specified
          Mortgage Loan; provided that the related Custodian shall be under no
          obligation  to  ascertain  that,  except as  therein  provided,  any
          information set forth in said Trust Receipt is accurate. Neither the
          Trustee  nor the  related  Custodian  shall  be  under  any  duty or
          obligation   to   inspect,   review  or  examine   said   documents,
          instruments, certificates or other papers to determine that the same
          are genuine,  enforceable or appropriate for the represented purpose
          or that they have actually been recorded in the real estate  records
          or that they are other than what they purport to be on their face.

               Not later than 180 days after the Closing Date,  each Custodian
          shall deliver to the Trustee the  applicable  Trust Receipt in final
          form, with any applicable exceptions noted thereon.

               If, in the course of its review, a Custodian finds any document
          constituting  a part of a Trustee  Mortgage File which does not meet
          the  requirements  of  the  applicable  Custodial  Agreement,   such
          Custodian  shall  list such as an  exception  in the Trust  Receipt;
          provided,   however,   that  such  Custodian   shall  not  make  any
          --------    -------
          determination  as to whether (A) any  endorsement  is  sufficient to
          transfer all right, title and interest of the party so endorsing, as
          noteholder or assignee thereof,  in and to that Mortgage Note or (B)
          that any assignment is in recordable form or is sufficient to effect
          the  assignment  of and transfer to the assignee  thereof  under the
          mortgage  to  which  the  assignment  relates.  Subject  to the time
          extensions  for certain  documents set forth in subclause (i) above,
          the Seller shall promptly correct or cure such defect within 90 days
          from the date it was so  notified  of such defect and, if the Seller
          does not correct or cure such defect within such period,  the Seller
          shall  either  (I)  substitute  for  the  related  Mortgage  Loan  a
          Replacement  Mortgage Loan, which substitution shall be accomplished
          in the manner and  subject  to the  conditions  set forth in Section
          2(c)(iv),  or (II)  purchase  such  Mortgage  Loan from the  Trustee
          within 90 days from the date the Seller was  notified of such defect
          in writing at the Purchase  Price of such  Mortgage  Loan.  Any such
          substitution  pursuant  to clause  (I) above  shall not be  effected
          prior to the  delivery  to the  related  Custodian  of a Request for
          Release.  The Purchase  Price for any such Mortgage  Loan  purchased
          pursuant to clause (II) shall be deposited by the Seller in the Bond
          Account on or prior to the applicable  Withdrawal  Date in the month
          following the month of purchase and, upon the making of such deposit
          and the  delivery  of  related  Request  for  Release,  the  related
          Custodian  shall  release the related  Trustee  Mortgage File to the
          Seller and shall  execute  and  deliver  at  Issuer's  request  such
          instruments of transfer or assignment prepared by the Issuer and the
          Trustee,  in each case  without  recourse,  as shall be necessary to
          vest in the Seller,  or a designee,  the Issuer's and the  Trustee's
          interest in any Mortgage Loan released pursuant hereto.

               Each  Custodian  shall  retain  possession  and custody of each
          Trustee  Mortgage File in  accordance  with and subject to the terms
          and conditions  set forth in the related  Custodial  Agreement.  The
          Issuer  or  the  Trustee  shall  promptly  deliver  to  the  related
          Custodian,  upon the execution or receipt thereof,  the originals of
          such  other  documents  or  instruments   constituting  the  Trustee
          Mortgage File as come into the possession of the  respective  Issuer
          or Trustee from time to time.

               It is understood  and agreed that the  obligation of the Seller
          to  substitute  for or to purchase any Mortgage  Loan which does not
          meet the requirements set forth in the related  Custodial  Agreement
          shall constitute the sole remedy respecting such defect available to
          the Trustee and any Bondholder against the Seller.

          (b)  Trustee  and  Custodians  to  Cooperate;  Release   of  Trustee
               ---------------------------------------------------------------
Mortgage Files.
- --------------

               (i) The Master Servicer hereby  acknowledges  that concurrently
          with the execution of this  Agreement,  the Trustee has acquired and
          holds a security  interest in the Trustee  Mortgage Files and in all
          Mortgage Loans represented by such Trustee Mortgage Files and in all
          funds now or hereafter  held by, or under the control of, the Master
          Servicer  that are  collected by the Master  Servicer in  connection
          with the Mortgage Loans, whether as Scheduled Payments, as Principal
          Prepayments,  or as Liquidation Proceeds or Insurance Proceeds,  and
          in all  proceeds of the  foregoing  and  proceeds  of proceeds  (but
          excluding  any  Master  Servicing  Fees  and any  other  amounts  or
          reimbursements  to which the Master  Servicer is entitled under this
          Agreement).  The Master Servicer agrees that so long as the Mortgage
          Loans are assigned to the Trustee,  all Trustee  Mortgage Files (and
          any documents or instruments constituting a part of such files), and
          such funds  which come into the  possession  or custody of, or which
          are subject to the control of, the Master  Servicer shall be held by
          the  Master  Servicer  for  and  on  behalf  of the  Trustee  as the
          Trustee's  agent and bailee for purposes of perfecting the Trustee's
          security  interest  therein,  as  provided  by Section  9-305 of the
          Uniform  Commercial  Code of the  State in which  such  property  is
          located,  or by other  laws,  as  specified  in Section  8.10 of the
          Indenture.  The  Master  Servicer  hereby  accepts  such  agency and
          acknowledges  that the Trustee,  as secured party, will be deemed to
          have  possession at all times of all Trustee  Mortgage Files and any
          other  documents or  instruments  constituting a part of such files,
          such funds and other  items for  purposes  of  Section  9-305 of the
          Uniform  Commercial  Code of the State in which such property may be
          held by the Master Servicer. Notwithstanding such appointment of the
          Master  Servicer  as  agent,  the  Trustee  agrees  to  execute  all
          satisfactions of Mortgages.  The Master Servicer also agrees that it
          shall not  create,  incur or subject any  Trustee  Mortgage  File or
          other  documents  relating  to a  Mortgage  Loans  which  are in the
          possession of the Master Servicer with respect to each Mortgage Loan
          or any funds that are  deposited in the  Distribution  Account,  the
          Bond Account,  or any funds that  otherwise are or may become due or
          payable to the Trustee for the  benefit of the  Bondholders,  to any
          claim, lien, security interest,  judgment,  levy, writ of attachment
          or other encumbrance (other than the claims of the Bondholders),  or
          assert by legal  action or  otherwise  any claim or right of set-off
          against any such  Trustee  Mortgage  File or any funds  collected or
          held by, or under the control of, the Master  Servicer  from time to
          time in respect of a Mortgage Loan.

               (ii) Upon the  payment  in full of any  Mortgage  Loan,  or the
          receipt by a Servicer of a notification that payment in full will be
          escrowed in a manner  customary for such purposes,  or for any other
          servicing  procedure to be performed in  connection  with a Mortgage
          Loan, the related  Servicer will  immediately  notify the Trustee by
          delivering,  or causing to be delivered,  a Request for Release, all
          in accordance with Section 8.08(c) of the Indenture. Upon receipt of
          such  request,   the  Trustee  shall  promptly  notify  the  related
          Custodian, who will release the related Trustee Mortgage File to the
          Servicer in accordance  with the terms of the  applicable  Custodial
          Agreement.  Subject to the further  limitations set forth below, the
          related  Servicer shall cause the Trustee Mortgage File or documents
          so released to be returned to the Trustee when the need  therefor by
          the related  Servicer no longer exists,  unless the Mortgage Loan is
          liquidated  and the  proceeds  thereof  are  deposited  in the  Bond
          Account,  in which case the related  Servicer  shall  deliver to the
          Trustee a Request for Release,  signed by a Servicing Officer of the
          related Servicer.

               If the  related  Servicer  at any  time  seeks  to  initiate  a
          foreclosure  proceeding  in respect  of any  Mortgaged  Property  as
          authorized by the related Servicing Agreement,  the related Servicer
          shall  deliver  or  cause  to  be  delivered  to  the  Trustee,  for
          signature,  as  appropriate,  any  court  pleadings,   requests  for
          trustee's  sale or other  documents  necessary  to  effectuate  such
          foreclosure or any legal action brought to obtain  judgment  against
          the  Mortgagor on the  Mortgage  Note or the Mortgage or to obtain a
          deficiency  judgment  or to  enforce  any other  remedies  or rights
          provided by the Mortgage Note or the Mortgage or otherwise available
          at law or in equity.

          (c)   Representations,   Warranties  and  Covenants  of  the  Master
                --------------------------------------------------------------
Servicer, the Seller and the Issuer.
- ------------------------------------

               (i)  Norwest  Bank  Minnesota,  National  Association,  in  its
          capacity as Master Servicer,  hereby makes the  representations  and
          warranties  set forth in Schedule II hereto,  and by this  reference
          incorporated  herein,  to the  Issuer  and  the  Trustee,  as of the
          Closing Date, or if so specified therein, as of the Cut-off Date.

               (ii)  The  Seller  has  made  in  the  Mortgage  Loan  Purchase
          Agreement  the  representations  and  warranties  as  set  forth  in
          Schedule  III hereto,  as of the Closing  Date,  or if so  specified
          therein,  as of the  Cut-off  Date,  and  such  representations  and
          warranties,  and the  obligations  associated  therewith,  have been
          assigned to the Issuer and the Trustee;

               (iii)  The  Issuer   hereby  makes  the   representations   and
          warranties  set forth in Schedule IV hereto,  and by this  reference
          incorporated  herein, to the Trustee and the Master Servicer,  as of
          the Closing Date.

               (iv) Upon discovery by any of the parties  hereto,  of a breach
          of a  representation  or  warranty  described  in  Section  2(c)(ii)
          (without  regard to any  limitation  regarding  the knowledge of the
          Seller contained  therein) that materially and adversely affects the
          value of any Mortgage  Loan or the interests of the  Bondholders  in
          any  Mortgage  Loan,  the party  discovering  such breach shall give
          prompt written  notice thereof to the other parties.  The Seller has
          covenanted in the Mortgage  Loan  Purchase  Agreement to comply with
          the following: within 90 days of the earlier of its discovery or its
          receipt  of  written  notice  from  any  party  of a  breach  of any
          representation   or  warranty  (without  regard  to  any  limitation
          regarding  the  knowledge  of the  Seller  contained  therein)  made
          pursuant to Section 2(c)(ii) which materially and adversely  affects
          the value of any Mortgage Loan or the interests of the  Bondholders,
          in any  Mortgage  Loan,  the Seller  shall  cure such  breach in all
          material  respects,  and if such breach is not so cured,  shall, (A)
          remove such Mortgage Loan (a "Deleted Mortgage Loan") from the Trust
          Estate and  substitute in its place a Replacement  Mortgage Loan, in
          the manner and subject to the  conditions  set forth in this Section
          2(c); or (B) purchase the affected  Mortgage Loan or Mortgage  Loans
          from the Issuer (with the Trustee releasing its lien thereon) at the
          Purchase  Price in the manner set forth  below;  provided,  however,
          that  any such  substitution  pursuant  to (A)  above  shall  not be
          effected  prior to the  delivery  to the  Trustee  of a Request  for
          Release for the Deleted Mortgage Loan Trustee Mortgage File, and the
          delivery to the  applicable  Custodian of the Trustee  Mortgage File
          for any such  Replacement  Mortgage  Loan. The Seller shall promptly
          reimburse  the Trustee for any expenses  reasonably  incurred by the
          Trustee in respect of enforcing the remedies for such breach.

               With respect to the representations and warranties described in
          this  Section  2(c)  which  are  made to the  best  of the  Seller's
          knowledge,  if it is  discovered by either the Issuer or the Trustee
          that the substance of such representation and warranty is inaccurate
          and such  inaccuracy  materially and adversely  affects the value of
          any Mortgage  Loan,  or the  interests of the  Bondholders  therein,
          notwithstanding  the Seller's lack of knowledge  with respect to the
          substance of such representation or warranty,  such inaccuracy shall
          be deemed a breach of the applicable representation or warranty.

               With respect to any  Replacement  Mortgage  Loan or Loans,  the
          Seller shall deliver to the applicable  Custodian for the benefit of
          the  Bondholders  the  Mortgage  Note,  the  Mortgage,  the  related
          assignment of the Mortgage,  and such other documents and agreements
          as are  required by the  applicable  Custodial  Agreement,  with the
          Mortgage  Note  endorsed  and the  Mortgage  assigned as required by
          Custodial Agreement.  No substitution is permitted to be made in any
          calendar month after the Withdrawal  Date for such month.  Scheduled
          Payments due with respect to Replacement Mortgage Loans in the month
          of  substitution  shall not be part of the Trust  Estate and will be
          retained by the Seller on the next succeeding Distribution Date. For
          the month of substitution,  Available Funds will include the monthly
          payment  due on any  Deleted  Mortgage  Loans  for  such  month  and
          thereafter  the  Seller  shall be  entitled  to retain  all  amounts
          received in respect of such Deleted Mortgage Loans.

               The Issuer shall amend the  Schedule of Mortgage  Loans for the
          benefit of the  Bondholders  to reflect the removal of such  Deleted
          Mortgage  Loans and the  substitution  of the  Replacement  Mortgage
          Loans and the Issuer shall deliver the amended  Schedule of Mortgage
          Loans  to the  Trustee.  Upon  such  substitution,  the  Replacement
          Mortgage  Loans shall be subject to the terms of this  Agreement  in
          all  respects,  and the  Seller  shall be  deemed  to have made with
          respect  to  such  Replacement  Mortgage  Loans,  as of the  date of
          substitution,  the  representations  and warranties made pursuant to
          Section 2(c)(ii) with respect to such Mortgage Loans.  Upon any such
          substitution  and the  deposit  to the Bond  Account  of the  amount
          required  to  be   deposited   therein  in   connection   with  such
          substitution  as described in the following  paragraph,  the Trustee
          shall release the Trustee  Mortgage File held for the benefit of the
          Bondholders  relating to such Deleted  Mortgage  Loans to the Seller
          and  shall  execute  and  deliver  at the  Seller's  direction  such
          instruments  of transfer or  assignment  prepared by the Seller,  in
          each case without  recourse,  as shall be necessary to vest title in
          the Seller, or its designee,  the Trustee's  interest in any Deleted
          Mortgage Loan substituted for pursuant to this Section 2(c).

               For any  month  in which  the  Seller  substitutes  one or more
          Replacement  Mortgage Loans for one or more Deleted  Mortgage Loans,
          the Seller will determine the amount (if any) by which the aggregate
          principal  balance of all such Replacement  Mortgage Loans as of the
          date of  substitution  is less than the aggregate  Stated  Principal
          Balance of all such Deleted Mortgage Loans (after application of the
          scheduled principal portion of the monthly payments due in the month
          of  substitution).  The amount of such shortage  (the  "Substitution
          Amount")  shall be deposited  into the Bond Account by the Seller on
          or before the Distribution Account Deposit Date for the Distribution
          Date in the month  succeeding  the  calendar  month during which the
          related Mortgage Loan became replaced hereunder.

               In the event that the Seller  shall have  purchased  a Mortgage
          Loan,  the Purchase  Price  therefor  shall be deposited in the Bond
          Account  pursuant  to  Section  3(g)  and  in  compliance  with  the
          provisions  of  Section  8.04  of the  Indenture  on or  before  the
          Distribution  Account Deposit Date for the Distribution  Date in the
          month  following the month during which the Seller became  obligated
          hereunder  to purchase or replace such  Mortgage  Loan and upon such
          deposit of the Purchase  Price and receipt of a Request for Release,
          the Trustee shall release the related Trustee Mortgage File held for
          the benefit of the Bondholders to the Seller,  and the Trustee shall
          execute and deliver at the Seller's  direction  such  instruments of
          transfer or assignment  prepared by the Seller, in each case without
          recourse,  as shall be necessary to transfer  title from the Trustee
          pursuant  to  Sections  8.08(c)  and  8.12 of the  Indenture.  It is
          understood  and agreed that the  obligation  under this Agreement of
          the Seller to cure,  purchase  or replace  any  Mortgage  Loan as to
          which a breach has occurred and is continuing  shall  constitute the
          sole remedy against the Seller  respecting such breach  available to
          Bondholders or the Trustee on their behalf.

               The  representations  and  warranties  made  pursuant  to  this
          Section  2(c)  shall  survive  delivery  of the  respective  Trustee
          Mortgage  Files to the Custodians for the Trustee for the benefit of
          the Bondholders.

          (d)  Covenants of the Master Servicer.
               --------------------------------

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

     3.   GENERAL DUTIES OF THE MASTER SERVICER.

          (a)  Master Servicer to Master Service Mortgage Loans.
               ------------------------------------------------

     The parties  agree that,  subject to the  provisions of Section 7 hereof,
the Master Servicer shall master service the Mortgage Loans in accordance with
the  terms of this  Agreement.  In that  regard,  the  Master  Servicer  shall
supervise, administer, monitor and oversee the servicing of the Mortgage Loans
by each Servicer pursuant to the terms of its Servicing  Agreement,  on behalf
of the Issuer and the  Trustee  and for the  benefit  of the  Bondholders,  in
accordance  with this Agreement and applicable laws and regulations and giving
due  consideration  to  customary  and usual  standards of practice of prudent
mortgage lenders and master servicers.  In addition, the Master Servicer shall
(i) oversee and consult with each Servicer as appropriate from time to time to
fulfill the Master Servicer's obligations  hereunder,  (ii) receive and review
all reports,  information and other data and documents  provided to the Master
Servicer by each Servicer and (iii)  otherwise  exercise its best efforts,  as
more fully set forth in Section  3(b),  to cause each  Servicer to perform and
observe the covenants,  obligations  and  conditions  required to be performed
under its Servicing Agreement.

     Subsections  (j),  (k), (l), (m), (n) and (p) of this Section 3 describe,
in summary  form,  provisions  of the  Servicing  Agreements  with the various
Servicers  who  will  service  the  Mortgage  Loans.  To the  extent  that any
Servicing  Agreement conflicts with the summaries set forth in this Agreement,
the  provisions  of the  applicable  Servicing  Agreement  will govern.  These
subsections  are  for  informational   purposes  only  and  do  not  establish
responsibilities  and shall not be  construed  to impose  any  obligations  or
duties on any Person,  including,  in particular,  the Master  Servicer or any
Servicer.

          (b)  Servicing; Enforcement of the Obligations of Servicers.
               ------------------------------------------------------

               (i) The  Seller  has  entered  into or is the  assignee  of the
          Servicing Agreements listed on Schedule V hereto, and on the Closing
          Date it assigned all of its right, title and interest in and to such
          Servicing  Agreements to the Issuer. The Issuer, the Trustee and the
          Bondholders,   by  their  purchase  and  acceptance  of  the  Bonds,
          acknowledge  and agree that the Mortgage  Loans shall be serviced by
          the  Servicers in  accordance  with the terms and  provisions of the
          Servicing  Agreements  and authorize the Master  Servicer to enforce
          the Servicing  Agreements  pursuant to the terms of this  Agreement.
          The  Seller  has  (A)  provided  to  each  Servicer  notice  of  the
          assignment  of the related  Servicing  Agreement  to the Issuer,  in
          accordance with the provisions of such Servicing  Agreement,  and of
          the  appointment of Norwest as Master  Servicer  hereunder,  and has
          instructed each Servicer to remit all amounts required to be paid to
          the  owner  of  the  related  Mortgage  Loans  under  its  Servicing
          Agreement to the Master  Servicer,  and (B) has  received  from each
          Servicer  acknowledgement  of such assignment and appointment and of
          the Master  Servicer's  authority  to enforce the related  Servicing
          Agreement  on behalf of the Trust and such  Servicer's  agreement to
          remit all such amounts to the Master Servicer.

               (ii) (A)  Each  Servicing  Agreement  requires  the  applicable
          Servicer  to  service  the  Mortgage  Loans in  accordance  with the
          provisions thereof. References in this Agreement to actions taken or
          to be taken by the Master  Servicer  include  actions taken or to be
          taken by a Servicer on behalf of the Master  Servicer.  Any fees and
          other  amounts  payable to such  Servicers  shall be  deducted  from
          amounts  remitted to the Master Servicer by the applicable  Servicer
          and shall not be an obligation of the Issuer or the Trust Estate. As
          part  of its  master  servicing  activities  hereunder,  the  Master
          Servicer, for the benefit of the Trustee and the Bondholders,  shall
          use its best  reasonable  efforts to enforce the obligations of each
          Servicer under the related Servicing  Agreement,  to the extent that
          the  non-performance  of any such obligation would have material and
          adverse  effect on a Mortgage  Loan.  Such  enforcement,  including,
          without limitation,  the legal prosecution of claims, termination of
          Servicing Agreements and the pursuit of other appropriate  remedies,
          shall be in such form and  carried out to such an extent and at such
          time as the Master  Servicer,  in its good faith business  judgment,
          would  require  were it the  owner of the  related  Mortgage  Loans;
          provided,  that,  the  Master  Servicer  shall  be  entitled  to  be
          reimbursed  for the  costs  and  expenses  associated  with any such
          enforcement  (X)  from  a  general  recovery   resulting  from  such
          enforcement  to the extent,  if any, that such recovery  exceeds all
          amounts  due in respect of the  related  Mortgage  Loan,  (Y) from a
          specific  recovery of costs,  expenses or attorneys fees against the
          party  against whom such  enforcement  is  directed,  and (Z) if the
          amounts   described  in  the  preceding  clauses  (X)  and  (Y)  are
          insufficient  to  reimburse  the Master  Servicer for all amounts so
          advanced,  then the outstanding  amount of any such advance shall be
          reimbursable out of amounts distributable to the Master Servicer out
          of  the  Distribution  Account  pursuant  to  Section  2(b)  of  the
          Indenture.

          (c)  Successor Servicers.
               -------------------

               (i) The Issuer as owner of the  Mortgage  Loans and the Trustee
          as  lienholder  with  respect  thereto,  pursuant  to the  Servicing
          Agreements,  hereby  authorize  and appoint  the Master  Servicer as
          their agent to exercise all rights of the party entitled to exercise
          ownership  rights with respect to the Mortgage  Loans in  accordance
          with  the  terms of the  Servicing  Agreements,  including,  without
          limitation,  the power to terminate the Servicing Agreements and the
          related  Servicers  according  to the terms and  conditions  of such
          Servicing  Agreements,  without  any  limitation  by  virtue of this
          Agreement;  provided,  however,  that in the event of termination of
          any  Servicing  Agreement  by the  Master  Servicer  or the  related
          Servicer,  the Master  Servicer  shall either act as servicer of the
          related  Mortgage Loans in accordance  with the terms of the related
          Servicing  Agreement (with such  modifications  as described in this
          Agreement)  or enter into a  Servicing  Agreement  with a  successor
          Servicer  acceptable to the Trustee which will be bound by the terms
          of the related  Servicing  Agreement in accordance with the terms of
          related Servicing Agreement (with such modifications as described in
          this Agreement).

               Notwithstanding   the   foregoing   provisions  to  the  extent
          applicable  to  termination  of the  rights and  obligations  of the
          Special  Servicer,  the  Directing  Holder,  if any,  shall have the
          rights accorded to it under the Special Servicing Agreement.

               (ii) If the  Master  Servicer  acts as  Servicer,  it will  not
          assume  liability  for the  representations  and  warranties  of the
          Servicer,  if any, that it replaces.  The Master  Servicer shall use
          reasonable  efforts to have the successor  Servicer assume liability
          for  the  representations  and  warranties  made  by the  terminated
          Servicer in respect of the related  Mortgage Loans, and in the event
          of any such assumption by the successor Servicer, the Trustee or the
          Master Servicer, as applicable, may, in the exercise of its business
          judgment,  release the  terminated  Servicer from liability for such
          representations and warranties.

               (iii)  Notwithstanding  the  provisions of this Section 3 or of
          any  Servicing  Agreement,  the  Master  Servicer  shall be under no
          obligation, either as Master Servicer or as successor Servicer under
          a Servicing Agreement, to purchase any Mortgage Loan.

          (d)  Reserved.
               --------

          (e)  Rights of the  Issuer  and  the  Trustee  in  Respect  of  the
               --------------------------------------------------------------
Master Servicer.
- ---------------

     The Issuer may, but is not obligated to,  enforce the  obligations of the
Master Servicer hereunder and may, but is not obligated to, perform,  or cause
a designee  to  perform,  any  defaulted  obligation  of the  Master  Servicer
hereunder and in connection with any such defaulted obligation to exercise the
related  rights of the Master  Servicer  hereunder;  provided  that the Master
Servicer shall not be relieved of any of its  obligations  hereunder by virtue
of such performance by the Issuer or its designee. Neither the Trustee nor the
Issuer shall have any responsibility or liability for any action or failure to
act by the Master Servicer nor shall the Trustee or the Issuer be obligated to
supervise the performance of the Master Servicer hereunder or otherwise.

          (f)  Trustee to Act as Master Servicer.
               ---------------------------------

     In the event that the Master  Servicer  shall for any reason no longer be
the  Master  Servicer  hereunder  (including  by reason of a Master  Servicing
Default),  unless a successor  Master  Servicer  acceptable to the Trustee has
been appointed, the Trustee or its successor shall thereupon assume all of the
rights and obligations of the Master Servicer  hereunder  arising  thereafter,
except  that the  Trustee  shall not be (i)  liable  for  losses of the Master
Servicer  pursuant  to  Section  3(g)(viii)  or any acts or  omissions  of the
predecessor  Master  Servicer  hereunder,  (ii)  obligated  to make  Servicing
Advances or Master  Servicing  Advances if it is  prohibited  from doing so by
applicable  law,  or  (iii)  deemed  to  have  made  any  representations  and
warranties of the Master  Servicer  hereunder.  Any such  assumption  shall be
subject to Section 7(b). If the Master Servicer shall for any reason no longer
be the Master Servicer  (including by reason of any Master Servicing Default),
unless  a  successor  Master  Servicer  acceptable  to the  Trustee  has  been
appointed,  the Trustee or its  successor  shall  succeed to any rights of the
Master  Servicer  under  this  Agreement  and any  obligations  of the  Master
Servicer under this Agreement arising  thereafter  including,  with respect to
the Servicing  Agreements,  all rights and  obligations of the Master Servicer
related thereto as contemplated by Section 3(b).

          (g)  Collection   of   Mortgage   Loan   Payments;   Bond   Account;
               ---------------------------------------------------------------
Distribution Account.
- --------------------

               (i) The  Master  Servicer  shall  make  reasonable  efforts  to
          collect all payments  called for under the terms and  provisions  of
          the Servicing Agreements from the related Servicers.

               (ii) The Master  Servicer  shall  establish and maintain a Bond
          Account,  which shall be an Eligible Account,  into which the Master
          Servicer shall deposit or cause to be deposited on a daily basis, or
          to the extent same day deposit is  unavailable,  within one Business
          Day of receipt,  the following payments and collections  remitted by
          Servicers or received by it in respect of Mortgage Loans  subsequent
          to the Cut-off Date (other than in respect of principal and interest
          due on the  Mortgage  Loans on or before the  Cut-off  Date) and the
          following amounts required to be deposited hereunder:

                    (A) all  payments on account of  principal on the Mortgage
               Loans,   including  Principal  Prepayments  and  the  principal
               component of any Advance remitted to it by the Servicers;

                    (B) all  payments on account of  interest on the  Mortgage
               Loans,  net of the sum of the related  Servicing  Fee,  and the
               interest  component  of  any  Advance  remitted  to it  by  the
               Servicers;

                    (C) all Insurance Proceeds and Liquidation Proceeds;

                    (D) any other  payments,  collections  and  other  amounts
               remitted to it by a Servicer  pursuant to the related Servicing
               Agreement   in  respect  of  the  Mortgage   Loans,   including
               Compensating Interest;

                    (E) any amount  required to be  deposited by the Seller in
               connection  with any realized  losses on Permitted  Investments
               pursuant to subclause (viii) of this Subsection;

                    (F) all  Purchase  Prices  from the  Seller  or any  other
               person and all Substitution Amounts;

                    (G) all  Master  Servicing  Advances  made  by the  Master
               Servicer pursuant to Section 4;

                    (H) any  amount  contributed  by the Issuer to be used for
               payment of principal and/or interest on the Bonds for any other
               purpose identified by the Issuer; and

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

               The  foregoing   requirements  for  remittance  by  the  Master
          Servicer  shall be exclusive,  it being  understood and agreed that,
          without  limiting the generality of the  foregoing,  payments in the
          nature of late payment  charges or  assumption  fees,  but excluding
          prepayment  penalties,  if  collected,  need not be  remitted by the
          Master  Servicer.  In the event that the Master Servicer shall remit
          any amount not required to be remitted,  it may at any time withdraw
          or direct the  institution  maintaining the Bond Account to withdraw
          such  amount  from the Bond  Account,  any  provision  herein to the
          contrary   notwithstanding.   The  Master  Servicer  shall  maintain
          adequate  records with respect to all  withdrawals  made pursuant to
          this  subsection.  All funds  deposited in the Bond Account shall be
          held in trust for the Bondholders until withdrawn in accordance with
          the subclauses of this subsection.

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

                    (A) to pay the Master  Servicer the Master  Servicing  Fee
               and  to  reimburse   the  Master   Servicer  or  Servicer,   as
               applicable,   for   unreimbursed   Master  Servicer   Advances,
               Advances,  or  Servicing  Advances  made by it,  such  right of
               reimbursement  pursuant  to this  subclause  being  limited  to
               amounts received on the Mortgage Loan(s)  (including  Insurance
               Proceeds and Liquidation Proceeds) in respect of which any such
               Master Servicer Advance, Advance or Servicing Advance was made;

                    (B) to reimburse the related  Servicer or Master  Servicer
               for any Nonrecoverable Advance previously made;

                    (C) to pay to the purchaser, with respect to each Mortgage
               Loan or  property  acquired  in respect  thereof  that has been
               purchased  pursuant  to any  Section  of  this  Agreement,  all
               amounts  received  thereon  after  the  date of such  purchase,
               except as otherwise herein provided;

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

                    (E) to withdraw  investment earnings payable to the Master
               Servicer;

                    (F) on each  Withdrawal  Date  to  withdraw  the  Interest
               Remittance Amount and the Principal  Remittance Amount for such
               Distribution  Date,  to the extent on  deposit,  and remit such
               amount to the Distribution Account; and

                    (G)  to  clear  and   terminate   the  Bond  Account  upon
               termination of this Agreement pursuant to Section 8(a).

               The  Master   Servicer   shall  keep  and   maintain   separate
          accounting,  on a Mortgage  Loan by  Mortgage  Loan  basis,  for the
          purpose of justifying any withdrawal from the Bond Account  pursuant
          to such  subclauses (A), (B) and (D). Prior to making any withdrawal
          from the Bond Account pursuant to subclause (B), the Master Servicer
          shall deliver to the Trustee an Officer's Certificate of a Servicing
          Officer  indicating  the  amount  of any  previous  Master  Servicer
          Advance,  Advance,  or Servicing  Advance  determined  by the Master
          Servicer  or  the  Servicer  to  be  a  Nonrecoverable  Advance  and
          identifying the related Mortgage Loan(s).

               (iv) On each  Withdrawal  Date,  after  payment of any  amounts
          described  in clauses (A) through (E) of Section  3(g)(iii)  of this
          Agreement,  the Master  Servicer will withdraw from the Bond Account
          the Interest  Remittance Amount and the Principal  Remittance Amount
          for the related  Distribution  Date, and will deposit such amount in
          the Distribution Account.

               (v) Reserved.

               (vi) On the first  Distribution Date, in June, 1998, the Master
          Servicer shall withdraw and deposit in the Distribution  Account the
          amounts set forth in Schedule VI hereof.

               (vii) On each  Distribution  Date beginning in July,  1998, the
          Master  Servicer  shall instruct the Trustee to distribute the funds
          on deposit in the Distribution  Account,  and the Trustee upon being
          so instructed will  distribute such funds on each such  Distribution
          Date,  in the various  amounts,  to the  several  parties and in the
          order of priority set forth in Section 2(b) of the  Indenture and as
          set forth in the Master Servicer's instructions.

               (viii) Each institution at which the Bond Account is maintained
          may invest the funds  therein as  directed  in writing by the Master
          Servicer in Permitted Investments, which shall mature not later than
          the Withdrawal  Date with respect to available funds to be withdrawn
          on that date and,  in each case,  shall not be sold or  disposed  of
          prior to its maturity.  All such Permitted Investments shall be made
          in the name of the Trustee, for the benefit of the Bondholders.  All
          income  and  gain  (net  of  any  losses)  realized  from  any  such
          investment  of funds on deposit in the Bond Account shall be for the
          benefit of the Master Servicer and shall be retained or withdrawn by
          it monthly as provided herein.  The amount of any realized losses in
          the Bond Account incurred in any such account in respect of any such
          investments  shall  promptly be deposited by the Master  Servicer in
          the Bond Account. The Trustee in its fiduciary capacity shall not be
          liable  for the  amount  of any  loss  incurred  in  respect  of any
          investment  or lack of  investment of funds held in the Bond Account
          and made in accordance with this subsection.

               (ix) The Master Servicer shall give notice to the Trustee,  the
          Issuer and each Rating Agency of any proposed change of the location
          of the Bond Account not later than 30 days and not more than 45 days
          prior to any change thereof.

          (h)  Determination of LIBOR.
               ----------------------

               (i) With respect to the Class A Bonds, LIBOR will be determined
          as follows:

               On the second LIBOR Business Day prior to the  commencement  of
          each Accrual Period after the Initial Accrual Period for the Class A
          Bonds (each a "LIBOR Determination  Date"), the Master Servicer will
          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,  and  promptly   advise  the  Trustee  of  its
          determination, as follows:

                    (A) 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);

                    (B) 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  (I) 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 (II)
               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

                    (C) 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 (B) above,  LIBOR for
               the next  Accrual  Period  will be LIBOR as  determined  on the
               previous LIBOR Determination Date.

               (ii) The  establishment of LIBOR by the Master Servicer and the
          Master Servicer's  subsequent  calculation of the Bond Interest Rate
          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.

               (iii) As used herein, "Reference Banks" shall mean four leading
          banks  engaged  in  transactions  in  Eurodollar   deposits  in  the
          international  Eurocurrency  market  with an  established  place  of
          business in London,  England,  (ii) whose  quotations  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)  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.

               (iv) If (A) with respect to any LIBOR  Determination Date LIBOR
          is  determined  pursuant to clause (i)(C) of this Section and (B) on
          the next succeeding LIBOR  Determination  Date LIBOR would,  without
          giving effect to this paragraph (iv), be determined pursuant to such
          clause (i)(C), 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.

          (i)  Master Servicer Monthly Data.
               ----------------------------

     Not later than each Distribution  Date, the Master Servicer shall prepare
and  forward to the  Trustee,  the Issuer and each  Rating  Agency a statement
(each,  a  "Distribution  Date  Statement")  setting forth with respect to the
related distribution:

               (i) the amount  thereof  allocable  to  principal on the Bonds,
          separately   identifying  the  aggregate  amount  of  any  Principal
          Prepayments  and  Liquidation  Proceeds  in respect of the  Mortgage
          Loans included therein;

               (ii) the amount thereof allocable to interest on the Bonds;

               (iii) if the  distribution  to the Holders of the Bonds is less
          than the full amount  that would be  distributable  to such  Holders
          pursuant  to the  terms  of the  Bonds  and  the  Indenture  on such
          Distribution Date if there were sufficient funds available therefor,
          the amount of the  shortfall and the  allocation  thereof as between
          principal and interest;

               (iv) the  Principal  Amount of the Bonds after giving effect to
          the distribution of principal on such Distribution Date;

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

               (vi) the amount of the  Servicing  Fees paid to or  retained by
          the Servicers (with respect to the Servicers, in the aggregate) with
          respect to such Distribution Date;

               (vii) the Bond Interest Rate for the Class A Bonds with respect
          to such Distribution Date;

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

               (ix) the number and  aggregate  principal  amounts of  Mortgage
          Loans (A) delinquent  (exclusive of Mortgage  Loans in  foreclosure)
          (1) 30 to 59 days (2) 60 to 89 days and (3) 90 or more  days and (B)
          in foreclosure and delinquent (1) 1 to 29 days (2) 60 to 89 days and
          (3) 90 or more days,  as of the close of business on the last day of
          the calendar month preceding such Distribution Date;

               (x)  for  each  of the  preceding  3  calendar  months,  or all
          calendar  months  since the Cut-off  Date,  whichever is less and in
          each case ending with the calendar  month prior to the month of such
          Distribution  Date,  the  aggregate  dollar  amount of the Scheduled
          Payments (A) due on all  Outstanding  Mortgage  Loans on each of the
          Due Dates in each such month and (B)  delinquent  60 days or more on
          each of the Due Dates in each such month;

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

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

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

               (xiv)  all  amounts  required  to be  reported  to  Certificate
          Trustee  pursuant to Sections  4.03 and 4.05 of the Trust  Agreement
          and all amounts of distributions  and deposits and withdrawals to be
          made by the Certificate  Trustee  pursuant to Article V of the Trust
          Agreement.

     Within a reasonable  period of time after the end of each calendar  year,
the Master  Servicer  shall  furnish to each Person who at any time during the
calendar  year was a Bondholder  and has  provided a written  request for such
information,  a statement  containing the  information set forth in subclauses
(i),  (ii) and (vi) of this  subsection  aggregated  for such calendar year or
applicable  portion  thereof  during which such Person was a Bondholder.  Such
obligation of the Master  Servicer  shall be deemed to have been  satisfied to
the extent that substantially  comparable information shall be provided by the
Master Servicer  pursuant to any requirements of the Code as from time to time
in effect.

     The Master Servicer upon request, as required by law, shall supply to the
Trustee at least  fifteen  calendar days prior to any  applicable  filing date
prescribed by law of Internal Revenue Service regulation,  and the Trustee, as
agent  for the  Issuer,  and upon  receipt  from the  Master  Servicer,  shall
transmit by mail to each  Bondholder,  as such  Bondholder's  name and address
appears in the Bond Register, and to the Internal Revenue Service,  within the
time limits  prescribed  by law,  the amount of interest  and  original  issue
discount  (which  original  issue  discount  shall be calculated by the Master
Servicer),  if  any,  paid or  accrued  with  respect  to  Bonds  held by such
Bondholder.

     As  required  by the Code or the  Treasury  regulations  thereunder,  the
Master  Servicer  shall supply to the Trustee and the Trustee and upon receipt
from  the  Master  Servicer,   shall  transmit  by  mail  to  each  Bondholder
appropriate  tax  accounting   information,   and  any  other  tax  accounting
information that a Bondholder reasonably requests, to enable it to prepare its
tax returns.

          (j)  Standard Hazard and Flood Insurance Policies.
               --------------------------------------------

     For each  Mortgage  Loan,  the  Servicer  shall  maintain  or cause to be
maintained  standard fire and casualty insurance and, where applicable,  flood
insurance,  all in accordance  with the  provisions of this  Agreement and the
related Servicing Agreement,  as applicable.  It is understood and agreed that
such insurance shall be with insurers meeting the eligibility requirements set
forth in the  applicable  Servicing  Agreement and that no earthquake or other
additional insurance is to be required of any Mortgagor or to be maintained on
property  acquired in respect of a defaulted loan, other than pursuant to such
applicable  laws and regulations as shall at any time be in force and as shall
require such additional insurance.

     Any amounts  collected  by any  Servicer,  under any  insurance  policies
maintained  pursuant to this  subsection  (other than amounts to be applied to
the restoration or repair of the property  subject to the related  Mortgage or
released  to  the  Mortgagor  in  accordance  with  the  applicable  Servicing
Agreement)  shall be deposited  into the Bond  Account,  subject to withdrawal
pursuant to Section 3(g). Any cost incurred by any Servicer in maintaining any
such  insurance if the Mortgagor  defaults in its obligation to do so shall be
added to the  amount  owing  under the  Mortgage  Loan  where the terms of the
Mortgage Loan so permit; PROVIDED, HOWEVER, that the addition of any such cost
shall not be taken into account for purposes of calculating the  distributions
to be made to Bondholders  and shall be recoverable by the Master  Servicer or
such Servicer pursuant to Section 3(g).

          (k)  Presentment of Claims and Collection of Proceeds.
               ------------------------------------------------

     Each Servicer shall (to the extent  provided in the applicable  Servicing
Agreement)  to,  prepare  and  present  on  behalf  of  the  Trustee  and  the
Bondholders  all  claims  under the  Insurance  Policies  with  respect to the
Mortgage Loans, and take such actions (including the negotiation,  settlement,
compromise or  enforcement  of the  insured's  claim) as shall be necessary to
realize recovery under such policies. Any proceeds disbursed to a Servicer and
remitted to the Master  Servicer in respect of such policies or bonds shall be
promptly  deposited in the Bond Account upon receipt,  except that any amounts
realized  that are to be applied to the repair or  restoration  of the related
Mortgaged  Property as a condition  requisite to the presentation of claims on
the related Mortgage Loan to the insurer under any applicable Insurance Policy
need not be so deposited (or remitted).

          (l)  Maintenance of the Primary Mortgage Insurance Policies.
               ------------------------------------------------------ 

               (i) No  Servicer  shall take  (consistent  with the  applicable
          Servicing  Agreement)  any action that would  result in  noncoverage
          under any applicable  Primary Mortgage  Insurance Policy of any loss
          which, but for the actions of such Servicer, would have been covered
          thereunder.  The Servicer shall use its best  reasonable  efforts to
          keep in force and  effect  (to the  extent  that the  Mortgage  Loan
          requires the Mortgagor to maintain such insurance), primary mortgage
          insurance  applicable to each  Mortgage Loan in accordance  with the
          provisions of this Agreement and the related Servicing Agreement, as
          applicable.  The  Servicer  shall not  cancel or refuse to renew any
          such Primary Mortgage Insurance Policy that is in effect at the date
          of the  initial  issuance of the Bonds and is required to be kept in
          force  hereunder  except in accordance  with the  provisions of this
          Agreement and the related Servicing Agreement, as applicable.

               (ii) The Servicer  agrees to present,  on behalf of the Trustee
          and  the  Bondholders,  claims  to the  insurer  under  any  Primary
          Mortgage  Insurance  Policies  and,  in this  regard,  to take  such
          reasonable action as shall be necessary to permit recovery under any
          Primary Mortgage  Insurance Policies  respecting  defaulted Mortgage
          Loans. Pursuant to Section 3(g), any amounts collected by the Master
          Servicer  or any  Servicer  under  any  Primary  Mortgage  Insurance
          Policies  shall be deposited in the Collection  Account,  subject to
          withdrawal pursuant to Section 3(g).

          (m)  "Due-on-Sale" Clauses; Assumption Agreements.
               --------------------------------------------

     To the extent  provided in the  applicable  Servicing  Agreement,  to the
extent Mortgage Loans contain enforceable  due-on-sale  clauses, the Servicers
shall  enforce  such  clauses  in  accordance  with the  applicable  Servicing
Agreement. If applicable law prohibits the enforcement of a due-on-sale clause
or such clause is otherwise  not enforced in  accordance  with the  applicable
Servicing  Agreement,  and, as a consequence,  a Mortgage Loan is assumed, the
original  Mortgagor  may be released  from  liability in  accordance  with the
applicable Servicing Agreement.

          (n)  Realization Upon Defaulted Mortgage Loans.
               -----------------------------------------

     Subject to the provisions of the Special Servicing Agreement, the Special
Servicer shall use its reasonable best efforts to foreclose upon, repossess or
otherwise  comparably convert the ownership of Mortgaged  Properties  securing
such of the  Mortgage  Loans as come into and  continue  in default  and as to
which no  satisfactory  arrangements  can be made for collection of delinquent
payments, all in accordance with the applicable Servicing Agreement.

          (o)  REO Property.
               ------------

               (i) In the event the Trust Estate acquires ownership of any REO
          Property in respect of any Mortgage Loan, the deed or certificate of
          sale shall be issued to the Trustee, or to its nominee, on behalf of
          the Bondholders.  Subject to the provisions of the Special Servicing
          Agreement,  the  Special  Servicer  shall  use its  reasonable  best
          efforts to sell, any REO Property as  expeditiously  as possible and
          in accordance  with the provisions of this Agreement and the related
          Servicing Agreement, as applicable.  Pursuant to its efforts to sell
          such REO Property,  the Special Servicer shall protect and conserve,
          such REO  Property in the manner and to such extent  required by the
          applicable Servicing Agreement.

               (ii)  The  Special  Servicer  shall  deposit  or  cause  to  be
          deposited all funds  collected  and received in connection  with the
          operation of any REO Property in the Bond Account.

               (iii) The Master Servicer and the applicable Servicer, upon the
          final  disposition  of  any  REO  Property,  shall  be  entitled  to
          reimbursement  for  any  related  unreimbursed  Advances  and  other
          unreimbursed advances as well as any unpaid Master Servicing Fees or
          Servicing Fees from Liquidation Proceeds received in connection with
          the final disposition of such REO Property;  provided, that any such
          unreimbursed Advances as well as any unpaid Master Servicing Fees or
          Servicing  Fees may be reimbursed or paid, as the case may be, prior
          to final  disposition,  out of any net  rental  income  or other net
          amounts derived from such REO Property.

               (iv) The Liquidation Proceeds from the final disposition of the
          REO  Property,  net of any  payment to the Master  Servicer  and the
          applicable  Servicer as provided above and in the Special  Servicing
          Agreement, shall be deposited in the Bond Account on or prior to the
          Calculation  Date in the month  following  receipt  thereof (and the
          Servicer shall provide prompt written notice to the Master  Servicer
          upon such deposit) and be remitted by wire  transfer in  immediately
          available  funds to the Trustee for  deposit  into the  Distribution
          Account on the next succeeding Distribution Date.

          (p)  Collection of Taxes, Assessments and Similar Items.
               --------------------------------------------------

               (i)  To  the  extent  provided  in  the  applicable   Servicing
          Agreement,  each Servicer  shall  establish and maintain one or more
          custodial  accounts  at a  depository  institution  (which  may be a
          depository  institution with which any Servicer establishes accounts
          in the ordinary course of its servicing activities), the accounts of
          which are insured to the maximum extent permitted by the FDIC (each,
          an "Escrow  Account") and shall deposit  therein any  collections of
          amounts received with respect to amounts due for taxes, assessments,
          water  rates,  Standard  Hazard  Insurance  Policy  premiums  or any
          comparable items for the account of the Mortgagors. Withdrawals from
          any  Escrow  Account  may be made (to the extent  amounts  have been
          escrowed for such purpose) only in  accordance  with the  applicable
          Servicing  Agreement.   Each  Servicer  shall  be  entitled  to  all
          investment  income  not  required  to be paid to  Mortgagors  on any
          Escrow  Account  maintained by such  Servicer.  The Master  Servicer
          shall  make (or  cause to be made)  to the  extent  provided  in the
          applicable  Servicing  Agreement advances to the extent necessary in
          order to effect timely payment of taxes,  water rates,  assessments,
          Standard Hazard  Insurance  Policy  premiums or comparable  items in
          connection  with the related  Mortgage  Loan (to the extent that the
          Mortgagor is required, but fails, to pay such items),  provided that
          it has determined  that the funds so advanced are  recoverable  from
          escrow   payments,   reimbursement   pursuant  to  Section  3(g)  or
          otherwise.

               (ii) Costs  incurred by the Master  Servicer or by Servicers in
          effecting  the  timely  payment  of  taxes  and  assessments  on the
          properties  subject to the Mortgage Loans may be added to the amount
          owing  under  the  related  Mortgage  Note  where  the  terms of the
          Mortgage Note so permit; PROVIDED, HOWEVER, that the addition of any
          such  cost  shall  not  be  taken  into   account  for  purposes  of
          calculating the distributions to be made to Bondholders. Such costs,
          to the extent that they are unanticipated,  extraordinary costs, and
          not  ordinary or routine  costs shall be  recoverable  by the Master
          Servicer pursuant to Section 2(b) of the Indenture.

          (q)  Annual Officer's Certificate as to Compliance.
               ---------------------------------------------

               (i) The Master  Servicer  shall  deliver to the Trustee and the
          Rating Agencies on or before May 31 of each year,  commencing on May
          31, 1999, a Servicing  Officer's  Certificate,  certifying that with
          respect to the period ending on the immediately  preceding  December
          31: (A) such  Servicing  Officer has reviewed the activities of such
          Master  Servicer  during  the  preceding  calendar  year or  portion
          thereof and its performance under this Agreement, (B) to the best of
          such  Servicing  Officer's  knowledge,  based on such  review,  such
          Master   Servicer   has   performed   and   fulfilled   its  duties,
          responsibilities   and  obligations  under  this  Agreement  in  all
          material  respects  throughout  such  year,  or, if there has been a
          default in the fulfillment of any such duties,  responsibilities  or
          obligations,  specifying  each such default known to such  Servicing
          Officer and the nature and status  thereof,  (C) nothing has come to
          the  attention  of such  Servicing  Officer  to lead such  Servicing
          Officer to believe  that any  Servicer  has failed to perform any of
          its duties,  responsibilities  and  obligations  under its Servicing
          Agreement  in all material  respects  throughout  such year,  or, if
          there has been a material  default in the performance or fulfillment
          of any such duties, responsibilities or obligations, specifying each
          such  default  known to such  Servicing  Officer  and the nature and
          status  thereof,  and (D) the Master Servicer has received from each
          Servicer such Servicer's annual certificate of compliance and a copy
          of such Servicer's  annual audit report,  in each case to the extent
          required under the applicable Servicing  Agreement,  or, if any such
          certificate or report has not been received by the Master  Servicer,
          the Master Servicer is using its best  reasonable  efforts to obtain
          such certificate or report .

               (ii)  Copies  of  such  statements  shall  be  provided  to any
          Bondholder upon request, by the Master Servicer or by the Trustee at
          the  Master  Servicer's  expense if the  Master  Servicer  failed to
          provide  such  copies  (unless  (A) the Master  Servicer  shall have
          failed to provide the Trustee with such statement or (B) the Trustee
          shall be unaware of the Master  Servicer's  failure to provide  such
          statement).

          (r)  Annual  Independent  Public  Accountants'  Servicing Statement;
               ---------------------------------------------------------------
Financial Statements.
- --------------------

     Pursuant to the Servicing Agreements, on or before 120 days after the end
of each  Servicer's  fiscal year,  commencing  with its 1998 fiscal year, each
Servicer at its expense is required to cause a nationally  recognized  firm of
independent  public  accountants  (who may also  render  other  services  to a
Servicer or any affiliate thereof) which is a member of the American Institute
of Certified Public  Accountants to furnish a statement to the Master Servicer
to the  effect  that such firm has  examined  certain  documents  and  records
relating  to the  servicing  of Mortgage  Loans  under the  related  Servicing
Agreement  or of  mortgage  loans  under  servicing  agreements  substantially
similar to the related  Servicing  Agreement  (such statement to have attached
thereto a schedule setting forth the servicing agreements covered thereby) and
that, on the basis of such examination,  conducted substantially in compliance
with the Uniform Single Attestation  Program for Mortgage Bankers or the Audit
Program for  Mortgages  serviced for FNMA and FHLMC,  such  servicing has been
conducted  in  compliance  with  such  servicing  agreements  except  for such
significant exceptions or errors in records that, in the opinion of such firm,
the  Uniform  Single  Attestation  Program for  Mortgage  Bankers or the Audit
Program  for  Mortgages  serviced  for FNMA and FHLMC  requires  it to report.
Copies of such  statement  shall be  provided  by each  Servicer to the Master
Servicer who will, (i) in turn provide such  statements to the Trustee and the
Issuer  and (ii)  notify  the  Trustee  and the  Issuer of the  failure of any
Servicer to provide such statements as required under the applicable Servicing
Agreement.

          (s)  Master  Servicer  Fidelity  Bond and Master Servicer Errors and
               ---------------------------------------------------------------
Omissions  Insurance Policy.
- ---------------------------

     The Master  Servicer  shall  obtain and maintain in force (i) a policy or
policies of insurance  covering errors and omissions on the performance of its
obligations as Master Servicer hereunder,  and (ii) a fidelity bond in respect
of its officers,  employees  and agents.  In the event that any such policy or
bond ceases to be in effect,  the Master  Servicer  shall  obtain a comparable
replacement policy or bond. The coverage under each such policy and bond shall
be in such an amount  as is  customary  therefor  for the  business  of master
servicing residential mortgage loans.

          (t)  Access to Certain Documentation and Indemnification.
               ---------------------------------------------------

     The Master  Servicer  shall afford the Issuer and the Trustee  reasonable
access to all records and  documentation  regarding the Mortgage  Loans within
the Master Servicer's  possession and all accounts,  insurance information and
other matters  relating to this Agreement  maintained by the Master  Servicer,
such access being afforded  without charge,  but only upon reasonable  request
and  during  normal  business  hours at the  office  designated  by the Master
Servicer or reasonably  accessible to it pursuant to the Servicing Agreements.
The  Master  Servicer  shall  also  provide  to the OTS and  the  FDIC  and to
comparable  regulatory  authorities  supervising  Holders  of  Bonds  and  the
examiners  and  supervisory  agents  of the  OTS,  the  FDIC  and  such  other
authorities,  access to the documentation  regarding the Mortgage Loans within
the possession of the Master Servicer (or reasonably accessible to it pursuant
to the Servicing Agreements) and required by applicable regulations of the OTS
and the FDIC.  Such access  shall be afforded  without  charge,  but only upon
reasonable and prior written  request and during normal  business hours at the
offices designated by the Master Servicer.  Nothing in this Section 3(t) shall
limit the  obligation  of the Master  Servicer to observe any  applicable  law
prohibiting disclosure of information regarding the Mortgagors and the failure
of the Master Servicer to provide access as provided in this Section 3(t) as a
result of such obligation shall not constitute a breach of this Section 3(t).

          (u)  Solicitation of Bids.
               --------------------

     On any Distribution  Date on which the Pool Principal Balance is equal to
10% or less of the initial Pool Principal Balance,  upon the Master Servicer's
receipt  of  written  notice of  election  by the  Servicer,  pursuant  to the
Indenture,  to direct the Master  Servicer  to solicit  bids for the  Mortgage
Loans. The Master Servicer will proceed as soon as practicable to obtain three
bids from the dealer firms specified to it by the Issuer.  The Master Servicer
will  deliver  the three bids to the Trustee  promptly  upon  receipt.  If the
purchase  price  would be less than the  Minimum  Purchase  Price,  the Master
Servicer  may be  directed by the  Servicer  to  continue  to solicit  bids as
described  above,  at quarterly  intervals,  until a bid at least equal to the
Minimum Purchase Price is received.

     4.   ADVANCES.

     The Master  Servicer  shall  determine on or before each Master  Servicer
Advance  Date  whether  any  Servicer  has  failed to make any  Advance of any
Scheduled  Payment  of  principal  and  interest  required  to be made by such
Servicer  pursuant  to the terms of its  Servicing  Agreement.  If the  Master
Servicer  determines  that  any  such  Servicer  has  failed  to make any such
required  Advance  the  Master  Servicer  shall  make such  Advance (a "Master
Servicer  Advance") on or before the Master  Servicer  Advance Date, by either
(i)  depositing  into the Bond Account an amount equal to the Master  Servicer
Advance or (ii) making an  appropriate  entry in its  records  relating to the
Bond Account that any Amount Held for Future Distribution has been used by the
Master  Servicer  in  discharge  of its  obligation  to make any  such  Master
Servicer  Advance  (any  funds so  applied  shall be  replaced  by the  Master
Servicer by deposit in the Bond Account no later than the close of business on
the next Master Servicer Advance Date);  provided,  however, in no event shall
the Master Servicer be required to make any Master  Servicer  Advance that the
Master Servicer  determines  would constitute a  Nonrecoverable  Advance.  The
Master  Servicer shall be entitled to be reimbursed  from the Bond Account for
all Master Servicer  Advances of its own funds made pursuant to this Section 4
as provided in Section 3(g).  The Master  Servicer shall inform the Trustee of
the amount of the Advance to be made on each Master  Servicer  Advance Date no
later than the second Business Day before the related Distribution Date.

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

     5.   MASTER SERVICING COMPENSATION AND EXPENSES.

          (a)  Master Servicer Compensation.
               ----------------------------

     As  compensation  for  its  activities  hereunder,  in  addition  to  any
investment earnings on the Bond Account, the Master Servicer shall be entitled
out of each  payment of  interest on a Mortgage  Loan (or portion  thereof) to
retain  or  withdraw  from the Bond  Account  an  amount  equal to the  Master
Servicing Fee for such Distribution Date.

     The Master  Servicer  shall be  required  to pay all  internal  costs and
expenses  incurred by it in connection  with its master  servicing  activities
hereunder  and shall  not be  entitled  to  reimbursement  therefor  except as
specifically provided in this Agreement.

          (b)  Servicer Compensation.
               ---------------------

     As compensation  for its activities under its Servicing  Agreement,  each
Servicer  shall be  entitled  to retain out of each  payment of  interest on a
Mortgage  Loan  (or  portion  thereof)  an  amount  equal to  interest  at the
applicable  Servicing Fee Rate on the Stated Principal  Balance of the related
Mortgage Loan for the period  covered by such interest  payment as provided in
the related Servicing Agreement.

     Additional  servicing  compensation in the form of assumption  fees, late
payment  charges and such other  amounts as may be  provided in the  Servicing
Agreements  shall be retained by the  Servicers to the extent  provided in the
related  Servicing  Agreement.  Each  Servicer  shall be  required  to pay all
expenses incurred by it in connection with its servicing  activities under its
Servicing Agreement (including payment of any premium for hazard insurance and
any Primary  Insurance  Policy and maintenance of the other forms of insurance
coverage required by this Agreement and its Servicing Agreement) and shall not
be entitled to reimbursement  therefor except as specifically  provided in its
Servicing Agreement and not inconsistent with this Agreement.

     6.   MASTER SERVICER.

          (a)  Liabilities of the Master Servicer.
               ----------------------------------

     The Master  Servicer  shall be liable in accordance  herewith only to the
extent of the  obligations  specifically  imposed  upon and  undertaken  by it
herein.

          (b)  Merger or Consolidation of the Master Servicer.
               ----------------------------------------------

     Any Person into which the Master Servicer may be merged or  consolidated,
or any Person resulting from any merger,  conversion,  other change in form or
consolidation  to which the Master  Servicer  shall be a party,  or any Person
succeeding to the business of the Master  Servicer,  shall be the successor to
the Master Servicer hereunder, without the execution or filing of any paper or
any further act on the part of any of the parties  hereto,  anything herein to
the  contrary  notwithstanding;  PROVIDED,  HOWEVER,  that  the  successor  or
resulting  Person  to the  Master  Servicer  shall be a Person  that  shall be
qualified to act as Master  Servicer  hereunder  and shall have a net worth of
not less than $15,000,000.

          (c)  Resignation of Master Servicer.
               ------------------------------

     Except as  otherwise  provided in  subsections  (b) and (d)  hereof,  the
Master  Servicer  shall not resign  from the  obligations  and  duties  hereby
imposed on it except (a) upon appointment of a successor  servicer and receipt
by the Trustee of a letter from each Rating Agency that such a resignation and
appointment will not result in a downgrading of the rating of any of the Bonds
or (b) upon  determination that its duties hereunder are no longer permissible
under applicable law. Any such  determination  under clause (b) permitting the
resignation of the Master Servicer shall be evidenced by an Opinion of Counsel
to such effect  delivered to the  Trustee.  No such  resignation  shall become
effective until the Trustee shall have assumed, or a successor master servicer
shall have been appointed by the Trustee and until such  successor  shall have
assumed,  the Master  Servicer's  responsibilities  and obligations under this
Agreement.  Notice of such  resignation  shall be given promptly by the Master
Servicer to the Depositor.

          (d)  Assignment or Delegation  of  Duties  by  the  Master Servicer.
               --------------------------------------------------------------

     Except as expressly provided herein, the Master Servicer shall not assign
or transfer any of its rights,  benefits or privileges  hereunder to any other
Person,  or delegate to or subcontract with, or authorize or appoint any other
Person to perform any of the duties,  covenants or obligations to be performed
by the Master Servicer hereunder;  PROVIDED, HOWEVER, that the Master Servicer
shall have the right  without the prior  written  consent of the Trustee,  the
Issuer or the Rating Agencies to delegate or assign to or subcontract  with or
authorize or appoint an Affiliate of the Master  Servicer to perform and carry
out any duties,  covenants or  obligations  to be performed and carried out by
the Master Servicer hereunder. In no case, however, shall any such delegation,
subcontracting  or assignment to an Affiliate of the Master  Servicer  relieve
the Master  Servicer  of any  liability  hereunder.  Notice of such  permitted
assignment  shall be given  promptly by the Master  Servicer to the Issuer and
the Trustee.  If, pursuant to any provision  hereof,  the duties of the Master
Servicer are transferred to a successor master servicer,  the entire amount of
the  Master  Servicing  Fees and  other  compensation  payable  to the  Master
Servicer  pursuant  hereto,  including  amounts  payable to or permitted to be
retained or withdrawn  by the Master  Servicer  pursuant to provision  hereof,
shall thereafter be payable to such successor master servicer.

          (e)  Limitation  on  Liability  of the Master  Servicer  and Others.
               --------------------------------------------------------------
Neither the Master Servicer nor any of the directors,  officers,  employees or
agents of the Master  Servicer  shall be under any liability to the Trustee or
the  Bondholders for any action taken or for refraining from the taking of any
action in good faith  pursuant to this  Agreement,  or for errors in judgment;
PROVIDED,  HOWEVER,  that this provision shall not protect the Master Servicer
or any such person  against any liability  that would  otherwise be imposed by
reason of willful  misfeasance,  bad faith or negligence in its performance of
its duties or by reason of reckless  disregard for its  obligations and duties
under this Agreement. The Master Servicer and any director,  officer, employee
or agent of the Master  Servicer may rely in good faith on any document of any
kind prima facie properly  executed and submitted by any Person respecting any
matters  arising  hereunder.  The Seller  hereby  agrees  to, and does  hereby
indemnify  and  hold  harmless  the  Master  Servicer  each of its  directors,
officers,  employees and agents,  and its and their respective  successors and
assigns,  as  applicable,  from and against  any and all losses,  liabilities,
claims, charges, damages, fines, penalties,  judgments,  actions, suits, costs
and expenses of any kind or nature whatsoever (including reasonable attorneys'
fees and expenses  and  reasonable  fees and expenses of experts)  imposed on,
incurred by, or asserted  against the Master Servicer or any of its directors,
officers, employees, agents, or any of their respective successors or assigns,
in any way  related to or arising  out of this  Agreement  other than any such
loss,  liability or claim resulting solely from the Master Servicer's  willful
misfeasance,  bad  faith  or  negligence  in the  performance  of  its  duties
hereunder.  This  indemnification  will survive the  termination of the Master
Servicer or this  Agreement.  The Master Servicer shall be under no obligation
to appear in,  prosecute or defend any legal action that is not  incidental to
its  duties to master  service  the  Mortgage  Loans in  accordance  with this
Agreement and that in its opinion may involve it in any expenses or liability;
PROVIDED,  HOWEVER,  that  the  Master  Servicer  may in its  sole  discretion
undertake  any such action that it may deem  necessary or desirable in respect
to this  Agreement  and the rights and  duties of the  parties  hereto and the
interests of the Bondholders hereunder.  In such event, the legal expenses and
costs of such action and any liability  resulting therefrom shall be expenses,
costs and  liabilities  of the Trust Estate and the Master  Servicer  shall be
entitled  to be  reimbursed  therefor  out of the Bond  Account as provided by
Section 3(g).

     The Master  Servicer shall not be liable for any acts or omissions of any
Servicer.  In  particular,  the  Master  Servicer  shall not be liable for any
servicing errors or  interruptions  resulting from any failure of any Servicer
to  maintain  computer  and  other  information  systems  that  are  year-2000
compliant.

     7.   MASTER SERVICING DEFAULT; TERMINATION AND LIABILITIES.

          (a)  Master Servicing Default.
               ------------------------

     Any of the  following  acts or  occurrences  shall  constitute  a  Master
Servicing Default by the Master Servicer under this Agreement:

               (i) any  failure by the Master  Servicer to deposit in the Bond
          Account or remit to the  Trustee  any  payment  required  to be made
          under the terms of this  Agreement,  which  failure  shall  continue
          unremedied  for three days after the date upon which written  notice
          of such failure shall have been given to the Master  Servicer by the
          Trustee or the Issuer or to the Master Servicer, the Trustee and the
          Issuer by the  Holders  of Bonds  representing  more than 50% of the
          aggregate Principal Amount of the Bonds; or

               (ii) any  failure by the Master  Servicer to observe or perform
          in any material  respect any other of the covenants or agreements on
          the part of the Master Servicer  contained in this Agreement,  which
          failure shall continue  unremedied for a period of 30 days after the
          date on which  written  notice of such failure shall have been given
          to the Master Servicer by the Trustee or the Issuer or to the Master
          Servicer,  the  Trustee  and the  Issuer  by the  Holders  of  Bonds
          representing more than 50% of the aggregate  Principal Amount of the
          Bonds  provided  that such 30 day  period  shall be  extended  by an
          additional  30 days upon  delivery  by the  Master  Servicer  to the
          Trustee and the Issuer of written notice of the steps being taken by
          the Master Servicer to remedy such failure; or

               (iii) a decree  or order of a court or  agency  or  supervisory
          authority having jurisdiction in the premises for the appointment of
          a receiver or liquidator in any  insolvency,  readjustment  of debt,
          marshalling of assets and liabilities or similar proceedings, or for
          the  winding-up  or  liquidation  of its  affairs,  shall  have been
          entered  against the Master  Servicer and such decree or order shall
          have remained in force  undischarged  or unstayed for a period of 60
          consecutive days; or

               (iv) the Master  Servicer shall consent to the appointment of a
          receiver or  liquidator  in any  insolvency,  readjustment  of debt,
          marshalling of assets and  liabilities or similar  proceedings of or
          relating to the Master Servicer or all or  substantially  all of the
          property of the Master Servicer; or

               (v) the Master Servicer shall admit in writing its inability to
          pay its debts  generally as they become due, file a petition to take
          advantage  of, or commence a voluntary  case under,  any  applicable
          insolvency or  reorganization  statute,  make an assignment  for the
          benefit of its  creditors,  or  voluntarily  suspend  payment of its
          obligations; or

               (vi) any  failure  of the  Master  Servicer  to make any Master
          Servicer  Advance in the manner and at the time  required to be made
          pursuant to Section 4 which continues unremedied for a period of one
          Business Day after the date of such failure.

     If a Master  Servicing  Default  described  in clauses (i) to (v) of this
Section 7(a) shall occur,  then,  and in each and every such case,  so long as
such Master  Servicing  Default  shall not have been remedied the Trustee may,
and shall at the direction of the Holders of Bonds  representing more than 50%
of the aggregate Principal Amount of Bonds, by notice in writing to the Master
Servicer  (with a copy to each  Rating  Agency),  and in addition to any other
rights the Trustee may have on behalf of the  Bondholders  as a result of such
Master Servicing  Default,  terminate all of the rights and obligations of the
Master  Servicer  thereafter  arising  under this  Agreement and in and to the
Mortgage Loans and the proceeds thereof, other than its rights as a Bondholder
under the Indenture and its  obligations  which are not assumed by the Trustee
pursuant to clauses (i), (iii) and (v) of Section 3(g). If a Master  Servicing
Default  described in clause (vi) shall occur, the Trustee shall, by notice in
writing to the Master Servicer and the Issuer, terminate all of the rights and
obligations  of the Master  Servicer  under this  Agreement  and in and to the
Mortgage Loans and the proceeds thereof, other than its rights as a Bondholder
under the Indenture and its  obligations  which are not assumed by the Trustee
pursuant  to  clauses  (i),  (iii) and (v) of Section  3(g).  On and after the
receipt by the Master Servicer of such written notice, all authority and power
of the Master Servicer  hereunder,  whether with respect to the Mortgage Loans
or otherwise,  unless an  alternative  successor  Master  Servicer  reasonably
acceptable  to the  Issuer  shall  have been  appointed,  shall pass to and be
vested in the Trustee.  The Trustee shall  thereupon make any Master  Servicer
Advance  described in clause (vi) subject to clause (ii) of the first sentence
of Section 3(g). The Trustee is hereby authorized and empowered to execute and
deliver,  on behalf of the Master Servicer,  as attorney-in-fact or otherwise,
any and all documents and other instruments, and to do or accomplish all other
acts or things  necessary or appropriate to effect the purposes of such notice
of termination, whether to complete the transfer and endorsement or assignment
of the Mortgage Loans and related documents, or otherwise. The Master Servicer
agrees to  cooperate  with the Trustee in  effecting  the  termination  of the
Master Servicer's  responsibilities and rights hereunder,  including,  without
limitation, the transfer to the Trustee of all cash amounts which shall at the
time be credited to the Bond Account or  thereafter  be received by the Master
Servicer with respect to the Mortgage Loans.

     Notwithstanding  any termination of the activities of the Master Servicer
hereunder,  the Master Servicer shall be entitled to receive,  out of any late
collection  of a Scheduled  Payment on a Mortgage  Loan which was due prior to
the notice terminating such Master Servicer's rights and obligations as Master
Servicer  hereunder and received  after such notice,  that portion  thereof to
which such Master Servicer would have been entitled  pursuant to Section 3(g),
and  any  other  amounts  payable  to  such  Master  Servicer   hereunder  the
entitlement  to  which  arose  prior  to the  termination  of  its  activities
hereunder.

          (b)  Trustee to Act; Appointment of Successor.
               ----------------------------------------

     On  and  after  the  time  the  Master  Servicer  receives  a  notice  of
termination pursuant to Section 7(a), the Trustee shall, subject to and to the
extent  provided in Section 3(f),  unless an alternative  Master  Servicer has
been appointed by the Issuer,  be the successor to the Master  Servicer in its
capacity as master  servicer  under this  Agreement and the  transactions  set
forth or provided for herein and shall be subject to all the responsibilities,
duties and liabilities  relating  thereto placed on the Master Servicer by the
terms and  provisions  hereof and  applicable  law including the obligation to
make Master Servicer Advances pursuant to Section 4. As compensation therefor,
the Trustee shall be entitled to all funds relating to the Mortgage Loans that
the  Master  Servicer  would have been  entitled  to  hereunder  if the Master
Servicer had continued to act hereunder. Notwithstanding the foregoing, if the
Trustee has become the  successor to the Master  Servicer in  accordance  with
Section  7(a),  the Trustee may, if it shall be unwilling to so act, or shall,
if it is  prohibited by applicable  law from making Master  Servicer  Advances
pursuant  to Section 4 or if it is  otherwise  unable to so act,  appoint,  or
petition  a court  of  competent  jurisdiction  to  appoint,  any  established
mortgage loan servicing  institution  acceptable to the Issuer the appointment
of which does not  adversely  affect the then  current  rating of the Bonds by
each Rating  Agency as the successor to the Master  Servicer  hereunder in the
assumption of all or any part of the  responsibilities,  duties or liabilities
of the Master Servicer  hereunder.  Any successor to the Master Servicer shall
be an institution which is a FNMA and FHLMC approved  seller/servicer  in good
standing,  which has a net worth of at least $15,000,000,  which is willing to
master  service the  Mortgage  Loans and which  executes  and  delivers to the
Issuer and the Trustee an agreement  accepting such delegation and assignment,
containing  an  assumption  by such  Person  of the  rights,  powers,  duties,
responsibilities,  obligations  and  liabilities of the Master Servicer (other
than  liabilities of the Master  Servicer under Section 6(f) incurred prior to
termination of the Master Servicer under Section 7(a)), with like effect as if
originally  named as a party to this  Agreement;  provided  that  each  Rating
Agency  acknowledges that its rating of the Bonds in effect  immediately prior
to such assignment and delegation will not be qualified or reduced as a result
of such assignment and delegation.  Pending  appointment of a successor to the
Master Servicer  hereunder,  the Trustee,  unless the Trustee is prohibited by
law from so acting,  shall,  subject to Section 3(g),  act in such capacity as
hereinabove provided. In connection with such appointment and assumption,  the
Trustee may make such  arrangements for the compensation of such successor out
of earnings on the accounts as it and such  successor  shall agree;  provided,
however,  that no such compensation shall be in excess of the Master Servicing
Fee permitted the Master  Servicer  hereunder.  The Trustee and such successor
shall take such action,  consistent with this Agreement, as shall be necessary
to effectuate any such succession. Neither the Trustee nor any other successor
master  servicer  shall be deemed to be in default  hereunder by reason of any
failure to make,  or any delay in making,  any  distribution  hereunder or any
portion  thereof or any failure to perform,  or any delay in  performing,  any
duties or responsibilities  hereunder, in either case caused by the failure of
the  preceding  Master  Servicer  to  deliver  or  provide,  or any  delay  in
delivering or providing, any cash, information, documents or records to it.

     Any successor to the Master Servicer as master servicer shall give notice
to the Servicers of such change of master servicer and shall,  during the term
of its  service as master  servicer,  maintain in force the policy or policies
that the Master Servicer is required to maintain pursuant to Section 3(s).

          (c)  Notification to Bondholders.
               ---------------------------

               (i) Upon any  termination  of or  appointment of a successor to
          the Master  Servicer,  the Trustee shall give prompt  written notice
          thereof to Bondholders, the Issuer and each Rating Agency.

               (ii)  Within  60  days  after  the  occurrence  of  any  Master
          Servicing  Default,  the  Trustee  shall  transmit  by  mail  to all
          Bondholders  and the  Issuer  notice of each such  Master  Servicing
          Default hereunder known to the Trustee, unless such Master Servicing
          Default shall have been cured or waived.

     8.   MISCELLANEOUS.

          (a)  Term of Master Servicing Agreement.
               ----------------------------------

     The  obligations  to be  performed  by the  Master  Servicer  under  this
Agreement  shall commence on and as of the date on which the Issuer issues the
Bonds and shall  terminate  as to each  Mortgage  Loan upon (i) the payment in
full of all  principal  and  interest  due under such  Mortgage  Loan or other
liquidation of such Mortgage Loan as contemplated by this Agreement,  (ii) the
termination of the Master Servicer's rights and powers under this Agreement by
the  Trustee as  provided  in  Section  7(a) of this  Agreement,  or (iii) the
release by the Trustee of its security interest in such Mortgage Loan.

          (b)  Assignment.
               ----------

     Notwithstanding  anything to the  contrary  contained  herein,  except as
provided in Section  6(d),  this  Agreement  may not be assigned by the Master
Servicer without the prior written consent of the Trustee and the Issuer.

          (c)  Notices.
               -------

     All  directions,  demands and notices  hereunder  shall be in writing and
shall be deemed  to have  been duly  given  when  delivered  at the  following
addresses:

               The Master
               ----------
                Servicer:       Norwest Bank Minnesota, National Association
                --------        11000 Broken Land Parkway
                                Columbia, Maryland  21044-3562
                                Attention:  Master Servicing Department
                                              (AMREIT 1998-1)
                                Facsimile No: (410) 884-2360

               The Issuer:      American Residential Eagle Bond Trust (1998-1)
               ----------       c/o Wilmington Trust Company,
                                as Owner Trustee
                                Rodney Square North
                                1100 N. Market Street
                                Wilmington, DE 19890-0001

                                Attention:    Corporate Trust
                                               Administration

                                With a copy to:

                                American Residential Eagle, Inc.
                                445 Marine View Avenue, Suite 100
                                Del Mar, CA  92014
                                Attention:   Eagle Trust 1998-1 Officer

               Seller:          American Residential Investment Trust, Inc.
               ------           445 Marine View Avenue, Suite 230
                                Del Mar, CA  92014
                                Attention:   Chief Financial Officer

               The Trustee:     First Union National Bank
               -----------      230 South Tryon Street
                                Charlotte, N.C.  28288
                                Attention:  Corporate Trust Department

         Any Rating Agency:     The   address   specified   therefor   in  the
         -----------------      definition  corresponding  to the name of such
                                Rating Agency.

     Any of the above  entities  may at any time give notice in writing to the
others of a change of its address for the purpose of this Section 7(c).

          (d)  Governing Law.
               -------------

     This Agreement  shall be construed in accordance with and governed by the
substantive laws of the State of New York applicable to agreements made and to
be performed in the State of New York and the obligations, rights and remedies
of the parties  hereto and the  Bondholders  shall be determined in accordance
with such laws.

          (e)  Amendments.
               ----------

     This Agreement  shall not be amended,  changed,  modified,  terminated or
discharged in whole or in part except (i) by an  instrument in writing  signed
by all parties hereto, or their respective  successors or assigns, and (ii) in
compliance with Section 8.09 of the Indenture.

          (f)  Severability.
               ------------

     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.

          (g)  No Joint Venture.
               ----------------

     The Master  Servicer and the Issuer are not  partners or joint  venturers
with each  other  and  nothing  herein  shall be  construed  to make them such
partners or joint venturers or impose any liability as such of either of them.

          (h)  Execution in Counterparts.
               -------------------------

     This Agreement may be executed in one or more counterparts,  any of which
shall  constitute an original as against any party whose signature  appears on
it, and all of which  shall  together  constitute  a single  instrument.  This
Agreement shall become binding when one or more counterparts,  individually or
taken together, bear the signatures of all parties.

          (i)  Limitation of Liability of Wilmington Trust Company.
               ---------------------------------------------------

     It is expressly understood and agreed by the parties hereto that (a) this
Agreement  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, 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  Agreement  or the other  Operative
Agreements.

          (j)  Nonpetition Covenants.
               ---------------------

     Notwithstanding  any prior  termination  of this  Agreement,  the  Master
Servicer  and the Trustee  shall not,  prior to the date which is one year and
one day after the  termination  of this  Agreement with respect to the Issuer,
acquiesce,  petition or otherwise invoke or cause the Issuer (or any assignee)
to invoke the process of any court or government  authority for the purpose of
commencing  or sustaining a case against the Issuer under any 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 any substantial part of its property,  or ordering the winding up or
liquidation of the affairs of the Issuer.

     IN WITNESS WHEREOF, each party has caused this Master Servicing Agreement
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:
                                           -----------------------------------

                                     Its:
                                           -----------------------------------


                                     NORWEST BANK MINNESOTA, NATIONAL
                                     ASSOCIATION, as Master Servicer
                                     By:
                                           -----------------------------------

                                     Its:        Assistant Vice President
                                           -----------------------------------



                                     FIRST UNION NATIONAL BANK,
                                     as Bond Trustee


                                     By:
                                           -----------------------------------

                                     Its:
                                           -----------------------------------

ACKNOWLEDGED AS TO SECTION 6(e):

AMERICAN RESIDENTIAL INVESTMENT
TRUST, INC.

By:
     ------------------------------

Its:
     ------------------------------






                                  SCHEDULE I

                          Schedule of Mortgage Loans






                                  SCHEDULE II

                 AMERICAN RESIDENTIAL EAGLE BOND TRUST 1998-1
                    Collateralized Callable Mortgage Bonds

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

     Norwest Bank Minnesota,  National Association  ("Norwest"),  hereby makes
the representations and warranties set forth in this Schedule II to the Issuer
and the  Trustee,  as of the  Closing  Date.  Capitalized  terms  used but not
otherwise defined in this Schedule II shall have the meanings ascribed thereto
in the Master Servicing Agreement (the "Master Servicing  Agreement") relating
to the  above-referenced  Bonds, among Norwest,  as Master Servicer,  American
Residential Eagle Bond Trust 1998-1, as Issuer, and First Union National Bank,
as Trustee.

          (1) Norwest is duly organized as a national banking  association and
     is validly  existing  and in good  standing  under the laws of the United
     States of America and is duly  authorized  and  qualified to transact any
     and all business  contemplated  by the Master  Servicing  Agreement to be
     conducted by Norwest.

          (2) Norwest has the full power and  authority to master  service the
     Mortgage  Loans,  and to execute,  deliver  and  perform its  obligations
     under,  the Master  Servicing  Agreement  and has duly  authorized by all
     necessary  action on the part of  Norwest  the  execution,  delivery  and
     performance of the Master Servicing  Agreement;  and the Master Servicing
     Agreement,  and, assuming the due  authorization,  execution and delivery
     thereof by the other  parties  thereto,  constitutes  a legal,  valid and
     binding obligation of Norwest,  enforceable against Norwest in accordance
     with its terms, except that (a) the enforceability thereof may be limited
     by bankruptcy,  insolvency,  moratorium,  receivership  and other similar
     laws  relating  to  creditors'  rights  generally  and (b) the  remedy of
     specific  performance and injunctive and other forms of equitable  relief
     may be subject to equitable  defenses and to the  discretion of the court
     before which any proceeding therefor may be brought.

          (3) The execution and delivery of the Master Servicing  Agreement by
     Norwest,  the master servicing of the Mortgage Loans by Norwest under the
     Master  Servicing  Agreement,  the  consummation  of  any  other  of  the
     transactions  contemplated  by the Master  Servicing  Agreement,  and the
     fulfillment  of or compliance  with the terms thereof will not (A) result
     in a material  breach of any term or  provision of the charter or by-laws
     of Norwest or (B) materially  conflict with, result in a material breach,
     violation or acceleration  of, or result in a material default under, the
     terms of any other material agreement or instrument to which Norwest is a
     party or by which it may be bound, or (C) constitute a material violation
     of any statute,  order or regulation  applicable to Norwest of any court,
     regulatory  body,  administrative  agency  or  governmental  body  having
     jurisdiction over Norwest.

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

          (5) No  consent,  approval,  authorization  or order of any court or
     governmental  agency or body is required for the execution,  delivery and
     performance  by Norwest  of its  obligations  under the Master  Servicing
     Agreement,  or if any such consent,  approval,  authorization or order is
     required, Norwest has obtained the same.






                                 SCHEDULE III


                 AMERICAN RESIDENTIAL EAGLE BOND TRUST 1998-1
                    Collateralized Callable Mortgage Bonds

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

     In the Mortgage Loan Purchase  Agreement  (which has been assigned to the
Trustee), American Residential Investment Trust, Inc. (the "Seller") makes the
representations  and  warranties  set forth in this  Schedule  III,  as of the
Closing Date, or if so specified herein,  as of the Cut-off Date.  Capitalized
terms  used but not  otherwise  defined  in this  Schedule  III shall have the
meanings  ascribed  thereto in the Master  Servicing  Agreement  (the  "Master
Servicing Agreement") relating to the above-referenced Series of Bonds, issued
by American Residential Eagle Bond Trust 1998-1.

          (1) The information set forth on Schedule I to the Master  Servicing
     Agreement  with  respect  to each  Mortgage  Loan and the  computer  tape
     describing the Mortgage Loans  delivered to the Master  Servicer prior to
     closing are true and correct in all  material  respects as of the Closing
     Date.

          (2) The Mortgage Loans , individually and in the aggregate,  conform
     in all material  respects to the  descriptions  thereof in the Prospectus
     Supplement.  The Mortgage Loans are not being transferred with any intent
     to hinder, delay or defraud any creditors.

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

          (4)  Immediately  prior to sale to the  Company  and the  Issuer for
     pledge to the Trustee for the benefit of the Bondholders,  the Seller had
     good  title to, and was the sole owner of,  each  Mortgage  Loan free and
     clear of any pledge, lien,  encumbrance or security interest and had full
     right and  authority,  subject to no  interest  or  participation  of, or
     agreement  with, any other party,  to pledge and assign the same pursuant
     to the  Indenture.  Immediately  after  the  sale by the  Company  to the
     Issuer,  the Issuer  had good  title to, and was the sole owner of,  each
     Mortgage Loan free and clear of any pledge, lien, encumbrance or security
     interest  and had full right and  authority,  subject to no  interest  or
     participation  of, or  agreement  with,  any other party  (other than the
     Servicers pursuant to the Servicing  Agreements) to pledge and assign the
     same pursuant to the Indenture.  The rights with respect to each Mortgage
     Loan are assignable by the Seller without the consent of any Person other
     than  consents  which will have been  obtained  on or before the  Closing
     Date.

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

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

          (7) To best of Seller's  knowledge there are no mechanics'  liens or
     claims for work, labor or material affecting any Mortgaged Property which
     are or may be a lien prior to, or equal with,  the lien of such Mortgage,
     except  those which are  insured  against by the title  insurance  policy
     referred  to in item (11)  below.  No  Mortgaged  Property  is damaged by
     waste, fire, earthquake or earth movement,  windstorm, flood, other types
     of water damage,  tornado or other casualty so as to affect adversely the
     value of the property as security for such  Mortgage  Loan or the use for
     which the premises was intended.

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

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

          (10) As of the Closing  Date,  no prior  holder of any  Mortgage has
     modified  the Mortgage in any  material  respect  (except that a Mortgage
     Loan may have  been  modified  by a  written  instrument  which  has been
     recorded or  submitted  for  recordation,  if  necessary,  to protect the
     interests  of  the  Bondholders  and  which  has  been  delivered  to the
     Trustee); satisfied,  cancelled,  subordinated or rescinded such Mortgage
     in whole or in part;  released the related Mortgaged Property in whole or
     in part from the lien of such  Mortgage;  or executed any  instrument  of
     release,  cancellation,   subordination,   rescission,   modification  or
     satisfaction with respect thereto. No action on the part of any Mortgagor
     which would  otherwise  cause the related  Mortgage Loan to be in default
     has been waived.

          (11)  A  lender's  policy  of  title   insurance   together  with  a
     condominium   endorsement  and  an  extended  coverage  endorsement,   if
     applicable,  and a variable rate  endorsement in an amount at least equal
     to the Cut-off Date Stated  Principal  Balance of each such Mortgage Loan
     or a commitment  (binder) to issue the same was  effective on the date of
     the  origination  of each  Mortgage  Loan,  each such policy is valid and
     remains in full force and  effect,  and each such  policy was issued by a
     title  insurer  qualified  to do business in the  jurisdiction  where the
     Mortgaged Property is located and acceptable to FNMA or FHLMC and is in a
     form  acceptable  to FNMA or FHLMC,  which policy  insures the Seller and
     successor owners of indebtedness secured by the insured Mortgage,  (a) as
     to the first priority lien of the Mortgage  subject to the exceptions set
     forth in  paragraph  (3)  above  and (b)  against  loss by  reason of the
     invalidity or  unenforceability of the lien resulting from the provisions
     of the Mortgage  Note and  Mortgage  with  respect to  adjustment  in the
     Mortgage  Rate  and  Scheduled  Payment;  to the  best  of  the  Seller's
     knowledge,  no claims have been made under such mortgage title  insurance
     policy and no prior holder of the related Mortgage, including the Seller,
     the Company or the Issuer,  has done, by act or omission,  anything which
     would impair the coverage of such mortgage title insurance policy.

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

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

          (14) To the best of Seller's knowledge, no improvement located on or
     being part of the  Mortgaged  Property is in violation of any  applicable
     zoning  law or  regulation.  To  the  best  of  Seller's  knowledge,  all
     inspections, licenses and certificates required to be made or issued with
     respect to all occupied  portions of the  Mortgaged  Property  and,  with
     respect to the use and  occupancy of the same,  including but not limited
     to certificates  of occupancy and fire  underwriting  certificates,  have
     been made or obtained from the appropriate  authorities,  unless the lack
     thereof  would not have a  material  adverse  effect on the value of such
     Mortgaged Property, and the Mortgaged Property is lawfully occupied under
     applicable law. To the best of the Seller's knowledge,  all parties which
     have  had any  interest  in each  Mortgage  Loan  whether  as  Mortgagee,
     assignee,  pledgee or otherwise, and including,  without limitation,  the
     Seller  and/or  during the period in which  they held and  disposed  such
     interest,  were,  in  compliance  with any and all  applicable  licensing
     requirements of the laws of the State where in the Property  securing the
     Mortgage Loan is located.

          (15) The Mortgage  Note and the related  Mortgage  are genuine,  and
     each is the legal,  valid and binding  obligation  of the maker  thereof,
     enforceable in accordance with its terms and under applicable law. To the
     best of  Seller's  knowledge,  all parties to the  Mortgage  Note and the
     Mortgage had legal capacity to execute the Mortgage Note and the Mortgage
     and each Mortgage Note and Mortgage have been duly and properly  executed
     by  such  parties.  Each  Mortgage  was  recorded,   and  all  subsequent
     assignments  of the original  Mortgage have been recorded in  appropriate
     jurisdictions  where recordation is necessary to perfect the lien thereof
     as against  creditors  of the Seller.  Each  Mortgage and  assignment  of
     Mortgage is in recordable  form and is acceptable for recording under the
     laws of the  jurisdiction  in the  property  securing  such  Mortgage  is
     located.  The sale of the Mortgage  Loans and the related  Mortgage Notes
     does not violate the terms and  provisions  of any loan or  agreement  to
     which the Seller is party or to which it is bound.

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

          (17)  The  related  Mortgage  contains   customary  and  enforceable
     provisions  which  render the rights and  remedies of the holder  thereof
     adequate  for the  realization  against  the  Mortgaged  Property  of the
     benefits  of the  security,  including,  (i) in the  case  of a  Mortgage
     designated as a deed of trust,  by trustee's  sale, and (ii) otherwise by
     judicial  foreclosure.  Each  Mortgage  Loan contains a provision for the
     acceleration of the unpaid principal balance of the related Mortgage Loan
     in the event that the property  securing  such  Mortgage  Loan is sold or
     transferred   without  the  prior   written   consent  of  the  Mortgagee
     thereunder.

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

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

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

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

          (22) No Mortgage Loan has a shared  appreciation  feature,  or other
     contingent  interest  feature.  With respect to each Mortgage  Loan,  the
     payments required of the Mortgagor are and will be such that the Mortgage
     Loan will fully  amortize  over its term.  No  Mortgage  Loan  requires a
     balloon payment at the end of its term.

          (23) Each  Mortgage  Loan is assumable  if the  proposed  transferee
     submits certain information required to evaluate the transferee's ability
     to repay the Mortgage Loan and the holder of the Mortgage Note reasonably
     determines  that the security for the Mortgage Loan would not be impaired
     by the assumption.

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

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

          (26) To the best of the Seller's  knowledge,  there is no proceeding
     pending  or  threatened  for the  total or  partial  condemnation  of any
     Mortgaged Property,  nor is such a proceeding currently occurring.  There
     are no  proceedings  pending,  or to the best of the  Seller's  knowledge
     threatened,  wherein the Mortgagor or any governmental agency has alleged
     that any Mortgage Loan is illegal or unenforceable.

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

          (28) Other than with  respect to  Mortgaged  Property  underlying  a
     Cooperative  Loan,  each  Mortgaged  Property  is  improved  by a one- to
     four-family residential dwelling including condominium units and dwelling
     units in PUDs, which, to the best of Seller's knowledge, does not include
     mobile homes and does not constitute other than real property under state
     law.

          (29) Each Mortgage Loan is being serviced by the Master  Servicer or
     a Servicer as provided in Section 3(b) of the Master Servicing Agreement.

          (30) There is no  obligation  on the part of the Seller or any other
     party under the terms of the  Mortgage or related  Mortgage  Note to make
     payments  in  addition  to those  made by the  Mortgagor.  The Seller has
     clearly  fulfilled  all  obligations  under  or in  connection  with  the
     acquisition and assignment on the Mortgage Loans and the related Mortgage
     Notes,  including,  without  limitation,  giving any  notices or consents
     necessary to affect the acquisition of the Mortgage Loans and the related
     Mortgage Notes by the Trustee on behalf of the Trust and has done nothing
     to impair  the  rights of the  Trustee or the  Bondholders  with  respect
     therein.

          (31) Any future  advances  made prior to the Cut-off  Date have been
     consolidated  with  the  outstanding  principal  amount  secured  by  the
     Mortgage,  and the secured  principal  amount,  as consolidated,  bears a
     single interest rate and single  repayment term reflected on the Schedule
     of Mortgage Loans. The consolidated  principal amount does not exceed the
     original  principal  amount of the Mortgage  Loan. The Mortgage Note does
     not permit or obligate the Master Servicer to make future advances to the
     Mortgagor at the option of the Mortgagor. The applicable interest rate is
     adjusted in accordance  with the terms of the related  Mortgage Note. All
     required  notices of  interest  rate  adjustments  have been sent to each
     Mortgagor on a timely basis and the computations of such adjustments were
     properly  calculated.  All interest  rate  adjustments  have been made in
     accordance with all applicable law.

          (32)  There  are no  defaults  in  complying  with the  terms of the
     Mortgage, and all taxes,  governmental  assessments,  insurance premiums,
     water,  sewer and municipal  charges,  leasehold payments or ground rents
     which  previously  became due and owing  have been paid,  or an escrow of
     funds has been established in an amount  sufficient to pay for every such
     item which remains unpaid and which has been assessed, but is not yet due
     and payable.  Except for (A)  payments in the nature of escrow  payments,
     and (B) interest  accruing  from the date of the Mortgage Note or date of
     disbursement  of the Mortgage  proceeds,  whichever is later,  to the day
     which  precedes  by one month the Due Date of the  first  installment  of
     principal and interest,  including without limitation taxes and insurance
     payments,  the  related  Servicer  has not  advanced  funds,  or induced,
     solicited  or  knowingly  received  any advance of funds by a party other
     than the Mortgagor, directly or indirectly, for the payment of any amount
     required by the Mortgage.

          (33) Each  Mortgage  Loan was  acquired  by  Seller in all  material
     respects in accordance  with the  guidelines  set forth in the Prospectus
     Supplement.  The Seller used no selection  procedure that  identified the
     Mortgage Loans as being less desirable or valuable than other  comparable
     mortgage loans acquired by the Seller.

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

          (35) None of the Mortgage Loans is a graduated payment mortgage loan
     or a growing  equity  mortgage  loan or  subject to a buy down or similar
     arrangement.

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

          (37) The sale, transfer, assignment and conveyance of Mortgage Loans
     by the Seller  pursuant to the Mortgage  Loan  Purchase  Agreement is not
     subject to and will not  result in any tax,  fee or  governmental  charge
     payable by the Seller,  the Issuer,  the  Depositor or the Trustee to any
     federal, state or local government ("Transfer Taxes") other than Transfer
     Taxes  which have or will be paid by the Seller as due. In the event that
     the Issuer,  the Depositor or the Trustee  receives  actual notice of any
     Transfer Taxes arising out of the transfer,  assignment and conveyance of
     the Mortgage Loans, on written demand by the Issuer, the Depositor or the
     Trustee, or upon the Seller's otherwise being given notice thereof by the
     Issuer, the Depositor or the Trustee, the Seller shall pay, and otherwise
     indemnify and hold the Issuer, the Trustee and the Depositor harmless, on
     an after-tax basis,  from and against any and all such Transfer Taxes (it
     being  understood  that the  Bondholders,  the Trustee,  the Issuer,  the
     Depositor and the Depositor shall have no obligation to pay such Transfer
     Taxes).






                                  SCHEDULE IV

                 AMERICAN RESIDENTIAL EAGLE BOND TRUST 1998-1
                    Collateralized Callable Mortgage Bonds

                 Representations and Warranties of the Issuer
                 --------------------------------------------

     American  Residential Eagle Bond Trust 1998-1 (the "Issuer") hereby makes
the representations and warranties set forth in this Schedule IV to the Master
Servicer and the Trustee,  as of the Closing Date.  Capitalized terms used but
not  otherwise  defined in this  Schedule IV shall have the meanings  ascribed
thereto in the Master Servicing  Agreement (the "Master Servicing  Agreement")
relating  to  the  above-referenced  Series,  among  Norwest  Bank  Minnesota,
National Association, as Master Servicer, the Issuer, and First Union National
Bank, as Trustee.

          (A) The Issuer is a statutory business trust duly organized, validly
     existing  and in good  standing  under the laws of the State of Delaware,
     and possesses  all  requisite  authority,  power,  licenses,  permits and
     franchises  to conduct any and all  business  contemplated  by the Master
     Servicing Agreement and to comply with its obligations under the terms of
     that Agreement, the performance of which have been duly authorized by all
     necessary action.

          (B)  Neither the  execution  and  delivery  of the Master  Servicing
     Agreement by the Issuer,  nor the  performance  and  compliance  with the
     terms  thereof by the Issuer will (A) result in a material  breach of any
     term or provision of the instruments creating the Issuer or governing its
     operations, or (B) materially conflict with, result in a material breach,
     violation or acceleration  of, or result in a material default under, the
     terms of any other  material  agreement or instrument to which the Issuer
     is a party or by which it may be  bound,  or (C)  constitute  a  material
     violation of any statute, order or regulation applicable to the Issuer of
     any court,  regulatory body,  administrative  agency or governmental body
     having  jurisdiction over the Issuer;  and the Issuer is not in breach or
     violation  of any  material  indenture  or other  material  agreement  or
     instrument,  or in violation of any statute,  order or  regulation of any
     court, regulatory body, administrative agency or governmental body having
     jurisdiction  over it which breach or violation may materially impair the
     Issuer's  ability  to perform  or meet any of its  obligations  under the
     Master Servicing Agreement.

          (C)  The  Master   Servicing   Agreement,   and  all  documents  and
     instruments  contemplated hereby, which are executed and delivered by the
     Issuer,  will,  assuming due authorization,  execution by and delivery to
     the other parties hereto and thereto, constitute valid, legal and binding
     obligations  of  the  Issuer,   enforceable  in  accordance   with  their
     respective  terms,  except  that (a) the  enforceability  thereof  may be
     limited by bankruptcy,  insolvency,  moratorium,  receivership  and other
     similar laws relating to creditors'  rights  generally and (b) the remedy
     of specific  performance  and  injunctive  and other  forms of  equitable
     relief may be subject to equitable  defenses and to the discretion of the
     court before which any proceeding therefor may be brought.

          (D) No  litigation  is  pending  or,  to the  best  of the  Issuer's
     knowledge,  threatened  against  the  Issuer  that would  materially  and
     adversely affect the execution,  delivery or enforceability of the Master
     Servicing  Agreement  or  the  ability  of  the  Issuer  to  perform  its
     obligations thereunder.

          (E)  Immediately  prior to the pledge of the  Mortgage  Loans to the
     Trustee,  the Issuer  had good title to, and was the sole owner of,  each
     Mortgage Loan free and clear of any liens, charges or encumbrances or any
     ownership or participation interests in favor of any other Person.






                                   SECTION V
                 AMERICAN RESIDENTIAL EAGLE BOND TRUST 1998-1
                    Collateralized Callable Mortgage Bonds

                             Servicing Agreements
                             --------------------

1.   Reconstituted  Servicing  Agreement,  dated as of June 1,  1998,  between
     Lehman  Capital,  a division of Lehman Brothers  Holdings Inc.,  American
     Residential Investment Trust, Inc. and Aurora Loan Services Inc.

2.   Reconstituted  Special  Servicing  Agreement,  dated as of June 1,  1998,
     among  Lehman  Capital,  a division  of Lehman  Brothers  Holdings  Inc.,
     American Residential Investment Trust, Inc. and Ocwen Federal Bank FSB.






                                  SCHEDULE VI

                 AMERICAN RESIDENTIAL EAGLE BOND TRUST 1998-1
                    Collateralized Callable Mortgage Bonds


                               Payment Schedule
                                 June 25,1998
                                 ------------

     In  addition  to  the  Interest   Remittance  Amount  and  the  Principal
Remittance  Amount determined as provided in the Indenture with respect to the
June 18  remittance  from the  Servicers,  the  following  amounts  need to be
included in the amounts  transferred to the Distribution  Account and the June
Distribution Date:

                   Principal amount received in May:           $__________

                   Interest on such principal amount for
                         June 17-25 (8 days):                  $__________






                                 SCHEDULE VII

                 AMERICAN RESIDENTIAL EAGLE BOND TRUST 1998-1
                    Collateralized Callable Mortgage Bonds

                         Purchase and Sale Agreements
                         ----------------------------


1.   Purchase and Warranties  Agreement,  dated as of October 1, 1997, between
     Lehman  Capital,  a division of Lehman  Brothers  Holdings  Inc. and Long
     Beach Mortgage Company.

2.   Master  Mortgage Loan Sale and Purchase  Agreement,  dated as of December
     10, 1997, between Accredited Home Lenders,  Inc. and American Residential
     Investment Trust, Inc.

3.   Master Mortgage Loan Sale and Purchase Agreement, dated as of January 29,
     1998, between Provident Funding Associates, L.P. and American Residential
     Investment Trust, Inc.





<TABLE>
<CAPTION>


AUROLNID    SCBAL51              CLTVSB            RATE                MARGIN            INDEX           FRADATE         ORIGINAT

<S>         <C>                  <C>                <C>                <C>           <C>                 <C>            <C>      
7666076     124426.90            92.58              9.750              5.250         6 Month Libor       10/1/99        Long Beach
7670383     210197.78            92.59              9.750              5.250         6 Month Libor       11/1/99        Long Beach
7667025      49896.31            92.65             11.250              5.500         6 Month Libor       11/1/99        Long Beach
7892151     206564.68            89.81              9.250              5.500         6 Month Libor        1/1/00        Long Beach
7746472     246812.41            62.09              8.990              5.850         6 Month Libor        6/1/98        Long Beach
7890486     433593.88            56.68              8.250              5.850         6 Month Libor       12/1/99        Long Beach
7668858     180808.63            92.60             10.000              5.990         6 Month Libor       11/1/99        Long Beach
7672454     281580.96            92.64             10.990              5.990         6 Month Libor       11/1/99        Long Beach
7664246      56105.39            92.61             10.250              6.250         6 Month Libor       11/1/99        Long Beach
7664469      69271.57            79.08             11.375              6.375         6 Month Libor        8/1/99        Long Beach
7742364      64901.50            79.63              6.490              6.500         6 Month Libor        6/1/98        Long Beach
7664485     118005.08            61.46             10.500              6.500         6 Month Libor        9/1/99        Long Beach
7740806      25100.63            79.68              9.625              6.500         6 Month Libor        9/1/99        Long Beach
7664600     115797.14            92.69             12.750              6.500         6 Month Libor       10/1/99        Long Beach
7665805      78785.47            92.58              9.750              6.500         6 Month Libor       10/1/99        Long Beach
7740764      60787.40            92.71             12.500              6.500         6 Month Libor        4/1/98        Long Beach
7740970      78512.12            92.71             12.750              6.500         6 Month Libor        4/1/98        Long Beach
7666688     100695.97            92.57              9.500              6.500         6 Month Libor        5/1/98        Long Beach
7667256      59338.37            92.60              9.990              6.500         6 Month Libor        5/1/98        Long Beach
7670011      88709.61            79.56              6.500              6.990         6 Month Libor        5/1/98        Long Beach
7670391      48866.92            92.60              9.990              6.500         6 Month Libor       11/1/99        Long Beach
7670482      70390.49            92.67             10.850              6.500         6 Month Libor       11/1/99        Long Beach
7670763      77467.88            92.68             12.150              6.500         6 Month Libor       11/1/99        Long Beach
7671308      89341.03            92.16             11.750              6.500         6 Month Libor       11/1/99        Long Beach
7673403     137257.44            92.70             11.990              6.500         6 Month Libor       11/1/99        Long Beach
7673429     158252.45            92.43             11.500              6.500         6 Month Libor       11/1/99        Long Beach
7741622     135951.23            91.73              8.990              6.500         6 Month Libor       11/1/99        Long Beach
7744600      87336.50            92.66             10.500              6.500         6 Month Libor       11/1/99        Long Beach
7745821     113479.09            70.05              6.500              6.500         6 Month Libor        6/1/98        Long Beach
7748635     175650.89            92.66             10.590              6.500         6 Month Libor       12/1/99        Long Beach
7740186     493586.55            62.48              7.750              6.500         6 Month Libor        3/1/98        Long Beach
7665136      48893.17            92.66             11.750              6.750         6 Month Libor        4/1/98        Long Beach
7666530     375240.02            92.58              9.750              6.850         6 Month Libor       10/1/99        Long Beach
7743065      80563.23            84.80             10.750              6.950         6 Month Libor       11/1/99        Long Beach
8024903      92706.60            71.87              9.990              4.500         6 Month Libor       6/15/97        Accred
7663495      80563.80            92.61             10.390              6.990         6 Month Libor       10/1/99        Long Beach
7665821     401972.39            92.68             11.500              6.990         6 Month Libor       10/1/99        Long Beach
7741499     187211.98            92.70             11.990              6.990         6 Month Libor       10/1/99        Long Beach
8027930     131256.45            57.07              8.490              5.000         6 Month Libor        4/1/98        Accred
7663222     584184.53            92.70             13.050              6.990         6 Month Libor       11/1/99        Long Beach
7668890     262182.47            84.57              6.990              7.250         6 Month Libor        5/1/98        Long Beach
7669328     103977.47            84.53              6.990              6.990         6 Month Libor        5/1/98        Long Beach
7669443     125884.52            83.92              6.990              6.500         6 Month Libor        5/1/98        Long Beach
7740434     124537.55            50.63              8.500              6.990         6 Month Libor       11/1/99        Long Beach
7743727     484611.63            92.63              9.750              6.990         6 Month Libor       11/1/99        Long Beach
7743925      63859.61            92.67             10.990              6.990         6 Month Libor       11/1/99        Long Beach
7745854     254578.06            92.66             10.500              6.990         6 Month Libor        5/1/98        Long Beach
7746423      81796.58            92.73             13.490              6.990         6 Month Libor       11/1/99        Long Beach
7740160      79869.70            92.69             11.500              6.990         6 Month Libor       12/1/99        Long Beach
7744998     159335.24            75.87              6.990              6.990         6 Month Libor        6/1/98        Long Beach
7748551      52281.88            69.71              6.990              6.500         6 Month Libor        6/1/98        Long Beach
7749518     156845.66            89.63              6.990              6.990         6 Month Libor        6/1/98        Long Beach
7749963     183235.54            79.67              6.990              7.990         6 Month Libor        6/1/98        Long Beach
7749971     258919.80            79.67              6.990              6.990         6 Month Libor        6/1/98        Long Beach
7750672     309110.42            79.26              6.990              6.990         6 Month Libor        6/1/98        Long Beach
7889587      93509.87            79.92              6.990              6.990         6 Month Libor        6/1/98        Long Beach
7890064      57360.51            89.63              6.990              6.750         6 Month Libor        6/1/98        Long Beach
7896731     108389.59            74.75              6.990              6.500         6 Month Libor        7/1/98        Long Beach
7897853     139536.05            80.19              6.990              5.990         6 Month Libor        7/1/98        Long Beach
7899537      60000.50            69.77              6.990              6.500         6 Month Libor        7/1/98        Long Beach
7672298     105719.78            81.32              7.000              6.150         6 Month Libor        5/1/98        Long Beach
7745250      46766.17            55.02              7.000              5.990         6 Month Libor        5/1/98        Long Beach
7887763     137344.98            84.78              9.350              6.600         6 Month Libor       12/1/99        Long Beach
7671597     543779.93            66.31              8.100              5.450         6 Month Libor        5/1/98        Long Beach
7664089      99483.18            79.59             11.150              7.125         6 Month Libor        2/1/98        Long Beach
7673577      90496.14            84.58              7.000              6.500         6 Month Libor        5/1/98        Long Beach
7671019      97933.81            92.45              9.990              7.250         6 Month Libor       11/1/99        Long Beach
7744444      80470.44            92.60              8.990              7.250         6 Month Libor       11/1/99        Long Beach
7740889      60470.74            75.59              8.250              6.500         6 Month Libor        4/1/98        Long Beach
7667546     254783.55            79.62              7.250              6.500         6 Month Libor        5/1/98        Long Beach
7670169     186111.39            84.60              7.250              6.500         6 Month Libor        5/1/98        Long Beach
7670532     116742.63            84.60              7.250              6.990         6 Month Libor        5/1/98        Long Beach
7670631     211067.23            84.60              7.250              7.490         6 Month Libor        5/1/98        Long Beach
7671274      67560.45            84.45              7.250              6.500         6 Month Libor        5/1/98        Long Beach
7673247      95593.58            84.60              7.250              6.500         6 Month Libor        5/1/98        Long Beach
7673643     117795.73            78.53              7.250              6.500         6 Month Libor        5/1/98        Long Beach
7747728     114546.00            73.90              7.250              6.990         6 Month Libor       12/1/99        Long Beach
7749591     214151.21            87.41              7.250              6.500         6 Month Libor       12/1/99        Long Beach
7750201      73655.32            84.66              7.250              6.500         6 Month Libor        6/1/98        Long Beach
7750359     203194.63            84.66              7.250              5.990         6 Month Libor       12/1/99        Long Beach
7887607      92506.84            79.75              7.250              6.500         6 Month Libor        7/1/98        Long Beach
7890635     330447.50            84.73              7.250              6.500         6 Month Libor        7/1/98        Long Beach
7894785      94900.25            84.73              7.250              6.500         6 Month Libor        7/1/98        Long Beach
8036758      99685.11            43.34              7.250              6.990         6 Month Libor        7/1/98        Long Beach
7664477     212173.63            74.06             11.100              7.325         6 Month Libor        8/1/99        Long Beach
7740798      42729.95            70.05             10.250              7.325         6 Month Libor        8/1/99        Long Beach
7740855     172605.25            89.67              9.900              7.325         6 Month Libor        9/1/99        Long Beach
7665599     114073.31            92.65             10.500              7.350         6 Month Libor       10/1/99        Long Beach
7750748     263331.81            84.67              7.375              5.990         6 Month Libor        6/1/98        Long Beach
7890445     106671.31            86.37              7.375              6.990         6 Month Libor        1/1/00        Long Beach
7667603     222984.81            79.64              7.490              6.990         6 Month Libor        5/1/98        Long Beach
7672819      80384.05            84.61              7.490              6.500         6 Month Libor        5/1/98        Long Beach
7673130     364591.18            79.26              7.490              6.500         6 Month Libor        5/1/98        Long Beach
7741556     129308.32            55.02              7.490              7.250         6 Month Libor       11/1/99        Long Beach
7748726     322780.17            89.66              7.490              6.990         6 Month Libor        6/1/98        Long Beach
7899081     169489.57            84.32              7.490              6.500         6 Month Libor        7/1/98        Long Beach
7899362     156728.01            70.92              7.490              6.250         6 Month Libor        7/1/98        Long Beach
7887698      82165.68            74.70             10.500              6.000         6 Month Libor        3/1/98        Long Beach
8026882     248676.61            69.27              9.000              5.500         6 Month Libor       4/15/98        Accred
7665680     273398.45            78.56              8.500              4.990         6 Month Libor        4/1/98        Long Beach
7666985     393958.80            89.54              8.500              6.990         6 Month Libor        4/1/98        Long Beach
7668551     109502.45            26.51              7.500              6.990         6 Month Libor        5/1/98        Long Beach
7669468     220000.43            84.62              7.500              6.500         6 Month Libor        5/1/98        Long Beach
7669484     135384.88            84.62              7.500              6.500         6 Month Libor        5/1/98        Long Beach
7671613     117192.54            84.62              7.500              6.990         6 Month Libor        5/1/98        Long Beach
7672595     152307.97            84.62              7.500              6.000         6 Month Libor        5/1/98        Long Beach
7742042     290679.25            79.64              7.500              6.990         6 Month Libor        5/1/98        Long Beach
7742679     106117.87            56.75              7.500              6.500         6 Month Libor        5/1/98        Long Beach
7744121     127869.03            69.49              7.500              6.990         6 Month Libor       11/1/99        Long Beach
7744972     102534.13            74.03              7.500              6.990         6 Month Libor        5/1/98        Long Beach
7746647     123035.97            64.76              7.500              6.990         6 Month Libor        6/1/98        Long Beach
7747397     290869.92            79.04              7.500              6.990         6 Month Libor       12/1/99        Long Beach
7749955     226645.21            69.74              7.500              6.990         6 Month Libor        6/1/98        Long Beach
7890379     218874.53            68.40              7.500              5.990         6 Month Libor       12/1/99        Long Beach
7896293     159520.57            62.31              7.500              6.990         6 Month Libor        7/1/98        Long Beach
7897150     139829.73            84.75              7.500              6.250         6 Month Libor        7/1/98        Long Beach
7897473     149421.12            89.47              7.500              6.990         6 Month Libor        7/1/98        Long Beach
7898950     274175.95            79.47              7.500              6.500         6 Month Libor        7/1/98        Long Beach
7901549     194415.68            64.81              7.500              5.250         6 Month Libor        1/1/00        Provident
8027310      82614.59            69.13              7.625              5.500         6 Month Libor       9/15/99        Accred
7671340     410182.19            67.24              7.625              5.990         6 Month Libor        5/1/98        Long Beach
7742257     580115.97            81.71              7.625              6.990         6 Month Libor       12/1/99        Long Beach
7902091     181071.86            79.77              7.650              6.000         6 Month Libor        1/1/00        Provident
7891906     121966.86            69.70              7.700              6.250         6 Month Libor       11/1/99        Long Beach
8026304      50724.92            58.98              9.250              5.500         6 Month Libor       2/15/98        Accred
8027377     134319.94            57.16              7.750              5.250         6 Month Libor       9/15/99        Accred
7667157     210714.23            84.29              8.750              6.500         6 Month Libor        4/1/98        Long Beach
7740566     295621.41            77.59              8.750              5.500         6 Month Libor        4/1/98        Long Beach
7741630      53710.30            76.18              8.750              6.500         6 Month Libor        4/1/98        Long Beach
7665920     119483.58            68.28              8.750              5.990         6 Month Libor        5/1/98        Long Beach
7667793     276404.82            76.78              7.750              6.500         6 Month Libor        5/1/98        Long Beach
7668908     118487.85            84.63              7.750              6.500         6 Month Libor        5/1/98        Long Beach
7669369     155726.88            83.72              7.750              6.500         6 Month Libor        5/1/98        Long Beach
7672371      88816.11            59.21              7.750              6.990         6 Month Libor        5/1/98        Long Beach
7672538      75424.01            74.68              7.750              4.750         6 Month Libor        5/1/98        Long Beach
7672603      85629.90            71.36              7.750              6.500         6 Month Libor        5/1/98        Long Beach
7672983     198890.35            92.54              7.750              6.500         6 Month Libor        5/1/98        Long Beach
7673072     134319.43            78.55              7.750              5.990         6 Month Libor        5/1/98        Long Beach
7741101     163294.18            70.08              7.750              6.500         6 Month Libor        5/1/98        Long Beach
7742372     180021.91            79.66              7.750              5.750         6 Month Libor       11/1/99        Long Beach
7745011     157320.03            79.45              7.750              6.990         6 Month Libor        5/1/98        Long Beach
7743784      88432.52            79.67              7.750              6.500         6 Month Libor        6/1/98        Long Beach
7747959      79714.01            77.39              7.750              6.500         6 Month Libor        6/1/98        Long Beach
7748965     169730.92            53.88              7.750              6.900         6 Month Libor       12/1/99        Long Beach
7750037     179356.54            85.41              7.750              7.250         6 Month Libor        6/1/98        Long Beach
7890460     166801.58            89.68              7.750              7.250         6 Month Libor        6/1/98        Long Beach
7888787     138155.04            84.76              7.750              6.990         6 Month Libor        1/1/00        Long Beach
7895592     199429.90            66.48              7.750              5.500         6 Month Libor        7/1/98        Long Beach
7895592     199429.90            66.48              7.750              5.500         6 Month Libor        7/1/98        Long Beach
7896707     291666.18            74.79              7.750              6.500         6 Month Libor        7/1/98        Long Beach
7898117     134814.60            79.77              7.750              6.500         6 Month Libor        1/1/00        Long Beach
7898810     254273.09            84.76              7.750              6.750         6 Month Libor        7/1/98        Long Beach
7743594      68555.98            79.72              7.790              6.550         6 Month Libor        6/1/98        Long Beach
8030652     318644.67            83.85              7.830              5.500         6 Month Libor       11/1/99        Accred
7670508     152353.28            84.64              7.840              6.500         6 Month Libor        5/1/98        Long Beach
7889967      74736.68            54.16              7.840              6.850         6 Month Libor        6/1/98        Long Beach
7742133     149428.82            54.34              7.850              6.250         6 Month Libor       12/1/99        Long Beach
7901861     149474.42            51.31              7.850              5.750         6 Month Libor       12/1/99        Provident
7664501      53365.37            79.06              9.750              7.875         6 Month Libor        9/1/99        Long Beach
7901507     288180.07            75.84              7.875              6.000         6 Month Libor       10/1/99        Provident
7892300     145386.76            50.83              7.875              6.000         6 Month Libor       11/1/99        Long Beach
7895816     250774.14            77.16              7.875              5.250         6 Month Libor        7/1/98        Long Beach
7664550     318388.77            74.04              8.900              5.490         6 Month Libor        4/1/98        Long Beach
7890528     216247.22            78.64              7.900              5.990         6 Month Libor       12/1/99        Long Beach
7890163     215482.32            78.36              7.900              6.990         6 Month Libor        7/1/98        Long Beach
7902083     148338.57            84.76              7.900              6.750         6 Month Libor        1/1/00        Provident
7901697      63524.70            74.82              7.925              6.000         6 Month Libor        1/1/00        Provident
7667934     103520.16            89.63              7.950              4.990         6 Month Libor        5/1/98        Long Beach
7663586     289341.31            77.57              8.990              6.250         6 Month Libor        4/1/98        Long Beach
7663768     125212.04            86.35              8.990              7.500         6 Month Libor        4/1/98        Long Beach
7664782     218943.66            48.65              7.990              5.500         6 Month Libor       10/1/99        Long Beach
7665698     119439.15            79.63              8.990              6.990         6 Month Libor        4/1/98        Long Beach
7667660      84398.47            84.40              8.990              7.250         6 Month Libor        4/1/98        Long Beach
7740541      35105.62            84.59              7.990              6.500         6 Month Libor       10/1/99        Long Beach
7741085     216953.26            84.42              7.990              6.990         6 Month Libor       10/1/99        Long Beach
7741697      90513.35            84.59              7.990              6.500         6 Month Libor       10/1/99        Long Beach
7741887     350209.34            73.73              8.990              6.990         6 Month Libor        4/1/98        Long Beach
7663990     191212.45            68.91              7.990              6.500         6 Month Libor        5/1/98        Long Beach
7665425     286818.71            79.67              7.990              7.250         6 Month Libor       11/1/99        Long Beach
7667074     268344.77            84.65              7.990              6.500         6 Month Libor        5/1/98        Long Beach
7668734     120503.69            64.10              7.990              5.990         6 Month Libor        5/1/98        Long Beach
7669153     112163.01            84.33              7.990              6.500         6 Month Libor        5/1/98        Long Beach
7669195     101183.23            79.67              7.990              6.500         6 Month Libor        5/1/98        Long Beach
7669310     107158.65            76.54              7.990              5.750         6 Month Libor       11/1/99        Long Beach
7669757      84632.61            84.63              7.990              6.500         6 Month Libor        5/1/98        Long Beach
7669948     119489.43            79.66              7.990              6.990         6 Month Libor        5/1/98        Long Beach
7669997      42183.06            72.73              7.990              6.990         6 Month Libor        5/1/98        Long Beach
7670292     338605.36            70.69              7.990              5.000         6 Month Libor        5/1/98        Long Beach
7670466     102776.66            79.67              7.990              6.990         6 Month Libor        5/1/98        Long Beach
7670920     135426.70            84.64              7.990              6.990         6 Month Libor       11/1/99        Long Beach
7671290      59753.89            79.67              7.990              7.250         6 Month Libor        5/1/98        Long Beach
7671571     110743.89            79.67              7.990              7.250         6 Month Libor       11/1/99        Long Beach
7672330      81663.62            69.21              7.990              7.250         6 Month Libor       11/1/99        Long Beach
7672520      82958.29            84.65              7.990              6.250         6 Month Libor        5/1/98        Long Beach
7672587     139335.06            84.45              7.990              6.500         6 Month Libor        5/1/98        Long Beach
7672843     547744.02            84.27              7.990              7.250         6 Month Libor       11/1/99        Long Beach
7673452     195196.06            66.17              7.990              6.990         6 Month Libor        5/1/98        Long Beach
7742620     138031.49            89.63              7.990              6.990         6 Month Libor        5/1/98        Long Beach
7746118     132175.58            78.03              7.990              6.250         6 Month Libor        5/1/98        Long Beach
7746985     138106.19            74.65              7.990              6.990         6 Month Libor        5/1/98        Long Beach
8029050     123027.21            74.56              7.990              5.750         6 Month Libor        5/1/98        Accred
7740335     258366.77            84.16              7.990              7.250         6 Month Libor       12/1/99        Long Beach
7743115     189601.88            74.35              7.990              6.500         6 Month Libor       12/1/99        Long Beach
7743537      64778.58            68.19              7.990              6.500         6 Month Libor       12/1/99        Long Beach
7743883     133936.55            79.72              7.990              6.990         6 Month Libor       12/1/99        Long Beach
7744345      94626.51            57.35              7.990              6.750         6 Month Libor        6/1/98        Long Beach
7744675     115477.30            79.64              7.990              6.990         6 Month Libor        6/1/98        Long Beach
7747298     358584.38            77.11              7.990              5.250         6 Month Libor        6/1/98        Long Beach
7747447     252138.10            60.76              7.990              5.750         6 Month Libor       12/1/99        Long Beach
7748395     181379.99            86.37              7.990              6.500         6 Month Libor        6/1/98        Long Beach
7748478     134356.73            83.97              7.990              6.990         6 Month Libor        6/1/98        Long Beach
7748940     194765.42            70.82              7.990              6.990         6 Month Libor        6/1/98        Long Beach
7749450     101352.56            89.69              7.990              6.990         6 Month Libor        6/1/98        Long Beach
7749997      94973.93            61.27              7.990              5.990         6 Month Libor       12/1/99        Long Beach
7750532     106834.77            79.14              7.990              6.500         6 Month Libor        6/1/98        Long Beach
7750656     104343.32            82.81              7.990              7.250         6 Month Libor       12/1/99        Long Beach
7750706     111817.77            83.45              7.990              6.500         6 Month Libor        6/1/98        Long Beach
7750821     230511.99            89.69              7.990              7.250         6 Month Libor        6/1/98        Long Beach
7750862     394202.44            89.19              7.990              6.990         6 Month Libor        6/1/98        Long Beach
7888019     423548.26            84.71              7.990              6.250         6 Month Libor        6/1/98        Long Beach
7891831     224482.65            84.71              7.990              6.500         6 Month Libor        6/1/98        Long Beach
7888498      71966.98            84.67              7.990              6.750         6 Month Libor        7/1/98        Long Beach
7888712      94939.11            79.78              7.990              7.250         6 Month Libor        1/1/00        Long Beach
7891476     173753.74            84.76              7.990              6.250         6 Month Libor        7/1/98        Long Beach
7891492      89356.62            79.78              7.990              7.250         6 Month Libor        7/1/98        Long Beach
7892474     167533.53            81.72              7.990              6.990         6 Month Libor        1/1/00        Long Beach
7892516      69510.66            81.78              7.990              6.990         6 Month Libor        1/1/00        Long Beach
7893233     237752.44            74.30              7.990              6.990         6 Month Libor        7/1/98        Long Beach
7898455      47869.63            77.21              7.990              6.990         6 Month Libor        1/1/00        Long Beach
7898968     498641.82            82.42              7.990              6.250         6 Month Libor        7/1/98        Long Beach
7899529      59837.02            74.80              7.990              6.500         6 Month Libor        7/1/98        Long Beach
7899594      38061.31            81.85              7.990              6.990         6 Month Libor        7/1/98        Long Beach
7663545     121925.13            67.74              9.000              5.050         6 Month Libor        4/1/98        Long Beach
7664634      42545.18            74.64              8.000              5.990         6 Month Libor       10/1/99        Long Beach
7741093     135304.60            84.57              9.000              5.990         6 Month Libor        4/1/98        Long Beach
7668247     126679.29            79.67              8.000              6.500         6 Month Libor        5/1/98        Long Beach
7669476     114722.55            79.67              8.000              6.500         6 Month Libor        5/1/98        Long Beach
7670748     228062.58            84.47              8.000              5.500         6 Month Libor        5/1/98        Long Beach
7671415     212128.06            56.57              8.000              6.990         6 Month Libor       11/1/99        Long Beach
7671662     140223.63            79.67              8.000              5.990         6 Month Libor        5/1/98        Long Beach
7672116     208741.99            79.67              8.000              6.250         6 Month Libor       11/1/99        Long Beach
7673437     190218.12            84.54              8.000              7.250         6 Month Libor        5/1/98        Long Beach
7744162      69237.16            64.11              8.000              6.990         6 Month Libor        6/1/98        Long Beach
7746563     195333.61            78.76              8.000              6.990         6 Month Libor       12/1/99        Long Beach
7747835     206296.22            87.79              8.000              6.990         6 Month Libor       12/1/99        Long Beach
7750235      54813.00            37.04              8.000              7.250         6 Month Libor       12/1/99        Long Beach
7891666      84516.23            25.61              8.000              5.990         6 Month Libor        1/1/00        Long Beach
7893985     115685.52            79.24              8.000              6.990         6 Month Libor        1/1/00        Long Beach
7894157     142113.72            70.70              8.000              5.500         6 Month Libor        7/1/98        Long Beach
7894306      48618.41            60.77              8.000              6.990         6 Month Libor        7/1/98        Long Beach
7894322      54601.57            66.59              8.000              6.990         6 Month Libor        7/1/98        Long Beach
7896111     109602.07            69.81              8.000              6.990         6 Month Libor        1/1/00        Long Beach
7897242      83971.75            79.22              8.000              6.500         6 Month Libor        1/1/00        Long Beach
7899230     163555.43            79.01              8.000              6.500         6 Month Libor        1/1/00        Long Beach
7901598     348898.83            77.05              8.000              6.250         6 Month Libor        1/1/00        Provident
7901408     306963.31            79.73              8.050              6.250         6 Month Libor       12/1/99        Provident
7901879     107141.83            62.80              8.100              6.750         6 Month Libor       12/1/99        Provident
8030736     132667.76            89.64              8.120              6.500         6 Month Libor       11/1/99        Accred
8025116      96842.37            71.74              8.125              5.250         6 Month Libor       7/15/99        Accred
8025355     203369.02            73.15              8.125              5.350         6 Month Libor        7/1/99        Accred
8026114     179006.70            67.04              8.125              5.250         6 Month Libor       8/15/99        Accred
7740822      40479.37            69.79             11.000              8.125         6 Month Libor        9/1/99        Long Beach
8026684     182765.31            74.60              8.125              5.250         6 Month Libor        9/1/99        Accred
7743974     172906.98            78.59              8.125              5.990         6 Month Libor        5/1/98        Long Beach
7887789     113445.29            70.03              8.125              6.990         6 Month Libor       11/1/99        Long Beach
7892417     368523.01            70.19              8.125              5.750         6 Month Libor       11/1/99        Long Beach
8029324     123339.68            47.44              8.125              5.250         6 Month Libor      11/15/99        Accred
7748585      86239.15            79.12              8.125              6.990         6 Month Libor       12/1/99        Long Beach
8029969     192208.95            84.67              8.125              5.500         6 Month Libor        6/1/98        Accred
8029977     150641.04            79.28              8.125              5.000         6 Month Libor        6/1/98        Accred
7890668      29907.23            57.51              8.125              6.990         6 Month Libor        7/1/98        Long Beach
7896434      89155.59            79.60              8.125              6.990         6 Month Libor        1/1/00        Long Beach
7898257     150191.94            72.91              8.125              6.500         6 Month Libor        7/1/98        Long Beach
7901663     204258.69            79.79              8.125              5.250         6 Month Libor        1/1/00        Provident
7892037     353943.00            84.59              8.150              6.750         6 Month Libor       10/1/99        Long Beach
7892532      97112.77            74.70              8.150              6.000         6 Month Libor       11/1/99        Long Beach
7901853     135147.14            79.73              8.150              6.000         6 Month Libor       12/1/99        Provident
7902042     125983.07            79.74              8.150              6.750         6 Month Libor       12/1/99        Provident
7896764      45879.04            57.35              8.150              6.990         6 Month Libor        1/1/00        Long Beach
7666886      52668.28            64.23              8.175              7.990         6 Month Libor       11/1/99        Long Beach
7887680     149508.26            48.23             10.500              8.200         6 Month Libor        9/1/99        Long Beach
7901994     115697.99            79.79              8.200              6.000         6 Month Libor        1/1/00        Provident
7901580     141222.81            76.79              8.200              6.000         6 Month Libor        1/1/00        Provident
7746183      79541.51            69.77              8.240              6.250         6 Month Libor        6/1/98        Long Beach
7750102     127186.70            79.00              8.240              5.990         6 Month Libor        6/1/98        Long Beach
7895295     117445.92            74.81              8.240              6.240         6 Month Libor        7/1/98        Long Beach
8025033     166592.96            78.58             10.250              6.250         6 Month Libor        9/1/97        Accred
8025843      24842.57            27.91              8.250              5.500         6 Month Libor       7/15/99        Accred
8026890      83560.98            73.95              8.250              6.750         6 Month Libor        9/1/99        Accred
7664741      56590.47            89.12              9.250              4.750         6 Month Libor        4/1/98        Long Beach
7665946      85178.77            79.61              8.250              7.250         6 Month Libor        4/1/98        Long Beach
7666472     152321.45            84.62              9.250              6.500         6 Month Libor        4/1/98        Long Beach
7740723     302515.49            79.61              8.250              6.990         6 Month Libor       10/1/99        Long Beach
7741135      94777.77            84.62              9.250              6.500         6 Month Libor        4/1/98        Long Beach
7741408     232713.34            84.62              9.250              4.750         6 Month Libor        4/1/98        Long Beach
7741564      58240.56            74.67              9.250              6.500         6 Month Libor        4/1/98        Long Beach
7741754      48108.23            66.36              8.250              5.500         6 Month Libor       10/1/99        Long Beach
8027559      44600.80            51.27              8.250              6.250         6 Month Libor       10/1/99        Accred
7665144     242054.15            89.65              8.250              7.250         6 Month Libor       11/1/99        Long Beach
7665250      79190.53            55.38              9.250              6.500         6 Month Libor        5/1/98        Long Beach
7665334     166798.20            83.40              8.250              6.500         6 Month Libor       11/1/99        Long Beach
7665896     119532.90            77.12              8.250              6.500         6 Month Libor        5/1/98        Long Beach
7666225     105985.83            79.09              8.250              6.500         6 Month Libor        5/1/98        Long Beach
7666647      34266.08            79.69              8.250              6.500         6 Month Libor        5/1/98        Long Beach
7667983      89251.27            79.69              9.250              6.500         6 Month Libor        5/1/98        Long Beach
7668015      58272.30            89.65              8.250              4.750         6 Month Libor        5/1/98        Long Beach
7668338     134623.93            84.67              8.250              6.990         6 Month Libor        5/1/98        Long Beach
7668403     143732.50            82.13              8.250              6.500         6 Month Libor        5/1/98        Long Beach
7668577     242801.24            74.71              8.250              6.990         6 Month Libor       11/1/99        Long Beach
7669609     124234.54            79.64              8.250              7.500         6 Month Libor        5/1/98        Long Beach
7669955      88616.16            72.05              8.250              6.990         6 Month Libor        5/1/98        Long Beach
7670490     114155.92            84.56              8.250              6.500         6 Month Libor        5/1/98        Long Beach
7670615     403423.59            74.30              8.250              7.500         6 Month Libor        5/1/98        Long Beach
7670698     119532.90            74.71              8.250              6.990         6 Month Libor        5/1/98        Long Beach
7671365     177805.21            84.67              8.250              5.990         6 Month Libor        5/1/98        Long Beach
7672934     585711.27            79.69              9.250              7.250         6 Month Libor        5/1/98        Long Beach
7673528     230100.84            59.77              8.250              5.900         6 Month Libor       11/1/99        Long Beach
7743859     218066.51            81.37              9.250              6.990         6 Month Libor        5/1/98        Long Beach
7743933     223526.57            84.67              8.250              6.990         6 Month Libor        5/1/98        Long Beach
8030694     134474.53            67.24              8.250              6.000         6 Month Libor       11/1/99        Accred
7740459     133566.84            82.96              8.250              6.990         6 Month Libor       12/1/99        Long Beach
7742166     194020.81            84.73              8.250              5.990         6 Month Libor       12/1/99        Long Beach
7742497     134563.62            65.64              8.250              7.250         6 Month Libor       12/1/99        Long Beach
7743297     135560.39            84.73              8.250              6.990         6 Month Libor       12/1/99        Long Beach
7745201     422778.93            84.56              8.250              6.500         6 Month Libor        6/1/98        Long Beach
7746639      84725.23            62.76              8.250              5.990         6 Month Libor       12/1/99        Long Beach
7746746     682536.55            67.24              8.250              6.990         6 Month Libor        6/1/98        Long Beach
7747439      91702.59            79.74              8.250              6.500         6 Month Libor        6/1/98        Long Beach
7747496     267133.72            83.22              8.250              5.000         6 Month Libor        6/1/98        Long Beach
7748130      99128.55            84.73              8.250              6.500         6 Month Libor        6/1/98        Long Beach
7750896     133709.40            82.54              8.250              7.990         6 Month Libor       12/1/99        Long Beach
7751019      70172.44            79.74              8.250              6.500         6 Month Libor        6/1/98        Long Beach
7890106     112684.55            84.73              8.250              6.750         6 Month Libor        6/1/98        Long Beach
7891963     142737.12            79.74              8.250              6.500         6 Month Libor        6/1/98        Long Beach
7892144      71767.27            53.96              8.250              5.990         6 Month Libor       12/1/99        Long Beach
7902117     403491.49            79.74              8.250              6.000         6 Month Libor       12/1/99        Provident
7890197     273792.57            89.77              8.250              6.990         6 Month Libor        1/1/00        Long Beach
7890403     258332.55            66.24              8.250              6.990         6 Month Libor        1/1/00        Long Beach
7890643      94953.84            84.78              8.250              6.500         6 Month Libor        7/1/98        Long Beach
7890700      57371.76            79.13              8.250              6.250         6 Month Libor        7/1/98        Long Beach
7892839     195494.90            79.79              8.250              6.990         6 Month Libor        7/1/98        Long Beach
7893449     124627.98            84.78              8.250              5.990         6 Month Libor        1/1/00        Long Beach
7894389     124677.89            62.34              8.250              6.500         6 Month Libor        7/1/98        Long Beach
7894991     121186.87            89.77              8.250              6.990         6 Month Libor        7/1/98        Long Beach
7895378     183276.47            73.31              8.250              6.990         6 Month Libor        7/1/98        Long Beach
7896129      59845.38            47.88              8.250              6.990         6 Month Libor        1/1/00        Long Beach
7896160     157592.83            73.99              8.250              6.990         6 Month Libor        1/1/00        Long Beach
7896558      54758.50            74.50              8.250              6.500         6 Month Libor        7/1/98        Long Beach
7896855     317928.57            82.58              8.250              6.990         6 Month Libor        1/1/00        Long Beach
7897119     398470.45            84.78              8.250              6.990         6 Month Libor        1/1/00        Long Beach
7897499     211453.63            79.79              8.250              6.500         6 Month Libor        7/1/98        Long Beach
7897804     133653.75            52.41              8.250              6.990         6 Month Libor        1/1/00        Long Beach
7897937     134489.08            89.66              8.250              6.500         6 Month Libor        7/1/98        Long Beach
7897945     299226.87            69.59              8.250              6.990         6 Month Libor        1/1/00        Long Beach
7898075     153204.15            79.79              8.250              6.500         6 Month Libor        7/1/98        Long Beach
7898927     128019.24            84.78              8.250              6.500         6 Month Libor        7/1/98        Long Beach
7901630     131410.48            84.78              8.250              5.250         6 Month Libor        1/1/00        Provident
7887821     286665.59            79.63              8.290              6.050         6 Month Libor        4/1/98        Long Beach
7890726     152487.91            84.72              8.290              7.000         6 Month Libor        7/1/98        Long Beach
7663404      69246.36            88.21              9.300              6.990         6 Month Libor        4/1/98        Long Beach
7901754      84555.79            62.60              8.300              6.000         6 Month Libor        7/1/99        Provident
7891401     255013.58            79.20              8.300              6.750         6 Month Libor       11/1/99        Long Beach
7750011     129982.72            79.74              8.300              5.950         6 Month Libor        6/1/98        Long Beach
7901366      74760.00            67.96              8.300              6.000         6 Month Libor       12/1/99        Provident
7901523      96170.93            69.74              8.300              6.000         6 Month Libor       12/1/99        Provident
7901739     197993.83            79.68              8.300              6.250         6 Month Libor       12/1/99        Provident
7902075     239139.58            79.71              8.300              6.250         6 Month Libor       12/1/99        Provident
8030744      91646.94            79.69              8.320              6.000         6 Month Libor       11/1/99        Accred
7664444      84295.41            86.55             10.100              8.325         6 Month Libor        8/1/99        Long Beach
7894827      79447.83            89.77              8.325              6.990         6 Month Libor        1/1/00        Long Beach
7666050      30810.48            36.25              8.350              5.250         6 Month Libor       10/1/99        Long Beach
7892581     174009.47            84.68              8.350              6.500         6 Month Libor        7/1/98        Long Beach
7902000     103410.48            84.76              8.350              6.750         6 Month Libor        1/1/00        Provident
8026627      83571.89            66.06              8.375              5.750         6 Month Libor        9/1/99        Accred
8027096     106003.73            74.65              9.875              5.750         6 Month Libor       3/15/98        Accred
8028193      69734.28            69.73              8.375              5.500         6 Month Libor      10/15/99        Accred
7742943     138223.45            74.72              8.375              6.250         6 Month Libor       11/1/99        Long Beach
7746209     127514.26            79.70              8.375              6.250         6 Month Libor       11/1/99        Long Beach
8029258     418676.36            79.75              8.375              5.875         6 Month Libor      11/15/99        Accred
7897317     106132.67            79.80              8.375              6.250         6 Month Libor        1/1/00        Long Beach
7902026     331165.88            79.70              8.375              5.500         6 Month Libor        1/1/00        Provident
7898802      83789.17            79.80              8.380              6.990         6 Month Libor        7/1/98        Long Beach
7663735      53593.84            58.25              8.400              5.500         6 Month Libor       10/1/99        Long Beach
7665524      80445.13            84.68              8.400              5.500         6 Month Libor       11/1/99        Long Beach
7887920     179435.61            89.72              8.400              6.990         6 Month Libor        6/1/98        Long Beach
7891898     127439.85            83.29              8.450              6.000         6 Month Libor       10/1/99        Long Beach
7747280     245734.96            84.74              8.450              3.990         6 Month Libor        6/1/98        Long Beach
8025009     104409.79            69.61              8.490              5.750         6 Month Libor       7/15/99        Accred
8025603     193903.98            74.58              8.490              5.500         6 Month Libor       7/15/99        Accred
8026312      38059.56            73.90              8.490              5.250         6 Month Libor       8/15/99        Accred
7663941      79651.77            37.93              8.490              5.990         6 Month Libor       10/1/99        Long Beach
7664618      96578.96            77.89              8.490              7.250         6 Month Libor       10/1/99        Long Beach
7665417      90007.59            79.65              8.490              5.250         6 Month Libor       10/1/99        Long Beach
8028268     298887.77            74.72              8.490              5.750         6 Month Libor      10/15/99        Accred
7663438     131510.64            67.44              8.490              6.500         6 Month Libor        5/1/98        Long Beach
7666340     253543.97            84.51              9.490              6.490         6 Month Libor        5/1/98        Long Beach
7666944     125274.82            84.65              8.490              6.990         6 Month Libor       11/1/99        Long Beach
7668445     462279.80            79.70              8.490              6.500         6 Month Libor        5/1/98        Long Beach
7668775      87175.61            69.74              8.490              7.500         6 Month Libor       11/1/99        Long Beach
7669849     143519.30            75.54              8.490              6.990         6 Month Libor       11/1/99        Long Beach
7669872     216693.64            73.96              8.490              6.500         6 Month Libor       11/1/99        Long Beach
7669963      96142.24            78.81              8.490              6.500         6 Month Libor       11/1/99        Long Beach
7670961      69665.76            74.11              8.490              6.500         6 Month Libor       11/1/99        Long Beach
7671803     114025.70            73.09              8.490              6.990         6 Month Libor        5/1/98        Long Beach
7672231     112082.93            78.38              8.490              7.250         6 Month Libor       11/1/99        Long Beach
7672793     191132.91            77.38              8.490              6.990         6 Month Libor       11/1/99        Long Beach
7744642      67747.90            72.07              8.490              7.150         6 Month Libor        5/1/98        Long Beach
7740780     154522.82            77.26              8.490              5.990         6 Month Libor       12/1/99        Long Beach
7742877     289805.09            84.74              8.490              6.550         6 Month Libor        6/1/98        Long Beach
7742901     283518.50            84.63              8.490              6.990         6 Month Libor        6/1/98        Long Beach
7743776     127605.97            78.29              8.490              6.500         6 Month Libor        6/1/98        Long Beach
7744485     117636.74            79.75              8.490              6.500         6 Month Libor       12/1/99        Long Beach
7745656     112901.37            74.28              8.490              6.990         6 Month Libor        6/1/98        Long Beach
7746126     143556.67            79.75              8.490              6.250         6 Month Libor        6/1/98        Long Beach
7746662      82104.17            78.95              8.490              7.250         6 Month Libor       12/1/99        Long Beach
7747207     291333.19            56.79              8.490              6.990         6 Month Libor        6/1/98        Long Beach
7747215      57803.04            55.58              8.490              7.250         6 Month Libor       12/1/99        Long Beach
7747363     131192.81            84.64              8.490              6.250         6 Month Libor        6/1/98        Long Beach
7748213     172168.33            79.71              8.490              6.990         6 Month Libor       12/1/99        Long Beach
7748882     153525.89            53.49              8.490              6.990         6 Month Libor        6/1/98        Long Beach
7749096     103380.75            84.74              8.490              6.990         6 Month Libor        6/1/98        Long Beach
7749104     129599.77            84.43              8.490              6.990         6 Month Libor        6/1/98        Long Beach
7749823     107169.07            66.56              8.490              6.500         6 Month Libor        6/1/98        Long Beach
7750847     151670.21            84.73              8.490              6.990         6 Month Libor        6/1/98        Long Beach
7889983     133523.39            55.63              8.490              5.990         6 Month Libor       12/1/99        Long Beach
7890007     105141.34            84.79              8.490              6.600         6 Month Libor        7/1/98        Long Beach
7891872      91774.01            84.58              8.490              6.990         6 Month Libor        7/1/98        Long Beach
7894330      55862.59            71.16              8.490              6.990         6 Month Libor        1/1/00        Long Beach
7894975     174570.53            77.93              8.490              6.990         6 Month Libor        1/1/00        Long Beach
7895238     110228.80            84.79              8.490              6.500         6 Month Libor        1/1/00        Long Beach
7895469     150504.73            84.08              8.490              6.500         6 Month Libor        7/1/98        Long Beach
7895956     207738.92            75.54              8.490              6.990         6 Month Libor        1/1/00        Long Beach
7897382     317967.78            84.79              8.490              6.500         6 Month Libor        7/1/98        Long Beach
8025801      76870.56            83.55             10.000              6.000         6 Month Libor       1/15/98        Accred
7663164     151296.57            84.52              8.500              6.500         6 Month Libor        8/1/99        Long Beach
8026023      71659.09            74.64              9.500              6.000         6 Month Libor       2/15/98        Accred
8026049     155222.88            79.60              8.500              6.250         6 Month Libor       8/15/99        Accred
8026148     138707.39            79.72              8.500              5.250         6 Month Libor       8/15/99        Accred
7664105     105746.95            84.60              9.500              6.000         6 Month Libor        3/1/98        Long Beach
7740293      50746.17            69.52              9.500              5.250         6 Month Libor        3/1/98        Long Beach
7663826     147358.90            79.65              8.500              7.500         6 Month Libor       10/1/99        Long Beach
7664717      89620.63            89.62              9.500              5.500         6 Month Libor        4/1/98        Long Beach
7664733     346492.19            79.65              8.500              5.990         6 Month Libor       10/1/99        Long Beach
7666704     238988.38            68.67              9.500              6.990         6 Month Libor        4/1/98        Long Beach
7667140     114017.35            84.46              9.500              6.990         6 Month Libor        4/1/98        Long Beach
7667421      86903.05            89.13              9.500              6.500         6 Month Libor        4/1/98        Long Beach
7667850     137949.82            84.63              8.500              6.990         6 Month Libor       10/1/99        Long Beach
7668965     161235.51            60.84              8.500              7.250         6 Month Libor       10/1/99        Long Beach
7740491     418180.05            79.65              8.500              6.750         6 Month Libor       10/1/99        Long Beach
7891807     133021.26            57.84              8.500              6.000         6 Month Libor       10/1/99        Long Beach
8027575      63125.29            77.45              8.500              5.750         6 Month Libor       10/1/99        Accred
8028086      63663.55            79.58              8.500              6.000         6 Month Libor      10/15/99        Accred
8028102     219186.05            79.70              8.500              5.250         6 Month Libor      10/15/99        Accred
8028367      78906.98            79.30              8.500              6.000         6 Month Libor      10/15/99        Accred
8028425     219186.05            65.62              8.500              6.490         6 Month Libor      10/15/99        Accred
8028466     166880.23            75.85              8.500              6.000         6 Month Libor      10/15/99        Accred
8028565      76117.34            79.29              8.500              6.000         6 Month Libor      10/15/99        Accred
8028656     130515.31            79.10              8.500              6.000         6 Month Libor      10/15/99        Accred
7663560      76216.15            84.68              8.500              6.000         6 Month Libor       11/1/99        Long Beach
7665649     211713.80            84.69              8.500              7.250         6 Month Libor       11/1/99        Long Beach
7666449     173356.22            88.90              8.500              7.250         6 Month Libor       11/1/99        Long Beach
7666498     366140.31            72.07              8.500              6.990         6 Month Libor       11/1/99        Long Beach
7666621     116567.11            60.40              8.500              5.250         6 Month Libor       11/1/99        Long Beach
7666712     146655.39            79.70              8.500              6.500         6 Month Libor        5/1/98        Long Beach
7666761     235126.48            79.70              8.500              6.900         6 Month Libor        5/1/98        Long Beach
7666951     143467.20            89.67              8.500              6.500         6 Month Libor        5/1/98        Long Beach
7667207      29841.38            39.79              8.500              5.250         6 Month Libor       11/1/99        Long Beach
7667280     123820.17            68.79              8.500              6.990         6 Month Libor        5/1/98        Long Beach
7667405      88919.77            84.69              9.500              6.990         6 Month Libor        5/1/98        Long Beach
7667975      59279.89            82.33              8.500              6.500         6 Month Libor        5/1/98        Long Beach
7668478      64560.23            79.70              8.500              5.250         6 Month Libor       11/1/99        Long Beach
7669047     203241.72            84.68              8.500              6.750         6 Month Libor        5/1/98        Long Beach
7669294     227156.46            79.70              8.500              6.990         6 Month Libor       11/1/99        Long Beach
7669583     243894.29            84.69              8.500              7.250         6 Month Libor       11/1/99        Long Beach
7669740     197267.43            89.67              8.500              6.500         6 Month Libor        5/1/98        Long Beach
7669799      79205.83            74.72              9.500              6.500         6 Month Libor        5/1/98        Long Beach
7669856      95616.13            89.36              8.500              5.500         6 Month Libor        5/1/98        Long Beach
7670433      88919.77            80.84              8.500              6.500         6 Month Libor        5/1/98        Long Beach
7670557      79704.03            56.93              8.500              5.990         6 Month Libor       11/1/99        Long Beach
7670870     107974.04            84.69              8.500              5.500         6 Month Libor       11/1/99        Long Beach
7671027     199260.02            87.39              8.500              6.500         6 Month Libor        5/1/98        Long Beach
7671472      52305.74            74.72              8.500              6.500         6 Month Libor        5/1/98        Long Beach
7672173      92337.11            74.89              8.500              5.500         6 Month Libor       11/1/99        Long Beach
7672611     118559.71            84.69              8.500              6.250         6 Month Libor        5/1/98        Long Beach
7672991     112083.76            74.72              8.500              6.250         6 Month Libor        5/1/98        Long Beach
7673080     104557.75            77.45              8.500              6.250         6 Month Libor        5/1/98        Long Beach
7673221      64759.54            45.61              8.500              6.990         6 Month Libor       11/1/99        Long Beach
7673411      84380.25            84.38              8.500              6.990         6 Month Libor        5/1/98        Long Beach
7741150     101621.63            79.39              8.500              5.550         6 Month Libor       11/1/99        Long Beach
7741218     150640.58            89.67              8.500              5.250         6 Month Libor        5/1/98        Long Beach
7741259     582835.65            89.67              8.500              6.990         6 Month Libor       11/1/99        Long Beach
7742034     129917.57            74.24              8.500              6.990         6 Month Libor        5/1/98        Long Beach
7744964      83684.51            79.70              8.500              6.500         6 Month Libor        5/1/98        Long Beach
7745276     139482.03            79.70              8.500              6.250         6 Month Libor       11/1/99        Long Beach
7745664      87674.45            78.99              8.500              6.500         6 Month Libor        5/1/98        Long Beach
7746464      90224.88            73.65              8.500              6.000         6 Month Libor       11/1/99        Long Beach
8029043      80202.13            69.74              8.500              5.750         6 Month Libor       11/1/99        Accred
8029159     205785.75            84.69              8.500              6.250         6 Month Libor       11/1/99        Accred
8030520      68715.69            74.69              8.500              5.500         6 Month Libor       11/1/99        Accred
7740756     199385.54            77.58              8.500              7.250         6 Month Libor       12/1/99        Long Beach
7741606     107668.19            78.02              8.500              6.250         6 Month Libor       12/1/99        Long Beach
7741911     133378.97            84.42              8.500              6.990         6 Month Libor       12/1/99        Long Beach
7742224     167483.65            79.75              8.500              6.990         6 Month Libor        6/1/98        Long Beach
7742638     262690.55            84.74              8.500              6.000         6 Month Libor       12/1/99        Long Beach
7743396     170387.51            88.28              8.500              6.000         6 Month Libor       12/1/99        Long Beach
7743644      84489.64            74.77              8.500              6.990         6 Month Libor        6/1/98        Long Beach
7745094     363878.65            72.78              8.500              5.990         6 Month Libor       12/1/99        Long Beach
7745573     123245.19            84.41              8.500              7.250         6 Month Libor       12/1/99        Long Beach
7746688      91398.34            79.48              8.500              6.990         6 Month Libor       12/1/99        Long Beach
7747272     205491.76            84.56              8.500              7.250         6 Month Libor       12/1/99        Long Beach
7747421      82545.62            89.72              8.500              6.500         6 Month Libor        6/1/98        Long Beach
7747579      73238.33            69.75              8.500              6.500         6 Month Libor        6/1/98        Long Beach
7748106     107668.19            89.72              8.500              6.500         6 Month Libor        6/1/98        Long Beach
7748205     107668.19            79.75              8.500              6.990         6 Month Libor        6/1/98        Long Beach
7748296     114646.69            36.98              8.500              6.990         6 Month Libor       12/1/99        Long Beach
7748890      29907.85            69.55              8.500              5.990         6 Month Libor        6/1/98        Long Beach
7749179     111655.92            65.68              8.500              7.250         6 Month Libor        6/1/98        Long Beach
7749351     185896.48            81.53              8.500              6.990         6 Month Libor       12/1/99        Long Beach
7749617     123369.82            89.72              8.500              6.500         6 Month Libor        6/1/98        Long Beach
7749781     153526.86            81.23              8.500              6.990         6 Month Libor       12/1/99        Long Beach
7749807      98656.86            89.69              8.500              6.500         6 Month Libor        6/1/98        Long Beach
7750029      98097.69            79.75              8.500              6.250         6 Month Libor        6/1/98        Long Beach
7750078     140168.06            77.87              8.500              6.990         6 Month Libor       12/1/99        Long Beach
7750730     101181.20            67.45              8.500              6.990         6 Month Libor       12/1/99        Long Beach
7750763     220918.85            79.75              8.500              6.000         6 Month Libor        6/1/98        Long Beach
7750839     140367.43            79.75              8.500              6.990         6 Month Libor       12/1/99        Long Beach
7888431      90122.26            79.75              8.500              6.990         6 Month Libor        6/1/98        Long Beach
7889124     114645.92            63.69              8.500              6.990         6 Month Libor       12/1/99        Long Beach
7889249      63779.30            43.09              8.500              5.990         6 Month Libor       12/1/99        Long Beach
7889710     100839.23            84.74              8.500              5.990         6 Month Libor       12/1/99        Long Beach
7895451      69419.98            81.19              8.500              6.990         6 Month Libor       12/1/99        Long Beach
7887615      99755.10            49.88              8.500              6.990         6 Month Libor        7/1/98        Long Beach
7890239     110962.86            84.70              8.500              6.990         6 Month Libor        7/1/98        Long Beach
7890262     189534.56            70.20              8.500              6.250         6 Month Libor        1/1/00        Long Beach
7890569     211131.63            84.79              8.500              6.500         6 Month Libor        1/1/00        Long Beach
7890585      51872.63            64.84              8.500              6.500         6 Month Libor        1/1/00        Long Beach
7892664     118622.36            84.73              8.500              6.250         6 Month Libor        7/1/98        Long Beach
7892771      57857.94            51.66              8.500              5.250         6 Month Libor        1/1/00        Long Beach
7892870     116588.75            55.52              8.500              5.990         6 Month Libor        1/1/00        Long Beach
7892953     163797.84            79.90              8.500              6.990         6 Month Libor        1/1/00        Long Beach
7893084     166466.33            74.82              8.500              6.990         6 Month Libor        1/1/00        Long Beach
7893720      71823.66            79.80              8.500              6.990         6 Month Libor        7/1/98        Long Beach
7893761      89779.58            47.01              8.500              6.990         6 Month Libor        1/1/00        Long Beach
7893860     208882.88            89.65              8.500              6.990         6 Month Libor        1/1/00        Long Beach
7894199     177674.93            84.61              8.500              6.990         6 Month Libor        7/1/98        Long Beach
7894231     129681.61            72.45              8.500              5.990         6 Month Libor        1/1/00        Long Beach
7895139      87984.00            89.78              8.500              5.990         6 Month Libor        1/1/00        Long Beach
7895261     131676.70            78.38              8.500              6.250         6 Month Libor        7/1/98        Long Beach
7895402     209884.71            79.20              8.500              6.990         6 Month Libor        1/1/00        Long Beach
7895501     142046.12            79.80              8.500              6.990         6 Month Libor        1/1/00        Long Beach
7895600      96513.07            74.82              8.500              6.990         6 Month Libor        7/1/98        Long Beach
7896582     351886.10            84.79              8.500              6.990         6 Month Libor        1/1/00        Long Beach
7896608     183549.37            79.80              8.500              6.990         6 Month Libor        1/1/00        Long Beach
7897200     149632.65            74.82              8.500              6.990         6 Month Libor        1/1/00        Long Beach
7897366     112224.47            89.78              8.500              6.990         6 Month Libor        7/1/98        Long Beach
7897549     327196.69            79.80              8.500              6.990         6 Month Libor        1/1/00        Long Beach
7897572     207490.59            79.80              8.500              6.990         6 Month Libor        1/1/00        Long Beach
7898299     158909.85            89.03              8.500              6.990         6 Month Libor        1/1/00        Long Beach
7901572     335177.11            79.80              8.500              5.250         6 Month Libor        1/1/00        Provident
7901614     162306.81            84.76              8.500              5.250         6 Month Libor        1/1/00        Provident
7901648      94767.34            72.34              8.500              5.250         6 Month Libor        1/1/00        Provident
7901671     173972.85            79.80              8.500              6.000         6 Month Libor        1/1/00        Provident
7901812     291783.65            74.82              8.500              5.250         6 Month Libor        1/1/00        Provident
7663909     215468.33            74.69              9.540              6.300         6 Month Libor        3/1/98        Long Beach
7892367     185600.68            79.66              8.550              6.250         6 Month Libor       10/1/99        Long Beach
7901788      88131.58            84.74              8.550              6.750         6 Month Libor       12/1/99        Provident
7901390     399009.80            70.82              8.550              6.750         6 Month Libor        1/1/00        Provident
7670359     115674.30            74.63              8.590              5.300         6 Month Libor        5/1/98        Long Beach
7892375     121704.61            78.02              8.600              6.500         6 Month Libor        9/1/99        Long Beach
8027047      86257.23            76.67              8.600              5.500         6 Month Libor       3/15/98        Accred
7670201      55896.65            84.69              8.600              5.990         6 Month Libor        5/1/98        Long Beach
7747058     186636.52            79.76              8.600              6.990         6 Month Libor       12/1/99        Long Beach
7748692     215848.29            84.98              8.600              6.500         6 Month Libor        6/1/98        Long Beach
7893365     107678.07            79.76              8.600              6.000         6 Month Libor        1/1/00        Long Beach
7901440     176575.31            74.82              8.600              6.250         6 Month Libor        1/1/00        Provident
7901796     102553.34            75.97              8.600              6.000         6 Month Libor        1/1/00        Provident
8025439     238436.92            70.13              8.625              6.400         6 Month Libor        7/1/99        Accred
8025637      81898.70            74.45              8.625              5.500         6 Month Libor       7/15/99        Accred
8025918      65638.32            69.09              8.625              5.750         6 Month Libor        8/1/99        Accred
8025785     111955.03            65.09              8.625              5.750         6 Month Libor       8/15/99        Accred
8026262     322536.95            79.64             10.125              5.750         6 Month Libor       2/15/98        Accred
8026338     134495.32            84.06              8.625              5.750         6 Month Libor       8/15/99        Accred
7740814      27197.91            78.83             11.750              8.625         6 Month Libor        9/1/99        Long Beach
8028169     168419.06            87.72              9.625              6.000         6 Month Libor        3/1/98        Accred
8026957     143335.16            79.19             10.125              5.250         6 Month Libor       3/15/98        Accred
8027229     200176.02            84.64              8.625              5.750         6 Month Libor       9/15/99        Accred
8027468     215870.16            78.21             10.125              5.500         6 Month Libor       3/15/98        Accred
8027500     246755.73            89.40             10.125              5.500         6 Month Libor        4/1/98        Accred
8027922     270851.34            79.20              8.625              5.625         6 Month Libor       10/1/99        Accred
8028110      91668.17            39.86              8.625              5.750         6 Month Libor       4/15/98        Accred
8028342     209636.55            79.71              9.625              5.500         6 Month Libor       4/15/98        Accred
7668114      71115.73            54.70              8.625              6.990         6 Month Libor       11/1/99        Long Beach
7669880     137004.09            87.82              8.625              6.990         6 Month Libor       11/1/99        Long Beach
7673320      76722.28            75.22              8.625              5.990         6 Month Libor       11/1/99        Long Beach
7892359     228672.26            84.69              8.625              7.000         6 Month Libor       11/1/99        Long Beach
8028946     119567.19            79.71              8.625              6.250         6 Month Libor       11/1/99        Accred
8029100      60082.50            60.69              8.625              5.750         6 Month Libor       11/1/99        Accred
8029704     299101.57            74.78              8.625              6.000         6 Month Libor      11/15/99        Accred
7743875     271608.97            84.35              8.625              7.250         6 Month Libor       12/1/99        Long Beach
7745441      27916.15            69.79              8.625              6.990         6 Month Libor       12/1/99        Long Beach
8029985      70282.09            84.68              8.625              7.000         6 Month Libor        6/1/98        Accred
8030405      55866.10            69.83              8.625              5.000         6 Month Libor       6/15/98        Accred
7894884     134777.30            84.77              8.625              5.500         6 Month Libor        7/1/98        Long Beach
7897812      89134.31            69.64              8.625              6.990         6 Month Libor        7/1/98        Long Beach
7901606     246209.59            79.81              8.625              5.500         6 Month Libor        1/1/00        Provident
7901804     327217.01            79.81              8.625              5.500         6 Month Libor        1/1/00        Provident
7901564     187094.77            89.65              8.650              7.500         6 Month Libor       12/1/99        Provident
7902109     279335.02            79.81              8.650              6.500         6 Month Libor        1/1/00        Provident
7891427      94003.04            79.66              8.650              6.500         6 Month Libor       10/1/99        Long Beach
7743560     107014.60            66.88              8.650              6.900         6 Month Libor       11/1/99        Long Beach
7893514     476615.37            64.85              8.650              5.750         6 Month Libor        1/1/00        Long Beach
7891765      78118.91            78.12              8.660              6.500         6 Month Libor       11/1/99        Long Beach
7666084     292409.48            79.68              9.690              6.350         6 Month Libor        4/1/98        Long Beach
7672975     135939.43            84.70              8.690              5.500         6 Month Libor        5/1/98        Long Beach
7742125     127027.32            84.68              8.490              6.450         6 Month Libor        5/1/98        Long Beach
8025132      66103.46            69.58              8.740              5.750         6 Month Libor       6/15/99        Accred
7666902      35873.15            71.75              9.740              6.500         6 Month Libor        5/1/98        Long Beach
7892797      87742.59            79.77              8.740              6.500         6 Month Libor        6/1/98        Long Beach
7672728      45141.92            83.60              8.750              6.990         6 Month Libor        5/1/98        Long Beach
8025108      54369.86            77.67             10.750              5.250         6 Month Libor       10/1/97        Accred
8025678      29097.82            69.28             10.750              5.000         6 Month Libor       12/1/97        Accred
8025777      85038.67            69.42              8.750              5.750         6 Month Libor       7/15/99        Accred
8026106      91789.48            84.60              8.750              5.250         6 Month Libor       8/15/99        Accred
7663115      80336.96            73.03              9.750              6.990         6 Month Libor        3/1/98        Long Beach
8026569      35331.13            76.81              8.750              5.750         6 Month Libor        9/1/99        Accred
7663453     177765.19            84.65              8.750              6.750         6 Month Libor       10/1/99        Long Beach
7664022      61993.76            74.69              8.750              6.990         6 Month Libor       10/1/99        Long Beach
7664287     144767.86            74.62              9.750              6.500         6 Month Libor        4/1/98        Long Beach
7664337     116361.97            74.59              8.750              5.500         6 Month Libor       10/1/99        Long Beach
7664394     300428.27            84.63              8.750              6.990         6 Month Libor       10/1/99        Long Beach
7664766     104567.72            69.71              8.750              6.500         6 Month Libor       10/1/99        Long Beach
7665862      87647.54            79.68              9.750              7.250         6 Month Libor        4/1/98        Long Beach
7666936     209158.96            59.76              9.750              6.750         6 Month Libor        4/1/98        Long Beach
7740590      92119.21            78.40              8.750              6.500         6 Month Libor        4/1/98        Long Beach
7741036     177785.09            82.69              9.750              6.500         6 Month Libor        4/1/98        Long Beach
7741044      94857.21            74.69              8.750              6.990         6 Month Libor       10/1/99        Long Beach
7741689      89499.70            74.65              9.750              6.990         6 Month Libor        4/1/98        Long Beach
7742026     316292.52            79.47              8.750              6.990         6 Month Libor       10/1/99        Long Beach
7892441     128668.12            79.42              8.750              6.500         6 Month Libor       10/1/99        Long Beach
8027740      69711.78            37.68              8.750              5.750         6 Month Libor       10/1/99        Accred
8028052      75307.56            69.73              8.750              5.750         6 Month Libor      10/15/99        Accred
8028409      94068.10            83.99              8.750              6.000         6 Month Libor      10/15/99        Accred
7663081     368076.03            84.62              9.750              6.990         6 Month Libor        5/1/98        Long Beach
7663339      63525.90            77.47              9.750              6.500         6 Month Libor        5/1/98        Long Beach
7663644     136667.84            84.36              8.750              6.250         6 Month Libor       11/1/99        Long Beach
7664659     131038.24            59.56              8.750              5.500         6 Month Libor       11/1/99        Long Beach
7664709     114346.58            84.70              8.750              6.500         6 Month Libor        5/1/98        Long Beach
7665151     104630.83            59.79              8.750              6.000         6 Month Libor       11/1/99        Long Beach
7666977     176875.90            68.03              8.750              6.990         6 Month Libor       11/1/99        Long Beach
7667298     229191.43            60.31              8.750              6.500         6 Month Libor       11/1/99        Long Beach
7667801      88769.55            73.97              8.750              6.500         6 Month Libor        5/1/98        Long Beach
7668353     290973.42            79.72              8.750              6.250         6 Month Libor        5/1/98        Long Beach
7668528     465358.25            72.71              8.750              6.500         6 Month Libor       11/1/99        Long Beach
7668601      95662.52            59.79              8.750              7.750         6 Month Libor        5/1/98        Long Beach
7669146     155993.81            74.64              8.750              6.500         6 Month Libor        5/1/98        Long Beach
7669385     192695.19            64.23              8.750              5.990         6 Month Libor       11/1/99        Long Beach
7669708     175416.97            78.31              8.750              6.250         6 Month Libor       11/1/99        Long Beach
7670300      89185.94            68.60              8.750              7.250         6 Month Libor        5/1/98        Long Beach
7670342     101289.16            82.35              9.750              6.990         6 Month Libor        5/1/98        Long Beach
7670441     214265.63            84.69              8.750              7.250         6 Month Libor       11/1/99        Long Beach
7670664     134674.85            84.70              8.750              6.500         6 Month Libor        5/1/98        Long Beach
7670722      65193.18            84.67              8.750              6.500         6 Month Libor        5/1/98        Long Beach
7670979     194812.69            82.90              8.750              6.500         6 Month Libor       11/1/99        Long Beach
7671167     118581.68            89.50              8.750              5.250         6 Month Libor       11/1/99        Long Beach
7671241      82160.16            83.41              8.750              6.990         6 Month Libor        5/1/98        Long Beach
7671332     143892.33            82.22              8.750              5.990         6 Month Libor       11/1/99        Long Beach
7671928     157344.88            87.41              8.750              6.000         6 Month Libor        5/1/98        Long Beach
7672074      60984.84            84.70              8.750              5.500         6 Month Libor       11/1/99        Long Beach
7672280     104775.33            84.50              8.750              6.500         6 Month Libor        5/1/98        Long Beach
7672496      66266.20            51.77              8.750              5.850         6 Month Libor       11/1/99        Long Beach
7672686     186840.86            74.74              8.750              6.500         6 Month Libor        5/1/98        Long Beach
7672785      67123.19            89.50              8.750              6.500         6 Month Libor        5/1/98        Long Beach
7673338     152463.26            84.70              8.750              7.250         6 Month Libor       11/1/99        Long Beach
7741291      44796.67            89.59              9.750              6.500         6 Month Libor        5/1/98        Long Beach
7742554     210772.09            84.31              8.750              6.500         6 Month Libor        5/1/98        Long Beach
7744188     154455.06            61.78              8.750              6.990         6 Month Libor       11/1/99        Long Beach
7744238     159437.52            83.91              8.750              6.990         6 Month Libor       11/1/99        Long Beach
7744592     104630.83            69.75              8.750              6.100         6 Month Libor       11/1/99        Long Beach
7745193      59789.06            52.91              8.750              5.000         6 Month Libor        5/1/98        Long Beach
7745904     295208.51            74.74              8.750              6.990         6 Month Libor       11/1/99        Long Beach
8028961     114596.11            54.57              8.750              6.000         6 Month Libor       11/1/99        Accred
8029027     132731.69            89.68              8.750              5.750         6 Month Libor        5/1/98        Accred
8029175      92473.75            79.72              8.750              5.500         6 Month Libor       11/1/99        Accred
8030280     200692.01            64.75              8.750              5.375         6 Month Libor       11/1/99        Accred
8029282     144825.98            69.80              8.750              6.500         6 Month Libor      11/15/99        Accred
7741960      31345.47            74.63              8.750              6.990         6 Month Libor        6/1/98        Long Beach
7742885     575756.28            72.88              8.750              6.990         6 Month Libor       12/1/99        Long Beach
7743073      80514.29            84.75              8.750              6.990         6 Month Libor        6/1/98        Long Beach
7743651     154547.54            61.33              8.750              6.990         6 Month Libor        6/1/98        Long Beach
7744048     259155.87            79.74              8.750              7.250         6 Month Libor       12/1/99        Long Beach
7744196      84751.87            75.67              8.750              6.990         6 Month Libor        6/1/98        Long Beach
7744667     113567.54            84.75              8.750              6.500         6 Month Libor        6/1/98        Long Beach
7745318      67302.98            78.26              8.750              7.750         6 Month Libor       12/1/99        Long Beach
7745425     161527.16            89.24              8.750              6.990         6 Month Libor        6/1/98        Long Beach
7746530     159731.56            89.74              8.750              7.250         6 Month Libor       12/1/99        Long Beach
7746548     111615.43            79.73              8.750              7.250         6 Month Libor       12/1/99        Long Beach
7746696     508511.35            72.64              8.750              5.750         6 Month Libor       12/1/99        Long Beach
7746928     235311.14            81.14              8.750              6.990         6 Month Libor        6/1/98        Long Beach
7747090      86446.93            77.18              8.750              6.500         6 Month Libor       12/1/99        Long Beach
7748189      85707.19            37.26              8.750              7.250         6 Month Libor       12/1/99        Long Beach
7748791     258443.39            79.77              8.750              6.500         6 Month Libor        6/1/98        Long Beach
7748981      78270.86            68.06              8.750              6.990         6 Month Libor        6/1/98        Long Beach
7749013      55337.99            60.15              8.750              6.500         6 Month Libor        6/1/98        Long Beach
7749211     190442.48            82.80              8.750              5.990         6 Month Libor       12/1/99        Long Beach
7749575     108881.24            84.73              8.750              7.250         6 Month Libor       12/1/99        Long Beach
7749716      95620.04            79.68              8.750              6.990         6 Month Libor       12/1/99        Long Beach
7750110     114415.04            84.75              8.750              6.990         6 Month Libor       12/1/99        Long Beach
7750581     264425.90            78.93              8.750              6.900         6 Month Libor        6/1/98        Long Beach
7750722      83711.89            76.10              8.750              6.990         6 Month Libor        6/1/98        Long Beach
7750755     235311.09            78.44              8.750              7.250         6 Month Libor       12/1/99        Long Beach
7750797     147169.17            89.74              8.750              7.250         6 Month Libor       12/1/99        Long Beach
7750904     124136.59            83.88              8.750              6.500         6 Month Libor        6/1/98        Long Beach
7888076     108482.42            77.49              8.750              6.990         6 Month Libor       12/1/99        Long Beach
7888449      92803.32            84.75              8.750              6.250         6 Month Libor       12/1/99        Long Beach
7889785     155170.76            74.60              8.750              6.990         6 Month Libor        6/1/98        Long Beach
7890254      19624.09            21.80              8.750              6.990         6 Month Libor       12/1/99        Long Beach
7891880      63563.93            84.75              8.750              6.000         6 Month Libor       12/1/99        Long Beach
7895535     138125.39            84.74              8.750              6.500         6 Month Libor        6/1/98        Long Beach
7901622     133006.37            79.64              8.750              5.500         6 Month Libor       12/1/99        Provident
7901903      79764.05            54.82              8.700              6.000         6 Month Libor       12/1/99        Provident
8030686      81660.93            69.80              8.750              5.800         6 Month Libor       12/1/99        Accred
8030470      58329.24            74.78              8.750              5.500         6 Month Libor      12/15/99        Accred
8030587     130594.60            69.84              8.750              6.250         6 Month Libor      12/15/99        Accred
7888142     164553.70            73.13              8.750              6.990         6 Month Libor        7/1/98        Long Beach
7888357     339208.95            84.80              8.750              7.250         6 Month Libor        1/1/00        Long Beach
7888399      71832.50            79.81              8.750              6.990         6 Month Libor        1/1/00        Long Beach
7889215      64497.04            79.63              8.750              6.990         6 Month Libor        1/1/00        Long Beach
7889348     387895.41            72.50              8.750              7.250         6 Month Libor        1/1/00        Long Beach
7890577      44396.47            49.88              8.750              6.990         6 Month Libor        7/1/98        Long Beach
7892268     178932.71            84.80              8.750              6.750         6 Month Libor        7/1/98        Long Beach
7892631     225573.95            84.80              8.750              6.990         6 Month Libor        1/1/00        Long Beach
7893209     349185.69            64.78              8.750              5.990         6 Month Libor        1/1/00        Long Beach
7893738      71832.50            79.81              8.750              6.990         6 Month Libor        7/1/98        Long Beach
7894082     207516.05            79.81              8.750              6.990         6 Month Libor        7/1/98        Long Beach
7894876     214499.76            78.00              8.750              6.990         6 Month Libor        1/1/00        Long Beach
7895048     104076.58            79.81              8.750              6.990         6 Month Libor        1/1/00        Long Beach
7895584     115730.12            79.81              8.750              6.990         6 Month Libor        1/1/00        Long Beach
7895758     153532.60            89.79              8.750              6.990         6 Month Libor        7/1/98        Long Beach
7895824     135683.59            84.80              8.750              6.990         6 Month Libor        1/1/00        Long Beach
7895873      76321.99            84.80              8.750              6.990         6 Month Libor        7/1/98        Long Beach
7895923      96674.56            84.06              8.750              6.250         6 Month Libor        7/1/98        Long Beach
7896004      66245.51            79.81              8.750              6.990         6 Month Libor        7/1/98        Long Beach
7896319     145660.31            83.23              8.750              6.500         6 Month Libor        7/1/98        Long Beach
7896871     109544.52            89.79              8.750              6.500         6 Month Libor        7/1/98        Long Beach
7896889     124607.61            84.77              8.750              6.250         6 Month Libor        7/1/98        Long Beach
7897887     445211.74            84.80              8.750              6.990         6 Month Libor        1/1/00        Long Beach
7898125     190651.19            84.73              8.750              6.500         6 Month Libor        7/1/98        Long Beach
7898547     175590.52            79.81              8.750              6.500         6 Month Libor        7/1/98        Long Beach
7898604      72081.90            84.80              8.750              5.990         6 Month Libor        1/1/00        Long Beach
7898935     220485.81            84.80              8.750              6.990         6 Month Libor        1/1/00        Long Beach
7899065      79813.87            71.90              8.750              6.990         6 Month Libor        1/1/00        Long Beach
7899461     110010.37            79.72              8.750              6.990         6 Month Libor        1/1/00        Long Beach
7901416     157881.82            79.82              8.750              6.000         6 Month Libor        1/1/00        Provident
7901747     407798.98            74.83              8.750              5.250         6 Month Libor        1/1/00        Provident
7901929     183571.89            79.81              8.750              5.250         6 Month Libor        1/1/00        Provident
7901978     306784.58            74.83              8.750              5.500         6 Month Libor        1/1/00        Provident
7902059      76516.46            69.56              8.750              7.250         6 Month Libor        1/1/00        Provident
7896806     113287.54            70.80              8.750              6.990         6 Month Libor        8/1/98        Long Beach
8025140     208496.68            99.28              8.770              6.250         6 Month Libor        5/1/99        Accred
7901820     104247.94            84.75              8.800              6.750         6 Month Libor       12/1/99        Provident
7901499     329231.52            74.83              8.800              7.250         6 Month Libor        1/1/00        Provident
7901655     411849.41            79.82              8.800              6.750         6 Month Libor        1/1/00        Provident
7891674     152467.61            81.97              8.800              6.750         6 Month Libor       11/1/99        Long Beach
7901945     202382.89            74.82              8.800              6.500         6 Month Libor        1/1/00        Provident
7898745     212013.19            84.81              8.825              5.000         6 Month Libor        1/1/00        Long Beach
7892409     294806.17            79.68              8.850              6.500         6 Month Libor       10/1/99        Long Beach
7891799     203296.83            76.72              8.850              6.750         6 Month Libor       11/1/99        Long Beach
7749922      84680.13            84.68              8.850              6.500         6 Month Libor        6/1/98        Long Beach
7891047     150767.62            79.77              8.850              6.000         6 Month Libor       12/1/99        Long Beach
7898372      46643.43            84.81              8.850              6.500         6 Month Libor        7/1/98        Long Beach
7901960     101019.16            74.83              8.852              6.500         6 Month Libor        1/1/00        Provident
8027302     199116.11            79.65              8.865              5.500         6 Month Libor       9/15/99        Accred
7749385      99714.92            79.77              8.865              6.000         6 Month Libor        6/1/98        Long Beach
7750417      92360.97            74.19              8.865              6.000         6 Month Libor       12/1/99        Long Beach
7891534      93827.83            74.47              8.865              6.000         6 Month Libor       12/1/99        Long Beach
7894272      93563.93            83.54              8.865              5.000         6 Month Libor        1/1/00        Long Beach
8025066     108745.94            74.57              8.875              5.750         6 Month Libor        7/1/99        Accred
8026643     160821.30            73.10              8.875              6.750         6 Month Libor        9/1/99        Accred
8027278     140755.13            89.65             10.375              6.000         6 Month Libor       3/15/98        Accred
7665458     347087.94            84.66              8.875              6.500         6 Month Libor       10/1/99        Long Beach
8027526     207414.33            84.66              8.875              6.250         6 Month Libor       10/1/99        Accred
8027799      80176.94            69.72              8.875              5.750         6 Month Libor       10/1/99        Accred
8027849      55650.79            74.20              8.875              5.750         6 Month Libor       10/1/99        Accred
8027864     238436.50            79.48              8.875              6.990         6 Month Libor       10/1/99        Accred
8028383     135533.97            76.79              8.875              6.000         6 Month Libor      10/15/99        Accred
8028474     186857.49            74.74              8.875              5.750         6 Month Libor      10/15/99        Accred
7667371     195328.43            79.73              8.875              7.250         6 Month Libor       11/1/99        Long Beach
7742299     140804.76            74.70              8.875              5.250         6 Month Libor       11/1/99        Long Beach
7892458      95671.05            76.54              8.875              5.750         6 Month Libor       11/1/99        Long Beach
8028607      67746.39            78.77              8.875              5.500         6 Month Libor       11/1/99        Accred
8028953     135533.97            79.73              8.875              5.500         6 Month Libor       11/1/99        Accred
8029779     139022.03            89.69              8.875              6.000         6 Month Libor        5/1/98        Accred
8030363     149486.01            74.74              8.875              5.750         6 Month Libor       11/1/99        Accred
8030710     187355.83            79.73              8.875              6.000         6 Month Libor       11/1/99        Accred
8029399     201923.88            69.63              8.875              5.750         6 Month Libor      11/15/99        Accred
7743669      67377.98            84.75              8.875              7.250         6 Month Libor       12/1/99        Long Beach
7745474      89735.99            74.78              8.875              6.500         6 Month Libor        6/1/98        Long Beach
7888050     164530.57            70.01              8.875              6.200         6 Month Libor       12/1/99        Long Beach
7902018     111232.67            84.78              8.875              6.375         6 Month Libor       12/1/99        Provident
8029993      94712.86            66.70              8.875              5.750         6 Month Libor       12/1/99        Accred
8030207      96780.04            49.89              8.875              6.250         6 Month Libor      12/15/99        Accred
8030538     119229.02            79.49              8.875              6.000         6 Month Libor      12/15/99        Accred
7901424     200793.66            64.86              8.875              5.500         6 Month Libor        1/1/00        Provident
7901713     132698.42            69.84              8.875              5.875         6 Month Libor        1/1/00        Provident
7901937     127709.75            79.82              8.875              5.875         6 Month Libor        1/1/00        Provident
7901986     179541.98            79.83              8.875              5.750         6 Month Libor        1/1/00        Provident
7745292     189011.33            84.76              8.880              5.550         6 Month Libor       12/1/99        Long Beach
7891419      90052.26            79.69              8.850              6.750         6 Month Libor       11/1/99        Long Beach
8030421     119419.57            79.67              8.900              5.775         6 Month Libor       10/1/99        Accred
7668585     111817.49            84.71              8.900              6.750         6 Month Libor        5/1/98        Long Beach
7898729     139684.19            76.75              8.900              6.500         6 Month Libor        7/1/98        Long Beach
8025835     203947.52            67.98              8.935              6.250         6 Month Libor       7/15/99        Accred
7742406     114359.88            84.71              8.940              6.700         6 Month Libor        5/1/98        Long Beach
7892342      88449.03            79.68              8.950              6.500         6 Month Libor       10/1/99        Long Beach
7744774     111621.24            76.98              8.950              6.600         6 Month Libor        5/1/98        Long Beach
7901770     243205.83            74.83              8.950              7.000         6 Month Libor        1/1/00        Provident
8025124      31818.81            79.55              8.990              5.750         6 Month Libor       6/15/99        Accred
8025272      76563.98            79.34              8.990              5.950         6 Month Libor        7/1/99        Accred
8025413     159460.70            89.58             10.490              6.000         6 Month Libor       1/15/98        Accred
8025520     177443.20            79.57              8.990              6.250         6 Month Libor       7/15/99        Accred
8025942     189145.82            78.81              8.990              6.250         6 Month Libor       8/15/99        Accred
8026254     234936.14            79.64              8.990              6.250         6 Month Libor       8/15/99        Accred
7663693     492774.75            89.60              8.990              7.250         6 Month Libor        9/1/99        Long Beach
7740392     115478.03            76.99              8.990              5.900         6 Month Libor        9/1/99        Long Beach
7887557      63413.60            68.93              8.990              4.250         6 Month Libor        4/1/98        Long Beach
8026619     194123.41            74.66              8.990              6.750         6 Month Libor        9/1/99        Accred
8027245     111561.44            79.69              8.990              6.750         6 Month Libor       9/15/99        Accred
8027443     215153.47            89.65              8.990              5.875         6 Month Libor       9/15/99        Accred
7663651      78404.74            74.67              9.990              7.250         6 Month Libor        4/1/98        Long Beach
7664519      62735.58            57.03              9.990              6.750         6 Month Libor        4/1/98        Long Beach
7664691      80235.52            84.46              8.990              5.000         6 Month Libor       10/1/99        Long Beach
7664907      96819.13            89.65              8.990              6.000         6 Month Libor       10/1/99        Long Beach
7665045      66330.18            87.28              8.990              6.500         6 Month Libor       10/1/99        Long Beach
7666589      77836.71            79.43              8.990              6.990         6 Month Libor       10/1/99        Long Beach
7667686      39763.56            79.69              8.990              6.990         6 Month Libor       10/1/99        Long Beach
7667918     279400.77            82.18              8.990              5.990         6 Month Libor       10/1/99        Long Beach
7740319     176964.83            84.68              9.990              6.990         6 Month Libor        4/1/98        Long Beach
7741184      67633.00            79.57              9.990              6.990         6 Month Libor        4/1/98        Long Beach
7741762     403211.42            63.50              8.990              6.990         6 Month Libor       10/1/99        Long Beach
7888811     209199.48            83.68              9.990              6.990         6 Month Libor        4/1/98        Long Beach
8028029     179397.63            89.70              8.990              6.250         6 Month Libor      10/15/99        Accred
8028128     342350.53            79.62              8.990              6.250         6 Month Libor      10/15/99        Accred
8028292     490353.57            79.73              8.990              6.750         6 Month Libor      10/15/99        Accred
8028375     278066.39            59.80              8.990              6.000         6 Month Libor      10/15/99        Accred
7663198     107638.57            61.51              8.990              6.500         6 Month Libor       11/1/99        Long Beach
7663271     174912.72            89.70              8.990              6.990         6 Month Libor       11/1/99        Long Beach
7663636     232967.82            71.46              8.990              7.250         6 Month Libor       11/1/99        Long Beach
7664162     296479.11            84.71              8.990              6.500         6 Month Libor       11/1/99        Long Beach
7664238     183832.77            83.18              8.990              6.990         6 Month Libor       11/1/99        Long Beach
7664402      87780.77            69.67              9.990              6.500         6 Month Libor        5/1/98        Long Beach
7665060     111224.45            89.70              8.990              5.990         6 Month Libor       11/1/99        Long Beach
7665540     141813.47            78.79              8.990              5.990         6 Month Libor       11/1/99        Long Beach
7665664     263116.61            73.09              8.990              7.250         6 Month Libor       11/1/99        Long Beach
7665706     115860.99            71.52              8.990              6.000         6 Month Libor       11/1/99        Long Beach
7665789      67772.47            79.73              8.990              6.500         6 Month Libor       11/1/99        Long Beach
7666167     119598.46            58.92              8.990              5.990         6 Month Libor       11/1/99        Long Beach
7666217     194269.27            84.46              8.990              7.250         6 Month Libor       11/1/99        Long Beach
7666274     557129.40            79.71              8.990              6.990         6 Month Libor       11/1/99        Long Beach
7666332      99336.20            70.95              8.990              5.500         6 Month Libor       11/1/99        Long Beach
7666399     352416.74            81.96              8.990              5.990         6 Month Libor       11/1/99        Long Beach
7666480     208101.28            78.23              8.990              5.990         6 Month Libor       11/1/99        Long Beach
7666811     145836.83            79.69              8.990              7.250         6 Month Libor       11/1/99        Long Beach
7666910      44650.07            79.73              9.990              6.750         6 Month Libor        5/1/98        Long Beach
7667009     170826.44            79.45              8.990              6.990         6 Month Libor       11/1/99        Long Beach
7667314     181202.88            69.69              8.990              7.250         6 Month Libor       11/1/99        Long Beach
7667363     578856.46            79.73              8.990              6.990         6 Month Libor       11/1/99        Long Beach
7667561      99013.41            78.58              8.990              5.250         6 Month Libor       11/1/99        Long Beach
7667702      69965.10            89.70              8.990              5.990         6 Month Libor       11/1/99        Long Beach
7667835     304976.05            84.72              8.990              6.990         6 Month Libor       11/1/99        Long Beach
7668007     198533.38            79.73              8.990              6.500         6 Month Libor        5/1/98        Long Beach
7668163     263116.61            79.73              8.990              5.250         6 Month Libor       11/1/99        Long Beach
7668395     154884.06            79.43              8.990              7.250         6 Month Libor       11/1/99        Long Beach
7668668     114814.48            92.55              8.990              6.990         6 Month Libor       11/1/99        Long Beach
7668817      68769.13            68.09              8.990              6.500         6 Month Libor        5/1/98        Long Beach
7668882     154282.01            89.70              9.990              6.990         6 Month Libor        5/1/98        Long Beach
7668932      66417.01            84.72              8.990              5.500         6 Month Libor       11/1/99        Long Beach
7669005      74749.02            48.86              8.990              5.990         6 Month Libor       11/1/99        Long Beach
7669179      39857.84            72.47              8.990              6.500         6 Month Libor       11/1/99        Long Beach
7669229     298198.77            84.72              8.990              6.250         6 Month Libor        5/1/98        Long Beach
7669245      29888.15            48.21              8.990              6.500         6 Month Libor       11/1/99        Long Beach
7669377      92792.99            77.33              8.990              6.750         6 Month Libor        5/1/98        Long Beach
7669534      29899.62            57.50              8.990              6.990         6 Month Libor        5/1/98        Long Beach
7669617      46308.49            82.69              8.990              5.990         6 Month Libor       11/1/99        Long Beach
7669831     171424.45            79.73              8.990              6.500         6 Month Libor       11/1/99        Long Beach
7670045     378728.41            78.09              8.990              6.990         6 Month Libor       11/1/99        Long Beach
7670680     138963.37            89.65              8.990              6.990         6 Month Libor       11/1/99        Long Beach
7670714     126475.37            89.70              8.990              5.990         6 Month Libor       11/1/99        Long Beach
7670789     249163.17            79.60              8.990              6.750         6 Month Libor        5/1/98        Long Beach
7670854      99665.40            72.22              8.990              6.500         6 Month Libor        5/1/98        Long Beach
7670896     136441.91            71.81              8.990              6.500         6 Month Libor       11/1/99        Long Beach
7671258     367765.23            86.53              8.990              6.990         6 Month Libor       11/1/99        Long Beach
7671266      69765.78            53.67              8.990              6.500         6 Month Libor       11/1/99        Long Beach
7671282      51825.98            79.73              8.990              6.500         6 Month Libor        5/1/98        Long Beach
7671456     199081.55            84.72              8.990              6.990         6 Month Libor        5/1/98        Long Beach
7671464      84712.24            84.71              8.990              6.500         6 Month Libor        5/1/98        Long Beach
7671522      35879.49            71.76              8.990              5.990         6 Month Libor       11/1/99        Long Beach
7671530     103901.15            74.75              8.990              6.990         6 Month Libor       11/1/99        Long Beach
7671555     101658.65            82.65              8.990              6.500         6 Month Libor        5/1/98        Long Beach
7671704     114366.01            81.69              8.990              6.500         6 Month Libor       11/1/99        Long Beach
7671787     110130.26            84.72              8.990              4.990         6 Month Libor       11/1/99        Long Beach
7671811     122887.42            89.70              8.990              6.500         6 Month Libor        5/1/98        Long Beach
7671985     126475.37            89.70              8.990              6.990         6 Month Libor       11/1/99        Long Beach
7672165      83021.25            84.72              8.990              6.250         6 Month Libor       11/1/99        Long Beach
7672215      67274.15            74.75              8.990              5.990         6 Month Libor       11/1/99        Long Beach
7672355     156972.94            89.70              8.990              6.990         6 Month Libor       11/1/99        Long Beach
7672413     141126.13            72.75              8.990              6.400         6 Month Libor        5/1/98        Long Beach
7672645      90849.49            79.69              8.990              7.250         6 Month Libor       11/1/99        Long Beach
7672652     169829.79            79.73              8.990              6.990         6 Month Libor        5/1/98        Long Beach
7672884     213283.91            46.37              8.990              5.990         6 Month Libor       11/1/99        Long Beach
7672926      85313.58            79.73              8.990              6.500         6 Month Libor        5/1/98        Long Beach
7673007      92290.16            83.98              8.990              6.990         6 Month Libor       11/1/99        Long Beach
7673296      71759.07            79.73              8.990              6.250         6 Month Libor        5/1/98        Long Beach
7673379      81055.61            73.69              8.990              6.990         6 Month Libor       11/1/99        Long Beach
7673593     284046.33            68.44              9.990              7.650         6 Month Libor        5/1/98        Long Beach
7741333     237203.58            79.07              8.990              6.500         6 Month Libor       11/1/99        Long Beach
7741481     410870.49            84.72              8.990              7.250         6 Month Libor       11/1/99        Long Beach
7742307     190610.04            84.72              8.990              6.990         6 Month Libor       11/1/99        Long Beach
7742315      76916.75            74.75              8.990              5.990         6 Month Libor       11/1/99        Long Beach
7742836      98469.01            75.75              9.990              6.750         6 Month Libor        5/1/98        Long Beach
7743123     140388.53            84.57              8.990              7.250         6 Month Libor       11/1/99        Long Beach
7743271     199328.25            75.22              8.990              6.990         6 Month Libor       11/1/99        Long Beach
7743347      67772.23            77.01              8.990              6.500         6 Month Libor        5/1/98        Long Beach
7743412     134548.25            88.52              8.990              6.990         6 Month Libor       11/1/99        Long Beach
7743800     161457.92            78.76              8.990              6.990         6 Month Libor        5/1/98        Long Beach
7743891     322905.42            89.70              8.990              6.500         6 Month Libor        5/1/98        Long Beach
7745300      49119.94            84.69              8.990              6.500         6 Month Libor        5/1/98        Long Beach
8028854     187926.77            79.29              8.990              7.250         6 Month Libor       11/1/99        Accred
8029092     410870.43            84.72              8.990              6.250         6 Month Libor       11/1/99        Accred
7740368     139012.74            84.76              8.990              6.990         6 Month Libor       12/1/99        Long Beach
7741119     345315.00            89.69              8.990              6.990         6 Month Libor       12/1/99        Long Beach
7741846     212129.06            79.75              8.990              6.500         6 Month Libor       12/1/99        Long Beach
7741937     167832.44            89.75              8.990              4.990         6 Month Libor       12/1/99        Long Beach
7741994     150869.66            83.82              8.990              6.990         6 Month Libor       12/1/99        Long Beach
7742414      93240.24            84.76              8.990              6.750         6 Month Libor        6/1/98        Long Beach
7743164      70354.03            84.76              8.990              6.990         6 Month Libor        6/1/98        Long Beach
7743339     156164.96            89.75              8.990              6.750         6 Month Libor        6/1/98        Long Beach
7744071     121068.38            89.68              8.990              6.990         6 Month Libor       12/1/99        Long Beach
7744386     201039.92            89.35              8.990              6.990         6 Month Libor       12/1/99        Long Beach
7744733     161050.63            84.76              8.990              6.990         6 Month Libor       12/1/99        Long Beach
7744782     164541.62            71.54              8.990              7.250         6 Month Libor       12/1/99        Long Beach
7744808     154569.39            64.40              8.990              6.500         6 Month Libor        6/1/98        Long Beach
7745003     124843.53            79.52              8.990              5.990         6 Month Libor       12/1/99        Long Beach
7745417     131633.29            79.78              8.990              7.250         6 Month Libor       12/1/99        Long Beach
7745508     178004.08            83.96              8.990              7.250         6 Month Libor       12/1/99        Long Beach
7745581     107699.94            89.75              8.990              6.750         6 Month Libor        6/1/98        Long Beach
7746258     135322.99            77.33              8.990              6.990         6 Month Libor       12/1/99        Long Beach
7746449      66315.23            69.81              8.990              5.500         6 Month Libor       12/1/99        Long Beach
7746597     214402.71            83.43              8.990              6.990         6 Month Libor       12/1/99        Long Beach
7746621      63822.18            75.08              8.990              5.250         6 Month Libor       12/1/99        Long Beach
7746811     104708.28            74.79              8.990              6.500         6 Month Libor       12/1/99        Long Beach
7746837     124401.61            79.74              8.990              6.500         6 Month Libor        6/1/98        Long Beach
7746886     132644.06            84.49              8.990              5.250         6 Month Libor       12/1/99        Long Beach
7746951     179499.91            78.04              8.990              7.250         6 Month Libor       12/1/99        Long Beach
7746977     189472.13            77.34              8.990              7.250         6 Month Libor       12/1/99        Long Beach
7747066     162746.61            84.76              8.990              5.990         6 Month Libor       12/1/99        Long Beach
7747074      61428.88            79.78              8.990              6.500         6 Month Libor        6/1/98        Long Beach
7747157     161549.96            89.75              8.990              6.990         6 Month Libor       12/1/99        Long Beach
7747199     143599.95            84.47              8.990              7.250         6 Month Libor       12/1/99        Long Beach
7747611     207422.14            76.82              8.990              6.990         6 Month Libor       12/1/99        Long Beach
7747629      92043.59            64.37              8.990              6.250         6 Month Libor       12/1/99        Long Beach
7747777      73395.54            79.35              8.990              6.990         6 Month Libor        6/1/98        Long Beach
7748056     140284.19            84.00              8.990              6.500         6 Month Libor        6/1/98        Long Beach
7748098      67312.50            74.79              8.990              6.500         6 Month Libor       12/1/99        Long Beach
7748247     180497.18            69.42              8.990              6.500         6 Month Libor        6/1/98        Long Beach
7748486     172918.27            84.76              8.990              6.990         6 Month Libor       12/1/99        Long Beach
7748700      52332.40            30.78              8.990              7.250         6 Month Libor       12/1/99        Long Beach
7748841     145095.45            82.91              8.990              6.990         6 Month Libor       12/1/99        Long Beach
7748866      97727.72            70.31              8.990              6.990         6 Month Libor        6/1/98        Long Beach
7748908     213903.45            75.58              8.990              7.950         6 Month Libor        6/1/98        Long Beach
7749021     349127.34            89.75              8.990              6.990         6 Month Libor       12/1/99        Long Beach
7749369     152574.97            83.83              8.990              6.990         6 Month Libor       12/1/99        Long Beach
7749401     264291.38            84.71              8.990              6.990         6 Month Libor       12/1/99        Long Beach
7749476     204179.15            83.68              8.990              6.750         6 Month Libor        6/1/98        Long Beach
7750128     226958.26            79.63              8.990              6.750         6 Month Libor       12/1/99        Long Beach
7750169     203433.27            66.70              8.990              5.990         6 Month Libor       12/1/99        Long Beach
7750250      99722.21            79.14              8.990              6.500         6 Month Libor        6/1/98        Long Beach
7750466     226618.66            87.84              8.990              6.500         6 Month Libor       12/1/99        Long Beach
7750474     219953.23            83.00              8.990              6.990         6 Month Libor       12/1/99        Long Beach
7750599     156763.26            79.58              8.990              7.250         6 Month Libor       12/1/99        Long Beach
7750615     174513.82            71.82              8.990              6.990         6 Month Libor       12/1/99        Long Beach
7750623      89812.91            84.73              8.990              6.250         6 Month Libor        6/1/98        Long Beach
7750714     129634.83            84.73              8.990              3.990         6 Month Libor        6/1/98        Long Beach
7750771      67811.10            72.14              8.990              6.990         6 Month Libor       12/1/99        Long Beach
7750938     131034.96            87.36              8.990              6.990         6 Month Libor       12/1/99        Long Beach
7887813     135622.17            79.78              8.990              7.250         6 Month Libor       12/1/99        Long Beach
7888910     522544.26            77.99              8.990              6.000         6 Month Libor       12/1/99        Long Beach
7889009     106902.21            76.36              8.990              6.990         6 Month Libor       12/1/99        Long Beach
7889033     185483.26            78.59              8.990              6.990         6 Month Libor       12/1/99        Long Beach
7889306      92043.59            64.82              8.990              6.250         6 Month Libor       12/1/99        Long Beach
7889736      94137.77            79.78              8.990              6.500         6 Month Libor       12/1/99        Long Beach
7889850      67811.10            80.73              8.990              5.250         6 Month Libor       12/1/99        Long Beach
7890015     173923.55            79.74              8.990              6.500         6 Month Libor        6/1/98        Long Beach
7890114      67331.48            84.16              8.990              6.250         6 Month Libor        6/1/98        Long Beach
7890270     151727.29            84.76              8.990              6.990         6 Month Libor        6/1/98        Long Beach
7890502     358999.88            79.78              8.990              7.250         6 Month Libor       12/1/99        Long Beach
7891096      60610.49            79.75              8.990              6.400         6 Month Libor        6/1/98        Long Beach
7891120     295115.26            79.76              8.990              6.500         6 Month Libor        6/1/98        Long Beach
7891153     284806.55            79.78              8.990              6.100         6 Month Libor       12/1/99        Long Beach
7891559     103212.46            89.75              8.990              6.000         6 Month Libor        1/1/00        Long Beach
7892284     103212.46            89.75              8.990              7.250         6 Month Libor       12/1/99        Long Beach
7892599     114879.94            87.03              8.990              6.990         6 Month Libor        6/1/98        Long Beach
7892680     199195.05            84.76              8.990              8.000         6 Month Libor        6/1/98        Long Beach
7892961     217194.93            88.65              8.990              6.990         6 Month Libor        6/1/98        Long Beach
7893795     135622.17            84.76              8.990              6.500         6 Month Libor        6/1/98        Long Beach
8029936     219388.80            79.78              8.990              5.500         6 Month Libor       12/1/99        Accred
7887532     359202.90            77.25              8.990              6.990         6 Month Libor        7/1/98        Long Beach
7887755     174204.43            89.34              8.990              5.990         6 Month Libor        1/1/00        Long Beach
7887847      93541.38            59.58              8.990              7.250         6 Month Libor        1/1/00        Long Beach
7887995     115942.70            69.85              8.990              6.500         6 Month Libor        7/1/98        Long Beach
7888233      67849.44            79.82              8.990              5.990         6 Month Libor        1/1/00        Long Beach
7888373     150454.44            69.82              8.990              6.990         6 Month Libor        1/1/00        Long Beach
7888951     156901.81            84.81              8.990              6.990         6 Month Libor        1/1/00        Long Beach
7889173     161137.24            84.81              8.990              6.990         6 Month Libor        1/1/00        Long Beach
7889314      56125.14            74.83              8.990              7.000         6 Month Libor        7/1/98        Long Beach
7889561      96585.66            79.82              8.990              5.990         6 Month Libor        1/1/00        Long Beach
7889801     172592.01            84.19              8.990              6.990         6 Month Libor        1/1/00        Long Beach
7889892      96360.98            13.38              8.990              6.990         6 Month Libor        1/1/00        Long Beach
7890031     145277.63            79.82              8.990              6.990         6 Month Libor        7/1/98        Long Beach
7890148     304923.34            79.82              8.990              6.000         6 Month Libor        1/1/00        Long Beach
7890452     139417.30            71.50              8.990              6.990         6 Month Libor        1/1/00        Long Beach
7890627      93292.97            84.81              8.990              6.990         6 Month Libor        1/1/00        Long Beach
7890775     230196.29            69.76              8.990              6.990         6 Month Libor        1/1/00        Long Beach
7890809     148420.63            84.81              8.990              6.990         6 Month Libor        1/1/00        Long Beach
7891039     163886.32            74.83              8.990              6.500         6 Month Libor        1/1/00        Long Beach
7891724     153160.13            82.34              8.990              6.990         6 Month Libor        1/1/00        Long Beach
7892045      85887.85            74.69              8.990              6.990         6 Month Libor        1/1/00        Long Beach
7892169      51086.62            79.82              8.990              6.250         6 Month Libor        1/1/00        Long Beach
7892425     164634.67            65.85              8.990              6.250         6 Month Libor        1/1/00        Long Beach
7892573     142483.82            84.81              8.990              7.250         6 Month Libor        1/1/00        Long Beach
7892615      78188.03            79.78              8.990              5.990         6 Month Libor        1/1/00        Long Beach
7892623      71042.34            79.82              8.990              5.990         6 Month Libor        1/1/00        Long Beach
7892854     150964.97            84.81              8.990              6.990         6 Month Libor        1/1/00        Long Beach
7892979      72090.03            84.81              8.990              6.990         6 Month Libor        7/1/98        Long Beach
7893118     115344.05            83.58              8.990              6.750         6 Month Libor        1/1/00        Long Beach
7893399      94211.30            89.73              8.990              6.500         6 Month Libor        7/1/98        Long Beach
7893639     291762.56            89.77              8.990              3.990         6 Month Libor        7/1/98        Long Beach
7893670      45499.02            67.91              8.990              6.500         6 Month Libor        1/1/00        Long Beach
7894017     119734.31            54.42              8.990              7.250         6 Month Libor        1/1/00        Long Beach
7894058     167628.01            68.42              8.990              6.750         6 Month Libor        7/1/98        Long Beach
7894066      89800.73            74.83              8.990              6.990         6 Month Libor        1/1/00        Long Beach
7894140     179601.43            83.54              8.990              6.990         6 Month Libor        1/1/00        Long Beach
7894181     118536.94            79.82              8.990              6.990         6 Month Libor        1/1/00        Long Beach
7894421     101774.16            81.42              8.990              5.990         6 Month Libor        1/1/00        Long Beach
7894942     122727.66            89.58              8.990              6.990         6 Month Libor        7/1/98        Long Beach
7895196      93292.97            84.81              8.990              6.500         6 Month Libor        1/1/00        Long Beach
7895386      80072.33            74.83              8.990              6.990         6 Month Libor        1/1/00        Long Beach
7895691     142084.69            84.78              8.990              6.990         6 Month Libor        1/1/00        Long Beach
7895733     115743.15            79.82              8.990              7.250         6 Month Libor        1/1/00        Long Beach
7895782     117303.69            79.80              8.990              6.990         6 Month Libor        1/1/00        Long Beach
7896269     116740.93            89.80              8.990              6.990         6 Month Libor        1/1/00        Long Beach
7896533     259424.30            79.33              8.990              6.990         6 Month Libor        1/1/00        Long Beach
7896673     108131.19            84.81              8.990              6.990         6 Month Libor        1/1/00        Long Beach
7896780      62411.51            83.22              8.990              6.990         6 Month Libor        1/1/00        Long Beach
7896970     274191.52            79.48              8.990              6.990         6 Month Libor        1/1/00        Long Beach
7897325     105066.85            89.80              8.990              5.990         6 Month Libor        1/1/00        Long Beach
7897333     106014.72            74.14              8.990              5.990         6 Month Libor        1/1/00        Long Beach
7897358     436531.27            71.56              8.990              6.990         6 Month Libor        1/1/00        Long Beach
7897457      80820.66            89.80              8.990              6.350         6 Month Libor        1/1/00        Long Beach
7897622      83514.65            89.80              8.990              6.990         6 Month Libor        7/1/98        Long Beach
7897713     267829.32            84.49              8.990              6.400         6 Month Libor        7/1/98        Long Beach
7897846     226696.94            79.82              8.990              6.990         6 Month Libor        1/1/00        Long Beach
7897929     101003.26            67.34              8.990              6.990         6 Month Libor        1/1/00        Long Beach
7898034      70665.18            86.18              8.990              6.250         6 Month Libor        1/1/00        Long Beach
7898059     196254.49            84.59              8.990              6.250         6 Month Libor        7/1/98        Long Beach
7898109     174612.51            74.30              8.990              5.990         6 Month Libor        1/1/00        Long Beach
7898166     128065.81            84.81              8.990              6.500         6 Month Libor        7/1/98        Long Beach
7898190     156901.81            80.46              8.990              5.990         6 Month Libor        1/1/00        Long Beach
7898513      99778.60            76.75              8.990              6.500         6 Month Libor        7/1/98        Long Beach
7898620     149667.89            56.06              8.990              5.990         6 Month Libor        1/1/00        Long Beach
7898752     115344.05            80.66              8.990              6.990         6 Month Libor        1/1/00        Long Beach
7898794     119734.31            79.82              8.990              6.990         6 Month Libor        1/1/00        Long Beach
7899156      31913.46            79.78              8.990              6.500         6 Month Libor        1/1/00        Long Beach
7899198     109269.53            79.18              8.990              6.500         6 Month Libor        1/1/00        Long Beach
7899214     221508.43            79.39              8.990              6.990         6 Month Libor        7/1/98        Long Beach
7899438     126080.23            84.33              8.990              6.750         6 Month Libor        7/1/98        Long Beach
7899552     124786.66            79.48              8.990              6.990         6 Month Libor        7/1/98        Long Beach
7899578     118636.41            84.74              8.990              6.750         6 Month Libor        1/1/00        Long Beach
8036782      76245.82            84.81              8.990              6.990         6 Month Libor        7/1/98        Long Beach
8029720      31077.46            69.06              9.000              6.000         6 Month Libor      11/15/99        Accred
8026387      94759.00            77.67              9.000              5.500         6 Month Libor        8/15/99       Accred
8026585      59730.78            72.84              9.000              5.500         6 Month Libor        9/1/99        Accred
8026668     194324.30            75.47              9.000              5.500         6 Month Libor        9/1/99        Accred
8026718     448019.51            48.43             10.500              6.000         6 Month Libor        3/1/98        Accred
8026239      60571.53            79.70             10.500              6.500         6 Month Libor       3/15/98        Accred
7664097     294005.73            86.98              9.000              6.500         6 Month Libor       10/1/99        Long Beach
7664212     131104.67            79.46              9.000              5.250         6 Month Libor       10/1/99        Long Beach
7668429     104589.41            69.73              9.000              5.750         6 Month Libor       10/1/99        Long Beach
7664006      67769.97            79.73              9.000              5.500         6 Month Libor       11/1/99        Long Beach
7664436      49833.04            19.39              9.000              6.990         6 Month Libor        5/1/98        Long Beach
7667389     149423.93            60.99              9.000              6.990         6 Month Libor       11/1/99        Long Beach
7668130     188358.86            89.69              9.000              7.250         6 Month Libor       11/1/99        Long Beach
7668627     157572.02            84.72              9.000              6.990         6 Month Libor       11/1/99        Long Beach
7668783      98651.41            89.68              9.000              6.990         6 Month Libor       11/1/99        Long Beach
7669021     140454.42            72.03              9.000              5.750         6 Month Libor       11/1/99        Long Beach
7669682      99666.07            76.67              9.000              6.990         6 Month Libor       11/1/99        Long Beach
7669898      94881.83            79.73              9.000              5.990         6 Month Libor       11/1/99        Long Beach
7671837     123685.55            84.72              9.000              6.990         6 Month Libor       11/1/99        Long Beach
7672017     227238.15            79.73              9.000              6.000         6 Month Libor       11/1/99        Long Beach
7672124      63704.76            79.63              9.000              6.500         6 Month Libor       11/1/99        Long Beach
7672637     205710.74            79.73              9.000              6.990         6 Month Libor       11/1/99        Long Beach
7740772      72008.73            84.72              9.000              6.100         6 Month Libor       11/1/99        Long Beach
7742893      59301.30            84.72              9.000              5.250         6 Month Libor       11/1/99        Long Beach
7746605     186375.54            84.72              9.000              6.250         6 Month Libor        5/1/98        Long Beach
8029340     131626.11            59.83              9.000              6.990         6 Month Libor      11/15/99        Accred
8029696     122908.29            84.76              9.000              6.000         6 Month Libor      11/15/99        Accred
7740640      78780.99            65.11              9.000              6.990         6 Month Libor       12/1/99        Long Beach
7745557      50858.59            84.76              9.000              5.990         6 Month Libor        6/1/98        Long Beach
7746324     167534.22            79.78              9.000              6.990         6 Month Libor       12/1/99        Long Beach
7746571     111974.47            56.84              9.000              6.990         6 Month Libor       12/1/99        Long Beach
7746969      33395.59            74.21              9.000              6.500         6 Month Libor       12/1/99        Long Beach
7748767     131594.15            79.75              9.000              6.990         6 Month Libor       12/1/99        Long Beach
7748809      86758.80            69.41              9.000              6.990         6 Month Libor       12/1/99        Long Beach
7749682      85362.67            79.78              9.000              6.990         6 Month Libor       12/1/99        Long Beach
7888845     199524.47            79.81             10.000              7.100         6 Month Libor        6/1/98        Long Beach
7891278     134027.40            78.84              9.000              6.250         6 Month Libor       12/1/99        Long Beach
7901721     123855.67            89.75              9.000              6.750         6 Month Libor       12/1/99        Provident
8030447     289774.45            89.71              9.000              6.125         6 Month Libor       12/1/99        Accred
8030272     169624.35            84.81              9.000              5.750         6 Month Libor      12/15/99        Accred
7888241     149668.58            73.01              9.000              6.990         6 Month Libor        1/1/00        Long Beach
7893100     114945.43            89.80              9.000              6.500         6 Month Libor        7/1/98        Long Beach
7893548     309813.94            88.52              9.000              6.990         6 Month Libor        1/1/00        Long Beach
7893977      74235.61            79.40              9.000              7.250         6 Month Libor        1/1/00        Long Beach
7894413     159846.00            89.80              9.000              6.750         6 Month Libor        7/1/98        Long Beach
7895212     118227.23            72.98              9.000              6.000         6 Month Libor        1/1/00        Long Beach
7895857      75347.68            84.76              9.000              5.990         6 Month Libor        1/1/00        Long Beach
7896020      28636.56            57.27              9.000              6.990         6 Month Libor        1/1/00        Long Beach
7897739      47874.48            74.80              9.000              7.250         6 Month Libor        1/1/00        Long Beach
7898364      99779.05            79.82              9.000              6.990         6 Month Libor        1/1/00        Long Beach
7898943     170604.82            87.94              9.000              6.990         6 Month Libor        1/1/00        Long Beach
7901465     100577.27            79.82              9.000              6.250         6 Month Libor        1/1/00        Provident
7901689     244458.64            43.27              9.000              5.250         6 Month Libor        1/1/00        Provident
7899248      59898.70            72.17              9.000              5.990         6 Month Libor        8/1/98        Long Beach
7901358     553858.73            63.87              9.000              5.250         6 Month Libor        2/1/00        Provident
7901432      37895.19            36.90              9.025              7.375         6 Month Libor       12/1/99        Provident
7901556      72051.76            84.77              9.050              6.750         6 Month Libor       12/1/99        Provident
7902067     187089.96            74.84              9.050              6.750         6 Month Libor        1/1/00        Provident
7742398      52733.54            60.61              9.050              6.150         6 Month Libor       12/1/99        Long Beach
7901895      55846.37            79.78              9.050              6.500         6 Month Libor       12/1/99        Provident
7891773     110271.63            60.59              9.100              6.750         6 Month Libor       10/1/99        Long Beach
7897911     498424.04            60.53              9.100              5.300         6 Month Libor        1/1/00        Long Beach
7901846     100581.85            89.81              9.100              7.500         6 Month Libor        1/1/00        Provident
8028078      52029.94            88.19              9.120              6.500         6 Month Libor      10/15/99        Accred
8030611      86016.73            68.27              9.120              7.000         6 Month Libor       12/1/99        Accred
8024879      70979.02            74.32              9.125              5.750         6 Month Libor        1/1/99        Accred
8025256      77073.11            57.52              9.125              6.000         6 Month Libor        7/1/99        Accred
8025983     212064.35            79.42              9.125              4.500         6 Month Libor        7/1/99        Accred
8025587     144284.01            60.12              9.125              6.250         6 Month Libor       7/15/99        Accred
8026163     466694.60            74.67              9.125              6.250         6 Month Libor       8/15/99        Accred
8026650      53108.93            83.64             10.625              5.750         6 Month Libor        3/1/98        Accred
8027260     168884.95            84.44             10.625              6.250         6 Month Libor        3/1/98        Accred
8027112      76515.39            70.20              9.125              6.250         6 Month Libor       9/15/99        Accred
8027195      89775.92            54.41              9.125              6.000         6 Month Libor       9/15/99        Accred
8027625      94168.04            81.89             10.625              6.000         6 Month Libor        3/1/98        Accred
8027666     186934.78            89.66              9.125              6.500         6 Month Libor       10/1/99        Accred
8028557      66146.88            69.63              9.125              6.250         6 Month Libor       10/1/99        Accred
8027906     123589.21            72.70              9.125              5.500         6 Month Libor      10/15/99        Accred
8027914      43627.45            83.90             10.625              6.000         6 Month Libor       4/15/98        Accred
8028136      65286.84            43.82              9.125              6.000         6 Month Libor      10/15/99        Accred
7664667     231245.00            79.74              9.125              6.990         6 Month Libor        5/1/98        Long Beach
7665888     174430.48            69.77              9.125              6.990         6 Month Libor       11/1/99        Long Beach
7743057      44604.38            76.90              9.125              5.500         6 Month Libor       11/1/99        Long Beach
8029910     198170.74            79.27              9.125              5.750         6 Month Libor      11/15/99        Accred
7888324     104695.19            74.78              9.125              5.990         6 Month Libor        6/1/98        Long Beach
8030090     291211.13            78.71              9.125              5.990         6 Month Libor       12/1/99        Accred
7889058      42912.40            59.19              9.125              6.990         6 Month Libor        7/1/98        Long Beach
7893878     424334.43            74.84              9.125              6.250         6 Month Libor        1/1/00        Long Beach
7895998      44903.14            41.58              9.125              6.990         6 Month Libor        1/1/00        Long Beach
7896301     206055.39            69.85              9.125              6.990         6 Month Libor        1/1/00        Long Beach
7896491     135607.39            84.75              9.125              4.000         6 Month Libor        1/1/00        Long Beach
7897705      51888.04            69.18              9.125              5.990         6 Month Libor        1/1/00        Long Beach
7898992      94795.46            76.45              9.125              6.500         6 Month Libor        7/1/98        Long Beach
7901762     391155.67            79.83              9.125              6.000         6 Month Libor        1/1/00        Provident
7665482      65682.45            72.98              9.150              6.450         6 Month Libor       11/1/99        Long Beach
7743792     142537.03            59.39              9.150              6.200         6 Month Libor        5/1/98        Long Beach
7741705      52557.94            84.77              9.150              6.500         6 Month Libor       12/1/99        Long Beach
7894090     105772.94            78.35              9.150              6.500         6 Month Libor        1/1/00        Long Beach
7901705      80577.02            84.82              9.150              6.250         6 Month Libor        1/1/00        Provident
7901382      40842.06            58.43              9.175              6.500         6 Month Libor       12/1/99        Provident
7664386      35737.26            71.47             10.190              6.990         6 Month Libor        4/1/98        Long Beach
7743529      37699.48            57.12              9.200              6.990         6 Month Libor       12/1/99        Long Beach
7901515     171635.43            79.83              9.200              6.750         6 Month Libor        1/1/00        Provident
7901531     197580.02            84.80              9.200              7.000         6 Month Libor        1/1/00        Provident
8025819     139383.99            75.75             10.740              6.100         6 Month Libor       1/15/98        Accred
8025827      71652.84            99.52              9.240              6.250         6 Month Libor       7/15/99        Accred
7669518     142596.97            85.13             10.240              5.890         6 Month Libor        5/1/98        Long Beach
7746902     179505.92            79.78              9.240              6.250         6 Month Libor        6/1/98        Long Beach
7894348     137410.51            89.81              9.240              6.500         6 Month Libor        7/1/98        Long Beach
8025991      68711.65            78.08              9.250              5.750         6 Month Libor        8/1/99        Accred
8024945     126111.45            79.32             11.250              6.250         6 Month Libor        7/1/97        Accred
8025447     139745.82            72.41              9.250              6.500         6 Month Libor        7/1/99        Accred
8026692      59775.50            74.72             10.875              5.000         6 Month Libor        2/1/98        Accred
8026221     107938.01            74.44              9.250              5.750         6 Month Libor       8/15/99        Accred
7663354     207014.88            89.62              9.250              6.990         6 Month Libor        9/1/99        Long Beach
7663362     407755.09            71.54              9.250              6.990         6 Month Libor        9/1/99        Long Beach
7740210      57503.88            69.70              9.250              6.500         6 Month Libor        9/1/99        Long Beach
8026841     124985.09            79.10              9.250              5.500         6 Month Libor        9/1/99        Accred
8026973     154125.25            84.68              9.250              6.000         6 Month Libor       9/15/99        Accred
8027104     120351.30            79.70              9.250              5.500         6 Month Libor       9/15/99        Accred
7663156      42765.61            84.68              9.250              6.990         6 Month Libor       10/1/99        Long Beach
7663602      70843.19            89.67             10.250              6.500         6 Month Libor        4/1/98        Long Beach
7663792     194275.76            62.67              9.250              5.600         6 Month Libor       10/1/99        Long Beach
7663834     339969.54            89.47              9.250              5.990         6 Month Libor       10/1/99        Long Beach
7664154      64559.37            89.67              9.250              5.250         6 Month Libor       10/1/99        Long Beach
7664261     128305.23            75.47              9.250              5.000         6 Month Libor       10/1/99        Long Beach
7664956     130525.00            79.11             10.250              6.500         6 Month Libor        4/1/98        Long Beach
7665276      85531.13            84.68              9.250              5.000         6 Month Libor       10/1/99        Long Beach
7665870      97822.88            69.87             10.250              6.500         6 Month Libor        4/1/98        Long Beach
7666860     363176.51            89.67             10.250              6.990         6 Month Libor        4/1/98        Long Beach
7668312      88669.48            88.67              9.250              6.250         6 Month Libor       10/1/99        Long Beach
7740343     134498.63            79.58              9.250              5.990         6 Month Libor       10/1/99        Long Beach
7741770     122792.23            79.22              9.250              6.990         6 Month Libor       10/1/99        Long Beach
8027872     131442.54            79.66              9.250              5.750         6 Month Libor       10/1/99        Accred
8028060     175387.75            79.36              9.250              6.250         6 Month Libor      10/15/99        Accred
8028177     418668.13            72.81              9.250              6.250         6 Month Libor      10/15/99        Accred
8028318     183167.29            74.76              9.250              5.750         6 Month Libor      10/15/99        Accred
7663107     340915.49            87.41              9.250              6.990         6 Month Libor       11/1/99        Long Beach
7663263     148926.05            86.08              9.250              5.500         6 Month Libor       11/1/99        Long Beach
7663818     111844.21            84.73              9.250              5.500         6 Month Libor       11/1/99        Long Beach
7663925     245718.36            76.79              9.250              5.990         6 Month Libor       11/1/99        Long Beach
7664584      91807.97            80.53              9.250              6.500         6 Month Libor       11/1/99        Long Beach
7664725     111440.92            72.60              9.250              6.250         6 Month Libor       11/1/99        Long Beach
7665359     100459.13            89.70              9.250              5.250         6 Month Libor       11/1/99        Long Beach
7665565     259095.76            79.72              9.250              6.500         6 Month Libor       11/1/99        Long Beach
7665953     134571.91            89.71              9.250              6.990         6 Month Libor       11/1/99        Long Beach
7666266     139077.86            83.28              9.250              5.990         6 Month Libor       11/1/99        Long Beach
7666506      63547.82            79.43              9.250              5.250         6 Month Libor       11/1/99        Long Beach
7666829     110707.84            89.71              9.250              5.990         6 Month Libor       11/1/99        Long Beach
7667611      89714.58            71.77              9.250              6.990         6 Month Libor       11/1/99        Long Beach
7667876     211253.46            79.72              9.250              7.250         6 Month Libor       11/1/99        Long Beach
7667991      95694.94            71.95              9.250              7.250         6 Month Libor       11/1/99        Long Beach
7668056      62800.19            89.71              9.250              5.250         6 Month Libor       11/1/99        Long Beach
7668064     141150.96            79.75              9.250              6.990         6 Month Libor       11/1/99        Long Beach
7668643      74762.14            31.81              9.250              6.250         6 Month Libor       11/1/99        Long Beach
7668981     139499.32            77.50             10.250              6.990         6 Month Libor        5/1/98        Long Beach
7669070     101676.54            79.75              9.250              6.990         6 Month Libor       11/1/99        Long Beach
7669187      78500.12            89.71              9.250              6.000         6 Month Libor       11/1/99        Long Beach
7669526     125184.22            80.76              9.250              5.000         6 Month Libor       11/1/99        Long Beach
7669864     114834.71            79.75              9.250              6.990         6 Month Libor       11/1/99        Long Beach
7670110      70074.79            85.46              9.250              5.250         6 Month Libor       11/1/99        Long Beach
7670144      82537.41            89.71              9.250              6.990         6 Month Libor       11/1/99        Long Beach
7670151     105913.09            84.73              9.250              5.000         6 Month Libor       11/1/99        Long Beach
7670318     490439.84            79.75              9.250              6.990         6 Month Libor       11/1/99        Long Beach
7670458     204459.58            89.68              9.250              4.000         6 Month Libor        5/1/98        Long Beach
7670623     169759.94            67.90              9.250              6.000         6 Month Libor       11/1/99        Long Beach
7670847      62441.39            78.05              9.250              6.500         6 Month Libor        5/1/98        Long Beach
7671050     134571.91            74.76              9.250              6.000         6 Month Libor       11/1/99        Long Beach
7671407     148029.11            85.07              9.250              5.990         6 Month Libor       11/1/99        Long Beach
7671548     224286.51            89.71              9.250              6.500         6 Month Libor       11/1/99        Long Beach
7671720      92150.05            79.44              9.250              5.990         6 Month Libor       11/1/99        Long Beach
7671886     199365.73            89.40              9.250              3.400         6 Month Libor       11/1/99        Long Beach
7671902     119619.48            73.84             10.250              6.500         6 Month Libor        5/1/98        Long Beach
7672066     436461.55            80.45              9.250              6.990         6 Month Libor        5/1/98        Long Beach
7672082     128789.76            83.09              9.250              6.990         6 Month Libor        5/1/98        Long Beach
7672223     321127.67            84.73              9.250              6.990         6 Month Libor       11/1/99        Long Beach
7672249      52552.84            79.75              9.250              6.740         6 Month Libor       11/1/99        Long Beach
7672629      63398.33            83.42              9.250              6.500         6 Month Libor        5/1/98        Long Beach
7672967     164377.10            84.30              9.250              6.250         6 Month Libor       11/1/99        Long Beach
7673171     153846.54            87.91              9.250              6.990         6 Month Libor       11/1/99        Long Beach
7673189     199365.79            78.18              9.250              6.990         6 Month Libor       11/1/99        Long Beach
7673387     127095.69            84.73              9.250              6.990         6 Month Libor       11/1/99        Long Beach
7740244     767558.27            69.78              9.250              5.500         6 Month Libor        5/1/98        Long Beach
7740384      94125.57            74.70              9.250              5.990         6 Month Libor       11/1/99        Long Beach
7742489     273629.57            89.71              9.250              6.990         6 Month Libor       11/1/99        Long Beach
7743099      99682.54            68.37              9.250              5.500         6 Month Libor       11/1/99        Long Beach
7743131      63377.86            84.50              9.250              7.000         6 Month Libor        5/1/98        Long Beach
7744717      99681.23            68.75              9.250              7.990         6 Month Libor        5/1/98        Long Beach
7745151      27911.09            29.38              9.250              6.500         6 Month Libor       11/1/99        Long Beach
7745433     113635.07            69.71              9.250              6.990         6 Month Libor       11/1/99        Long Beach
7750284     242229.43            84.99              9.250              5.875         6 Month Libor       11/1/99        Long Beach
7887862     109530.36            79.37              9.250              7.250         6 Month Libor       11/1/99        Long Beach
7888381     101673.89            67.78              9.250              6.990         6 Month Libor       11/1/99        Long Beach
7892136     143543.37            79.75              9.250              6.125         6 Month Libor       11/1/99        Long Beach
8028847      89714.58            74.76              9.250              6.000         6 Month Libor       11/1/99        Accred
8029795     207340.37            78.54              9.250              5.500         6 Month Libor       11/1/99        Accred
8030355     148029.11            89.71              9.250              6.125         6 Month Libor       11/1/99        Accred
8030371     120117.91            85.19              9.250              6.250         6 Month Libor       11/1/99        Accred
8030637      99682.86            79.75              9.250              6.000         6 Month Libor       11/1/99        Accred
8029456      49445.43            79.75              9.250              5.500         6 Month Libor      11/15/99        Accred
8029605     191494.57            79.79              9.250              6.750         6 Month Libor      11/15/99        Accred
8029837     273777.44            88.89              9.250              6.000         6 Month Libor       5/15/98        Accred
7670540     179526.16            79.79              9.250              6.500         6 Month Libor        6/1/98        Long Beach
7740327      99736.74            48.65              9.250              6.990         6 Month Libor        6/1/98        Long Beach
7740624     126067.28            79.79              9.250              6.500         6 Month Libor       12/1/99        Long Beach
7741812     102130.44            79.79              9.250              6.500         6 Month Libor       12/1/99        Long Beach
7742117     118886.22            79.26              9.250              5.844         6 Month Libor       12/1/99        Long Beach
7742869     143592.71            89.75              9.250              5.500         6 Month Libor       12/1/99        Long Beach
7743081      93253.05            84.78              9.250              5.990         6 Month Libor       12/1/99        Long Beach
7743255     159578.82            79.79              9.250              6.990         6 Month Libor       12/1/99        Long Beach
7743321      84776.27            83.11              9.250              6.000         6 Month Libor        6/1/98        Long Beach
7743982     207701.81            75.53              9.250              5.990         6 Month Libor       12/1/99        Long Beach
7744014     211929.55            72.33              9.250              6.990         6 Month Libor       12/1/99        Long Beach
7744147     182268.93            84.78              9.250              6.990         6 Month Libor       12/1/99        Long Beach
7745136     137132.88            89.63              9.250              5.250         6 Month Libor       12/1/99        Long Beach
7745177      96046.49            89.76              9.250              7.250         6 Month Libor       12/1/99        Long Beach
7745342     241612.32            84.78              9.250              6.500         6 Month Libor        6/1/98        Long Beach
7745490      89763.07            60.65              9.250              6.500         6 Month Libor        6/1/98        Long Beach
7745516     173791.32            84.78              9.250              6.500         6 Month Libor       12/1/99        Long Beach
7745987     112203.86            89.76              9.250              5.990         6 Month Libor        6/1/98        Long Beach
7746878      59691.54            79.59              9.250              7.500         6 Month Libor        6/1/98        Long Beach
7746894     151599.87            79.79              9.250              6.500         6 Month Libor       12/1/99        Long Beach
7747108     140628.83            78.13              9.250              6.500         6 Month Libor        6/1/98        Long Beach
7747173      53458.93            78.62              9.250              6.990         6 Month Libor       12/1/99        Long Beach
7747256      71062.43            74.80              9.250              6.990         6 Month Libor        6/1/98        Long Beach
7747561      88566.23            79.79              9.250              5.500         6 Month Libor       12/1/99        Long Beach
7747736     206455.08            89.76              9.250              5.990         6 Month Libor       12/1/99        Long Beach
7747918     270486.07            79.55              9.250              7.250         6 Month Libor       12/1/99        Long Beach
7748080      84776.27            76.38              9.250              7.250         6 Month Libor       12/1/99        Long Beach
7749153     220418.26            83.18              9.250              6.250         6 Month Libor       12/1/99        Long Beach
7749245      29819.69            45.88              9.250              6.990         6 Month Libor       12/1/99        Long Beach
7749500     199473.53            65.40              9.250              7.250         6 Month Libor       12/1/99        Long Beach
7749815     247737.15            89.76              9.250              6.990         6 Month Libor       12/1/99        Long Beach
7750177     473654.45            69.15              9.250              6.500         6 Month Libor       12/1/99        Long Beach
7750292      60640.13            77.25              9.250              6.250         6 Month Libor       12/1/99        Long Beach
7750425      77994.16            84.78              9.250              6.990         6 Month Libor        6/1/98        Long Beach
7750540     105122.54            84.78              9.250              6.990         6 Month Libor       12/1/99        Long Beach
7750912     338755.90            79.52              9.250              6.990         6 Month Libor       12/1/99        Long Beach
7887581      66799.01            61.85              9.250              6.990         6 Month Libor       12/1/99        Long Beach
7888183     131951.72            88.56              9.250              5.250         6 Month Libor       12/1/99        Long Beach
7888647     207452.48            76.83              9.250              6.990         6 Month Libor       12/1/99        Long Beach
7889744     239368.23            79.26              9.250              6.500         6 Month Libor       12/1/99        Long Beach
7889884     211092.87            84.78              9.250              7.250         6 Month Libor       12/1/99        Long Beach
7891104      89015.05            83.98              9.250              6.990         6 Month Libor       12/1/99        Long Beach
7902034     247845.85            69.82              9.250              6.250         6 Month Libor       12/1/99        Provident
8029845      67761.13            84.70              9.250              6.000         6 Month Libor       12/1/99        Accred
8030108     282753.70            88.92              9.250              6.000         6 Month Libor       12/1/99        Accred
8030173     149605.11            74.80              9.250              6.500         6 Month Libor       12/1/99        Accred
8036717      83479.67            90.74              9.250              6.000         6 Month Libor       12/1/99        Long Beach
7887771     195089.89            84.82              9.250              5.990         6 Month Libor        1/1/00        Long Beach
7887987     197539.71            89.79              9.250              5.500         6 Month Libor        1/1/00        Long Beach
7888175      76339.50            84.82              9.250              6.500         6 Month Libor        1/1/00        Long Beach
7889298      86218.76            89.81              9.250              6.990         6 Month Libor        1/1/00        Long Beach
7890130      76838.46            66.82              9.250              6.990         6 Month Libor        1/1/00        Long Beach
7890882      74303.81            84.92              9.250              6.990         6 Month Libor        1/1/00        Long Beach
7890932     161161.21            80.58              9.250              7.250         6 Month Libor        1/1/00        Long Beach
7891443      89412.03            79.83              9.250              6.990         6 Month Libor        1/1/00        Long Beach
7892052      70213.32            68.17              9.250              6.990         6 Month Libor        1/1/00        Long Beach
7892490     191597.21            79.83              9.250              5.990         6 Month Libor        1/1/00        Long Beach
7892649     139107.56            84.82              9.250              6.990         6 Month Libor        1/1/00        Long Beach
7893258     232710.79            79.83              9.250              6.990         6 Month Libor        1/1/00        Long Beach
7893373      64664.08            79.83              9.250              6.500         6 Month Libor        7/1/98        Long Beach
7893993      83125.29            85.70              9.250              6.990         6 Month Libor        7/1/98        Long Beach
7894561      79832.18            76.76              9.250              6.990         6 Month Libor        1/1/00        Long Beach
7894595     112812.87            84.82              9.250              6.990         6 Month Libor        1/1/00        Long Beach
7895253      37920.27            60.19              9.250              5.500         6 Month Libor        1/1/00        Long Beach
7895899      66232.30            69.72              9.250              6.500         6 Month Libor        1/1/00        Long Beach
7896798     299370.65            78.78              9.250              5.500         6 Month Libor        1/1/00        Long Beach
7896848     145045.09            84.82              9.250              6.500         6 Month Libor        7/1/98        Long Beach
7898067     124156.99            83.89              9.250              6.500         6 Month Libor        1/1/00        Long Beach
7898240     400408.25            74.84              9.250              6.200         6 Month Libor        7/1/98        Long Beach
7898471     200929.98            87.36              9.250              6.990         6 Month Libor        1/1/00        Long Beach
7898653     120870.89            83.36              9.250              6.990         6 Month Libor        1/1/00        Long Beach
7898687      90050.71            84.79              9.250              5.500         6 Month Libor        1/1/00        Long Beach
7899180     120444.72            84.82              9.250              5.990         6 Month Libor        1/1/00        Long Beach
7899297     111764.15            79.83              9.250              6.990         6 Month Libor        1/1/00        Long Beach
7663529     213826.80            64.80              9.300              6.900         6 Month Libor       11/1/99        Long Beach
8030017     202471.11            69.10              9.300              6.500         6 Month Libor      11/15/99        Accred
8028250     159499.17            79.75              9.313              5.675         6 Month Libor      10/15/99        Accred
7893712      63596.10            74.82              9.325              6.990         6 Month Libor        1/1/00        Long Beach
7741572      43046.37            88.21             10.340              6.500         6 Month Libor        4/1/98        Long Beach
7749195     127669.33            77.38              9.340              5.740         6 Month Libor        6/1/98        Long Beach
7895204      72101.26            80.11              9.340              6.500         6 Month Libor        7/1/98        Long Beach
8025751     199063.73            62.40             10.850              6.350         6 Month Libor        1/1/98        Accred
7665854     127104.03            84.74              9.350              6.990         6 Month Libor       11/1/99        Long Beach
7671423     296575.98            84.74              9.350              6.500         6 Month Libor       11/1/99        Long Beach
8025645      88582.40            50.62              9.365              6.125         6 Month Libor       7/15/99        Accred
8026825     312363.09            78.09              9.365              6.500         6 Month Libor       9/15/99        Accred
8030645     116638.13            87.70              9.370              6.500         6 Month Libor       11/1/99        Accred
8029928      31979.67            45.04              9.375              6.500         6 Month Libor      11/15/99        Accred
8026189      28755.09            73.73              9.375              6.000         6 Month Libor       8/15/99        Accred
8026544     105161.49            77.90              9.375              6.250         6 Month Libor        9/1/99        Accred
8028151      96443.14            79.05             11.125              5.500         6 Month Libor        3/1/98        Accred
8027252     120960.38            74.21              9.375              6.250         6 Month Libor       9/15/99        Accred
8027831      84891.61            59.78              9.375              6.250         6 Month Libor       10/1/99        Accred
8028243     174459.24            62.31              9.375              6.500         6 Month Libor      10/15/99        Accred
7664949     116015.42            84.07              9.375              5.500         6 Month Libor       11/1/99        Long Beach
7671498     296580.83            84.74              9.375              7.250         6 Month Libor       11/1/99        Long Beach
7887656     115641.59            79.75              9.375              6.200         6 Month Libor       11/1/99        Long Beach
8027153      22186.68            47.21              9.375              5.750         6 Month Libor       11/1/99        Accred
8028987     133914.96            59.78              9.375              6.000         6 Month Libor       11/1/99        Accred
8029068      77572.96            69.70              9.375              6.250         6 Month Libor       11/1/99        Accred
8030009     207357.32            78.25              9.375              5.500         6 Month Libor       11/1/99        Accred
8029316     199487.05            73.88              9.375              6.750         6 Month Libor      11/15/99        Accred
8029597     100957.96            72.11              9.375              6.500         6 Month Libor      11/15/99        Accred
8029662      83784.56            67.57              9.375              6.500         6 Month Libor      11/15/99        Accred
8029787     136149.92            69.82              9.375              6.250         6 Month Libor      11/15/99        Accred
7742232     112211.46            74.81              9.375              6.990         6 Month Libor       12/1/99        Long Beach
7742380     166072.98            89.77              9.375              6.990         6 Month Libor       12/1/99        Long Beach
7746753     139890.28            84.78              9.375              6.750         6 Month Libor       12/1/99        Long Beach
7748304     339427.23            79.77              9.375              6.250         6 Month Libor       12/1/99        Long Beach
7896541     111712.74            79.79              9.375              6.990         6 Month Libor       12/1/99        Long Beach
8030124     164477.68            74.76              9.375              5.750         6 Month Libor       12/1/99        Accred
8030181     500712.47            74.73              9.375              6.000         6 Month Libor       12/1/99        Accred
8030397     121188.37            89.77              9.375              6.125         6 Month Libor       12/1/99        Accred
8030256     129734.29            64.87              9.375              6.750         6 Month Libor      12/15/99        Accred
8030553      64867.15            52.31              9.375              6.500         6 Month Libor      12/15/99        Accred
7888894     127039.81            69.80              9.375              6.990         6 Month Libor        1/1/00        Long Beach
7890353     168853.51            88.87              9.375              5.990         6 Month Libor        1/1/00        Long Beach
7899164     288159.84            75.43              9.375              6.990         6 Month Libor        1/1/00        Long Beach
7665318      81612.07            89.68             10.380              5.500         6 Month Libor        4/1/98        Long Beach
7741143     118695.12            81.02              9.380              6.050         6 Month Libor       12/1/99        Long Beach
7666381     124511.65            84.70             10.390              6.990         6 Month Libor        4/1/98        Long Beach
7740699     158138.20            77.90             10.390              6.990         6 Month Libor        4/1/98        Long Beach
7663867      35873.99            79.72             10.400              6.750         6 Month Libor        4/1/98        Long Beach
7665490      47740.40            84.65              9.400              6.500         6 Month Libor       11/1/99        Long Beach
7667017      67292.51            69.37              9.400              6.000         6 Month Libor       11/1/99        Long Beach
7667827      59317.13            84.74              9.400              6.500         6 Month Libor       11/1/99        Long Beach
7671175     272908.58            74.16              9.400              7.250         6 Month Libor       11/1/99        Long Beach
7671605     148292.80            84.74              9.400              6.990         6 Month Libor       11/1/99        Long Beach
7741317     142560.48            76.65              9.400              6.990         6 Month Libor        5/1/98        Long Beach
7742919      64401.55            84.74              9.400              6.700         6 Month Libor       11/1/99        Long Beach
7743750     118634.21            84.74              9.400              6.500         6 Month Libor       11/1/99        Long Beach
7746498      61197.57            66.52             10.400              7.300         6 Month Libor        5/1/98        Long Beach
7743370     125394.25            84.73              9.400              6.990         6 Month Libor       12/1/99        Long Beach
7899032     156930.27            84.83              9.400              5.990         6 Month Libor        1/1/00        Long Beach
7664378     103140.63            76.97             10.440              7.200         6 Month Libor        4/1/98        Long Beach
7664352      27902.98            55.81             10.450              6.500         6 Month Libor        4/1/98        Long Beach
7666894      44863.14            74.77             10.450              6.990         6 Month Libor        5/1/98        Long Beach
7669401     116644.14            63.74              9.450              6.550         6 Month Libor       11/1/99        Long Beach
7740996     158765.61            64.80              9.450              6.000         6 Month Libor       11/1/99        Long Beach
8028722     170978.26            69.79              9.450              7.500         6 Month Libor       11/1/99        Accred
7744394     313207.21            79.29              9.450              6.990         6 Month Libor       12/1/99        Long Beach
7746415      44686.88            55.86              9.450              6.600         6 Month Libor        6/1/98        Long Beach
7751050      83089.70            84.79              9.450              6.600         6 Month Libor       12/1/99        Long Beach
7889421     127542.88            89.50              9.450              6.600         6 Month Libor        1/1/00        Long Beach
7890833      79839.03            78.27              9.450              6.750         6 Month Libor        1/1/00        Long Beach
7896897      77094.59            74.85              9.450              6.500         6 Month Libor        7/1/98        Long Beach
7897267      87373.84            84.83              9.450              6.500         6 Month Libor        7/1/98        Long Beach
7897770      29939.64            38.63              9.450              6.990         6 Month Libor        1/1/00        Long Beach
8025488     262651.39            79.59              9.490              6.250         6 Month Libor        7/1/99        Accred
8025074     321746.84            76.61              9.490              6.000         6 Month Libor       7/15/99        Accred
7740087      91502.57            72.91              9.490              6.990         6 Month Libor        9/1/99        Long Beach
7664865      74535.72            84.70              9.490              6.990         6 Month Libor       10/1/99        Long Beach
7666928      50212.59            66.95              9.490              6.000         6 Month Libor       10/1/99        Long Beach
7667819      70948.41            79.72              9.490              6.250         6 Month Libor       10/1/99        Long Beach
7741804     111604.27            64.51              9.490              6.990         6 Month Libor       10/1/99        Long Beach
7663180      88233.03            53.47              9.490              7.250         6 Month Libor       11/1/99        Long Beach
7663479      93217.93            84.74              9.490              6.250         6 Month Libor       11/1/99        Long Beach
7663628      75770.77            79.76              9.490              7.250         6 Month Libor       11/1/99        Long Beach
7664329     179656.44            84.74              9.490              5.990         6 Month Libor       11/1/99        Long Beach
7667330      93985.64            77.04              9.490              5.500         6 Month Libor       11/1/99        Long Beach
7667538      83746.63            69.79              9.490              6.500         6 Month Libor       11/1/99        Long Beach
7668619     209291.75            68.62              9.490              6.990         6 Month Libor       11/1/99        Long Beach
7668676     156995.18            89.71              9.490              7.250         6 Month Libor       11/1/99        Long Beach
7668718      84707.29            45.79              9.490              7.500         6 Month Libor       11/1/99        Long Beach
7669492      58771.31            89.05              9.490              7.150         6 Month Libor        5/1/98        Long Beach
7669781     143116.97            89.45              9.490              6.990         6 Month Libor       11/1/99        Long Beach
7670805      85235.17            77.49              9.490              5.500         6 Month Libor       11/1/99        Long Beach
7671126      89681.32            63.60              9.490              6.990         6 Month Libor       11/1/99        Long Beach
7671159     108471.76            79.76              9.490              5.990         6 Month Libor       11/1/99        Long Beach
7671977      88233.03            53.47              9.490              7.250         6 Month Libor       11/1/99        Long Beach
7672504      94912.81            84.74              9.490              7.250         6 Month Libor       11/1/99        Long Beach
7673114      29161.74            74.77              9.490              6.500         6 Month Libor        5/1/98        Long Beach
7673148      28414.00            74.77              9.490              6.500         6 Month Libor        5/1/98        Long Beach
7673460      88233.03            55.15              9.490              7.250         6 Month Libor       11/1/99        Long Beach
7673478      88233.03            53.47              9.490              7.250         6 Month Libor       11/1/99        Long Beach
7673486      88233.03            56.92              9.490              7.250         6 Month Libor       11/1/99        Long Beach
7673494      88233.03            55.15              9.490              7.250         6 Month Libor       11/1/99        Long Beach
7673585      81346.94            84.74              9.490              6.500         6 Month Libor        5/1/98        Long Beach
7673619     160589.11            84.74              9.490              6.500         6 Month Libor        5/1/98        Long Beach
7743289      88233.03            53.47              9.490              7.250         6 Month Libor       11/1/99        Long Beach
7743602     100495.90            89.73              9.490              6.990         6 Month Libor       11/1/99        Long Beach
7744816      92719.43            69.19              9.490              5.990         6 Month Libor       11/1/99        Long Beach
7744956      59819.03            41.25              9.490              5.500         6 Month Libor       11/1/99        Long Beach
7745185      88233.03            55.15              9.490              7.250         6 Month Libor       11/1/99        Long Beach
7887896      59021.44            79.76              9.490              6.500         6 Month Libor       11/1/99        Long Beach
8029571     139614.49            69.81              9.490              6.990         6 Month Libor      11/15/99        Accred
7740038      51071.83            79.80              9.490              6.990         6 Month Libor       12/1/99        Long Beach
7740285     263338.97            78.61              9.490              6.750         6 Month Libor        6/1/98        Long Beach
7740418     209165.24            79.53              9.490              6.500         6 Month Libor       12/1/99        Long Beach
7743677     168327.47            74.81              9.490              6.990         6 Month Libor       12/1/99        Long Beach
7743701      74812.22            71.93              9.490              5.500         6 Month Libor       12/1/99        Long Beach
7744261      67020.25            79.79              9.490              6.990         6 Month Libor        6/1/98        Long Beach
7744337      51042.77            89.55              9.490              6.990         6 Month Libor        6/1/98        Long Beach
7744352     363587.32            66.11              9.490              6.990         6 Month Libor        6/1/98        Long Beach
7744824      29176.74            74.81              9.490              6.500         6 Month Libor        6/1/98        Long Beach
7744840      40398.60            74.81              9.490              6.000         6 Month Libor        6/1/98        Long Beach
7746712     209339.51            83.74              9.490              6.250         6 Month Libor        6/1/98        Long Beach
7746779     239397.89            69.39              9.490              6.990         6 Month Libor       12/1/99        Long Beach
7747231     258499.31            84.75              9.490              5.990         6 Month Libor       12/1/99        Long Beach
7747595      79811.95            53.93              9.490              5.990         6 Month Libor       12/1/99        Long Beach
7747975     188526.75            67.33              9.490              6.990         6 Month Libor       12/1/99        Long Beach
7748916      98312.22            89.78              9.490              6.500         6 Month Libor        6/1/98        Long Beach
7748957     165334.97            84.79              9.490              6.500         6 Month Libor       12/1/99        Long Beach
7749724      94537.69            82.93              9.490              6.750         6 Month Libor        6/1/98        Long Beach
7749989      97505.21            84.79              9.490              0.250         6 Month Libor       12/1/99        Long Beach
7750086     105295.11            79.77              9.490              7.250         6 Month Libor       12/1/99        Long Beach
7750326     186531.79            83.65              9.490              6.500         6 Month Libor        6/1/98        Long Beach
7750490     185135.29            79.80              9.490              7.250         6 Month Libor       12/1/99        Long Beach
7889199     313213.80            82.42              9.490              6.500         6 Month Libor       12/1/99        Long Beach
8030249     164670.77            76.59              9.490              5.750         6 Month Libor      12/15/99        Accred
7890890     166065.80            89.77              9.490              5.250         6 Month Libor        1/1/00        Long Beach
7891054     101796.48            84.83              9.490              7.500         6 Month Libor        7/1/98        Long Beach
7891658     113622.85            84.79              9.490              5.990         6 Month Libor        1/1/00        Long Beach
7893308     314571.14            78.06              9.490              6.250         6 Month Libor        7/1/98        Long Beach
7893423      22355.10            39.92              9.490              6.750         6 Month Libor        7/1/98        Long Beach
7893654      89820.45            62.81              9.490              6.990         6 Month Libor        1/1/00        Long Beach
7893746     176946.27            88.47              9.490              5.990         6 Month Libor        1/1/00        Long Beach
7894645     381736.84            84.83              9.490              6.990         6 Month Libor        1/1/00        Long Beach
7895279      63621.96            74.85              9.490              6.990         6 Month Libor        7/1/98        Long Beach
7896012      97006.07            89.82              9.490              6.000         6 Month Libor        1/1/00        Long Beach
7898026      83832.42            79.09              9.490              6.500         6 Month Libor        7/1/98        Long Beach
7898216     235529.17            79.84              9.490              6.990         6 Month Libor        1/1/00        Long Beach
7899040     193113.94            89.82              9.490              6.990         6 Month Libor        1/1/00        Long Beach
8025223     164158.88            63.14              9.500              6.500         6 Month Libor        7/1/99        Accred
8025868     106013.33            74.66              9.500              6.000         6 Month Libor        8/1/99        Accred
8026080      76190.53            71.21              9.500              6.000         6 Month Libor       8/15/99        Accred
8026122     115779.61            74.70              9.500              6.000         6 Month Libor       8/15/99        Accred
8026411      42950.52            72.80              9.500              6.000         6 Month Libor       8/15/99        Accred
8026486     160793.38            84.19             10.500              6.375         6 Month Libor       2/15/98        Accred
7663461      96377.40            89.65             10.500              6.500         6 Month Libor        3/1/98        Long Beach
7664071     159332.83            79.67              9.500              6.750         6 Month Libor        3/1/98        Long Beach
7664527     119922.17            79.42              9.500              6.875         6 Month Libor        9/1/99        Long Beach
8026494      65359.51            74.70              9.500              6.000         6 Month Libor        9/1/99        Accred
8026510      33657.57            63.50              9.500              6.500         6 Month Libor        9/1/99        Accred
8026601     105969.52            70.65              9.500              6.500         6 Month Libor        9/1/99        Accred
8026783      71708.67            79.68              9.500              5.750         6 Month Libor        9/1/99        Accred
8026965     187255.50            79.68              9.500              6.500         6 Month Libor       9/15/99        Accred
8027294     161428.75            71.75              9.500              6.250         6 Month Libor       9/15/99        Accred
8027328      62179.94            77.72              9.500              6.250         6 Month Libor       9/15/99        Accred
8027369      64770.78            46.43              9.500              6.500         6 Month Libor       9/15/99        Accred
8027393      44741.71            72.16              9.500              6.000         6 Month Libor       9/15/99        Accred
7663552     170261.74            84.71             10.500              6.500         6 Month Libor        4/1/98        Long Beach
7663594      71746.10            71.75              9.500              6.990         6 Month Libor       10/1/99        Long Beach
7663933     134473.21            89.65              9.500              6.500         6 Month Libor       10/1/99        Long Beach
7664311     210754.18            87.09              9.500              6.990         6 Month Libor       10/1/99        Long Beach
7664345     122865.27            89.68              9.500              5.990         6 Month Libor       10/1/99        Long Beach
7664626     158439.35            66.02              9.500              6.990         6 Month Libor       10/1/99        Long Beach
7666258      63495.94            74.70              9.500              6.600         6 Month Libor       10/1/99        Long Beach
7666290      89682.66            66.43              9.500              6.500         6 Month Libor       10/1/99        Long Beach
7666514     206270.11            89.68              9.500              6.990         6 Month Libor       10/1/99        Long Beach
7666613     134673.50            84.70              9.500              6.990         6 Month Libor       10/1/99        Long Beach
7666746     127062.84            63.53             10.500              6.500         6 Month Libor        4/1/98        Long Beach
7667082     129541.64            77.57              9.500              5.250         6 Month Libor       10/1/99        Long Beach
7667447     304921.09            84.70              9.500              6.500         6 Month Libor        4/1/98        Long Beach
7740657     158674.14            61.50             10.500              6.990         6 Month Libor        4/1/98        Long Beach
7740947     250712.86            84.70              9.500              5.500         6 Month Libor       10/1/99        Long Beach
8027955      93170.31            89.59              9.500              6.750         6 Month Libor       10/1/99        Accred
8028235     152237.75            79.71              9.500              6.500         6 Month Libor       10/1/99        Accred
8028011     183446.07            79.76              9.500              6.000         6 Month Libor      10/15/99        Accred
8028144     309066.80            84.68              9.500              6.000         6 Month Libor      10/15/99        Accred
8028334     154014.93            79.39             11.000              7.125         6 Month Libor       4/15/98        Accred
8028359      48229.34            74.77              9.500              6.000         6 Month Libor      10/15/99        Accred
8028730     111662.83            79.76              9.500              6.250         6 Month Libor      10/15/99        Accred
7663370     135590.62            79.76              9.500              6.500         6 Month Libor       11/1/99        Long Beach
7664063     166945.93            84.74              9.500              5.990         6 Month Libor       11/1/99        Long Beach
7664204     217218.12            74.65              9.500              6.990         6 Month Libor       11/1/99        Long Beach
7665169      90726.06            62.57             10.500              6.990         6 Month Libor        5/1/98        Long Beach
7665839     112161.36            77.35              9.500              6.990         6 Month Libor       11/1/99        Long Beach
7665912     195609.37            89.73              9.500              7.250         6 Month Libor       11/1/99        Long Beach
7666043      64776.32            66.78             10.500              6.990         6 Month Libor        5/1/98        Long Beach
7666126     119587.04            74.74              9.500              6.500         6 Month Libor       11/1/99        Long Beach
7666316     107575.20            64.80              9.500              6.990         6 Month Libor       11/1/99        Long Beach
7666597     241520.75            84.74              9.500              6.500         6 Month Libor        5/1/98        Long Beach
7666993     717832.60            61.35              9.500              7.250         6 Month Libor       11/1/99        Long Beach
7667413     120037.57            79.76              9.500              6.900         6 Month Libor       11/1/99        Long Beach
7667553      98103.79            79.76              9.500              6.990         6 Month Libor       11/1/99        Long Beach
7667587     258467.96            84.47              9.500              6.250         6 Month Libor       11/1/99        Long Beach
7667595     285139.08            77.06              9.500              6.990         6 Month Libor       11/1/99        Long Beach
7667629      86738.13            76.09              9.500              6.500         6 Month Libor       11/1/99        Long Beach
7668049     198400.95            66.13              9.500              6.990         6 Month Libor        5/1/98        Long Beach
7668361     151343.02            74.77              9.500              6.500         6 Month Libor        5/1/98        Long Beach
7668486      94134.31            74.77              9.500              6.990         6 Month Libor       11/1/99        Long Beach
7668791      80008.39            74.77              9.500              6.990         6 Month Libor        5/1/98        Long Beach
7669096     211361.83            76.86              9.500              6.990         6 Month Libor       11/1/99        Long Beach
7669435      74574.84            84.74              9.500              5.750         6 Month Libor        5/1/98        Long Beach
7669765      99527.55            84.70              9.500              7.000         6 Month Libor        5/1/98        Long Beach
7669815      90476.79            74.77              9.500              6.500         6 Month Libor       11/1/99        Long Beach
7669971      71185.06            84.74              9.500              6.800         6 Month Libor       11/1/99        Long Beach
7670185     219336.26            69.19              9.500              6.500         6 Month Libor       11/1/99        Long Beach
7670581     100446.72            69.27              9.500              6.990         6 Month Libor       11/1/99        Long Beach
7670771     137580.46            79.76              9.500              5.350         6 Month Libor        5/1/98        Long Beach
7670987      36190.73            57.45              9.500              5.990         6 Month Libor        5/1/98        Long Beach
7671134     212358.80            65.34              9.500              5.990         6 Month Libor       11/1/99        Long Beach
7671225      47107.79            74.77              9.500              6.990         6 Month Libor       11/1/99        Long Beach
7672181     190624.45            79.76              9.500              6.900         6 Month Libor       11/1/99        Long Beach
7672405      86139.38            79.76              9.500              7.250         6 Month Libor       11/1/99        Long Beach
7672470     109668.86            72.15              9.500              6.990         6 Month Libor       11/1/99        Long Beach
7672488      83659.05            79.68              9.500              6.990         6 Month Libor       11/1/99        Long Beach
7673031      51843.49            79.76              9.500              6.990         6 Month Libor       11/1/99        Long Beach
7673049     103686.92            79.76              9.500              7.250         6 Month Libor       11/1/99        Long Beach
7673163      56141.09            66.05              9.500              5.750         6 Month Libor       11/1/99        Long Beach
7673205      52341.96            79.31             10.500              6.990         6 Month Libor        5/1/98        Long Beach
7673304     224322.69            73.31              9.500              6.990         6 Month Libor        5/1/98        Long Beach
7673650     169586.65            89.26              9.500              6.990         6 Month Libor        5/1/98        Long Beach
7740442     231301.63            84.73              9.500              6.990         6 Month Libor       11/1/99        Long Beach
7740632      82209.40            65.77              9.500              6.500         6 Month Libor       11/1/99        Long Beach
7741895     135531.91            79.72              9.500              5.500         6 Month Libor       11/1/99        Long Beach
7742216      79544.74            73.65              9.500              6.990         6 Month Libor       11/1/99        Long Beach
7743180      84744.12            54.67              9.500              6.990         6 Month Libor       11/1/99        Long Beach
7743743     110167.39            84.74              9.500              6.990         6 Month Libor       11/1/99        Long Beach
7743834      41075.99            79.76              9.500              5.990         6 Month Libor       11/1/99        Long Beach
7743909     203385.92            70.13              9.500              6.250         6 Month Libor       11/1/99        Long Beach
7744022     311060.77            79.76              9.500              6.500         6 Month Libor       11/1/99        Long Beach
7744089      83448.08            89.73              9.500              6.500         6 Month Libor        5/1/98        Long Beach
7744915     139578.53            81.62              9.500              6.990         6 Month Libor       11/1/99        Long Beach
7744980     194412.62            84.53              9.500              6.250         6 Month Libor       11/1/99        Long Beach
7745052      38583.51            87.69             10.500              6.750         6 Month Libor        5/1/98        Long Beach
7745110     282148.07            82.98              9.500              5.990         6 Month Libor       11/1/99        Long Beach
7745383     163284.75            89.72              9.500              6.500         6 Month Libor        5/1/98        Long Beach
7745623      58623.01            69.79              9.500              6.990         6 Month Libor       11/1/99        Long Beach
7745631      52641.07            79.76              9.500              6.990         6 Month Libor       11/1/99        Long Beach
7745672      45363.02            58.91              9.500              6.990         6 Month Libor       11/1/99        Long Beach
7745797     104683.89            74.77              9.500              6.990         6 Month Libor       11/1/99        Long Beach
7746845     119489.24            82.12              9.500              5.990         6 Month Libor       11/1/99        Long Beach
7746910     149912.36            84.70              9.500              6.990         6 Month Libor       11/1/99        Long Beach
7888043     166097.94            81.42              9.500              6.990         6 Month Libor       11/1/99        Long Beach
7891583      77366.42            79.76              9.500              6.750         6 Month Libor       11/1/99        Long Beach
8028623     124424.28            79.76              9.500              5.750         6 Month Libor       11/1/99        Accred
8028771      52840.41            57.44              9.500              6.250         6 Month Libor       11/1/99        Accred
8029902     115650.75            79.76              9.500              6.000         6 Month Libor       11/1/99        Accred
8029290     113759.93            67.71              9.500              6.000         6 Month Libor      11/15/99        Accred
8029589     169575.18            89.25              9.500              6.000         6 Month Libor      11/15/99        Accred
8029670     436298.83            84.72              9.500              6.750         6 Month Libor      11/15/99        Accred
8029860     179550.23            79.80              9.500              5.750         6 Month Libor      11/15/99        Accred
7743693     104737.62            69.83              9.500              7.250         6 Month Libor       12/1/99        Long Beach
7743768      70816.51            84.31              9.500              6.990         6 Month Libor       12/1/99        Long Beach
7744154     191520.26            80.13              9.500              6.000         6 Month Libor       12/1/99        Long Beach
7744204     168702.45            73.35              9.500              7.250         6 Month Libor       12/1/99        Long Beach
7744535     170772.24            79.80              9.500              7.000         6 Month Libor        6/1/98        Long Beach
7744790      67331.33            89.78              9.500              5.990         6 Month Libor        6/1/98        Long Beach
7745045     197505.28            89.78              9.500              6.500         6 Month Libor       12/1/99        Long Beach
7745128     158001.22            84.49              9.500              6.990         6 Month Libor       12/1/99        Long Beach
7745771     125685.15            71.82              9.500              7.250         6 Month Libor       12/1/99        Long Beach
7745979     155610.22            77.81              9.500              7.250         6 Month Libor       12/1/99        Long Beach
7746365     107231.39            83.13              9.500              6.990         6 Month Libor       12/1/99        Long Beach
7746522     145435.67            86.06              9.500              6.990         6 Month Libor       12/1/99        Long Beach
7747249     148119.79            74.81              9.500              6.990         6 Month Libor        6/1/98        Long Beach
7747306     230622.34            79.80              9.500              5.990         6 Month Libor       12/1/99        Long Beach
7747462     137256.16            75.83              9.500              6.600         6 Month Libor       12/1/99        Long Beach
7747645      97755.12            69.83              9.500              6.990         6 Month Libor       12/1/99        Long Beach
7747652      79800.12            79.80              9.500              6.990         6 Month Libor       12/1/99        Long Beach
7747744      58653.09            60.47              9.500              6.990         6 Month Libor        6/1/98        Long Beach
7748007     598500.80            68.40              9.500              6.990         6 Month Libor       12/1/99        Long Beach
7748312     128478.19            79.80              9.500              6.500         6 Month Libor        6/1/98        Long Beach
7748437      93515.04            74.81              9.500              6.500         6 Month Libor       12/1/99        Long Beach
7748494     151620.19            79.80              9.500              6.500         6 Month Libor       12/1/99        Long Beach
7748544     119700.14            79.80              9.500              6.500         6 Month Libor        6/1/98        Long Beach
7748577     203490.30            79.80              9.500              6.250         6 Month Libor       12/1/99        Long Beach
7748619      53416.19            76.31              9.500              5.990         6 Month Libor       12/1/99        Long Beach
7748650     122941.39            84.79              9.500              5.990         6 Month Libor        6/1/98        Long Beach
7748759     109230.81            84.68              9.500              5.990         6 Month Libor       12/1/99        Long Beach
7749229      76223.58            84.69              9.500              6.250         6 Month Libor       12/1/99        Long Beach
7749468      63837.30            79.80              9.500              6.500         6 Month Libor       12/1/99        Long Beach
7749526      81759.52            79.38              9.500              7.250         6 Month Libor       12/1/99        Long Beach
7749542      84787.61            73.73              9.500              6.990         6 Month Libor       12/1/99        Long Beach
7749674     238253.21            84.79              9.500              6.990         6 Month Libor       12/1/99        Long Beach
7750367      96109.28            71.19              9.500              6.500         6 Month Libor       12/1/99        Long Beach
7750383     150434.55            84.75              9.500              6.500         6 Month Libor       12/1/99        Long Beach
7750961     160198.74            69.65              9.500              6.500         6 Month Libor        6/1/98        Long Beach
7750979     110223.92            84.79              9.500              6.990         6 Month Libor       12/1/99        Long Beach
7887722      79401.11            76.35              9.500              7.250         6 Month Libor        6/1/98        Long Beach
7888159     133116.57            84.79              9.500              5.990         6 Month Libor       12/1/99        Long Beach
7888571     123690.17            83.57              9.500              5.990         6 Month Libor       12/1/99        Long Beach
7889082      38900.44            59.85              9.500              7.500         6 Month Libor       12/1/99        Long Beach
7889207     219450.33            79.80              9.500              6.990         6 Month Libor       12/1/99        Long Beach
7889264     318402.42            79.80              9.500              7.250         6 Month Libor       12/1/99        Long Beach
7889470      59850.09            67.25              9.500              6.990         6 Month Libor       12/1/99        Long Beach
7889546     215460.28            73.79              9.500              6.990         6 Month Libor        6/1/98        Long Beach
7889637      35111.48            79.80              9.500              6.990         6 Month Libor        6/1/98        Long Beach
7890221     169486.57            82.28              9.500              6.750         6 Month Libor       12/1/99        Long Beach
7891682      99750.16            53.49              9.500              7.250         6 Month Libor       12/1/99        Long Beach
7892128     164527.91            57.13              9.500              7.250         6 Month Libor       12/1/99        Long Beach
7892748      88603.05            84.38              9.500              6.000         6 Month Libor       12/1/99        Long Beach
7892912     371369.77            83.45              9.500              6.750         6 Month Libor        6/1/98        Long Beach
7894116      27925.18            69.81              9.500              6.990         6 Month Libor       12/1/99        Long Beach
7894702     111544.54            78.55              9.500              6.990         6 Month Libor       12/1/99        Long Beach
7895089      16736.05            64.37              9.500              6.990         6 Month Libor       12/1/99        Long Beach
7901457     216158.56            74.82              9.500              7.250         6 Month Libor       12/1/99        Provident
8030330      82293.88            74.81              9.500              5.875         6 Month Libor       12/1/99        Accred
8030751      44012.19            69.86              9.500              6.250         6 Month Libor      12/15/99        Accred
7887516      29940.26            71.29              9.500              7.000         6 Month Libor        7/1/98        Long Beach
7887961      94646.52            84.51              9.500              5.500         6 Month Libor        1/1/00        Long Beach
7888290     145210.33            73.52              9.500              6.990         6 Month Libor        1/1/00        Long Beach
7888480     203593.86            79.84              9.500              6.750         6 Month Libor        1/1/00        Long Beach
7888621     113673.24            84.83              9.500              6.990         6 Month Libor        1/1/00        Long Beach
7888860      75848.68            79.84              9.500              6.990         6 Month Libor        1/1/00        Long Beach
7888886      75848.68            79.01              9.500              5.990         6 Month Libor        1/1/00        Long Beach
7888902     115369.84            84.83              9.500              6.990         6 Month Libor        1/1/00        Long Beach
7889751     140519.69            79.84              9.500              6.990         6 Month Libor        1/1/00        Long Beach
7891070     176148.57            81.93              9.500              6.500         6 Month Libor        7/1/98        Long Beach
7892482      63872.57            84.04              9.500              6.990         6 Month Libor        1/1/00        Long Beach
7892540     188424.11            79.84              9.500              6.500         6 Month Libor        1/1/00        Long Beach
7892862     395211.58            87.82              9.500              6.250         6 Month Libor        7/1/98        Long Beach
7892896     101796.92            82.09              9.500              5.990         6 Month Libor        1/1/00        Long Beach
7893167      39903.15            79.81              9.500              6.500         6 Month Libor        1/1/00        Long Beach
7893456      82709.99            76.58              9.500              6.990         6 Month Libor        7/1/98        Long Beach
7893647      83533.37            89.82              9.500              6.990         6 Month Libor        7/1/98        Long Beach
7893688      61078.16            89.82              9.500              7.250         6 Month Libor        1/1/00        Long Beach
7893951     345810.14            89.82              9.500              6.500         6 Month Libor        7/1/98        Long Beach
7894223     179452.19            89.73              9.500              6.990         6 Month Libor        1/1/00        Long Beach
7894496      75449.47            78.59              9.500              6.990         6 Month Libor        1/1/00        Long Beach
7894520      39571.06            64.87              9.500              6.990         6 Month Libor        1/1/00        Long Beach
7894553     112824.91            84.83              9.500              6.500         6 Month Libor        1/1/00        Long Beach
7894629     119761.06            53.23              9.500              6.990         6 Month Libor        1/1/00        Long Beach
7894736      95010.48            84.83              9.500              6.990         6 Month Libor        7/1/98        Long Beach
7894777      72655.06            71.23              9.500              6.990         6 Month Libor        1/1/00        Long Beach
7895105     171657.55            79.84              9.500              6.990         6 Month Libor        1/1/00        Long Beach
7895220     147181.38            82.69              9.500              6.250         6 Month Libor        1/1/00        Long Beach
7895428      84331.77            64.87              9.500              6.000         6 Month Libor        1/1/00        Long Beach
7895485      70409.51            84.83              9.500              6.990         6 Month Libor        1/1/00        Long Beach
7895675      76347.71            89.82              9.500              5.990         6 Month Libor        1/1/00        Long Beach
7896335     107784.99            79.84              9.500              6.250         6 Month Libor        1/1/00        Long Beach
7896392     383155.61            77.41              9.500              6.990         6 Month Libor        7/1/98        Long Beach
7896616      95060.37            74.85              9.500              6.990         6 Month Libor        1/1/00        Long Beach
7896723      92814.86            75.46              9.500              6.950         6 Month Libor        1/1/00        Long Beach
7896772      43513.21            79.84              9.500              5.990         6 Month Libor        1/1/00        Long Beach
7896822      89820.81            74.85              9.500              6.400         6 Month Libor        1/1/00        Long Beach
7896947      63845.45            79.81              9.500              6.990         6 Month Libor        1/1/00        Long Beach
7896962     123753.12            78.32              9.500              6.900         6 Month Libor        1/1/00        Long Beach
7897069      94811.24            79.67              9.500              5.750         6 Month Libor        1/1/00        Long Beach
7897168      82626.79            88.85              9.500              5.990         6 Month Libor        1/1/00        Long Beach
7897440      63868.79            79.84              9.500              5.900         6 Month Libor        1/1/00        Long Beach
7897648     190869.24            84.83              9.500              6.990         6 Month Libor        1/1/00        Long Beach
7897838      94311.85            89.82              9.500              6.500         6 Month Libor        1/1/00        Long Beach
7897978     145709.29            78.76              9.500              6.500         6 Month Libor        7/1/98        Long Beach
7897986     157186.40            82.73              9.500              6.990         6 Month Libor        1/1/00        Long Beach
7898141     349303.15            69.86              9.500              6.990         6 Month Libor        7/1/98        Long Beach
7898414     107784.99            79.84              9.500              6.990         6 Month Libor        1/1/00        Long Beach
7898596     214621.83            84.83              9.500              6.500         6 Month Libor        1/1/00        Long Beach
7898661     132036.60            89.82              9.500              5.990         6 Month Libor        1/1/00        Long Beach
7898695      32734.70            77.02              9.500              5.500         6 Month Libor        7/1/98        Long Beach
7899016     135629.43            83.72              9.500              6.990         6 Month Libor        1/1/00        Long Beach
7899263      55307.11            79.81              9.500              6.990         6 Month Libor        7/1/98        Long Beach
7899313      72455.46            58.91              9.500              6.500         6 Month Libor        7/1/98        Long Beach
7899339      67864.61            84.83              9.500              5.990         6 Month Libor        1/1/00        Long Beach
7899545     179641.61            79.84              9.500              6.500         6 Month Libor        7/1/98        Long Beach
7899560      56836.59            84.83              9.500              6.250         6 Month Libor        7/1/98        Long Beach
7901473     121410.86            79.88              9.500              5.500         6 Month Libor        1/1/00        Provident
7901838     127246.15            74.85              9.500              5.500         6 Month Libor        1/1/00        Provident
7901887     155240.30            84.83              9.500              6.000         6 Month Libor       12/1/99        Provident
7901911      55389.52            70.83              9.500              6.500         6 Month Libor        1/1/00        Provident
7744659      63592.02            84.79              9.540              5.550         6 Month Libor       12/1/99        Long Beach
7665466      75773.61            79.76              9.550              6.900         6 Month Libor       11/1/99        Long Beach
7673395     104457.53            79.74              9.550              5.500         6 Month Libor       11/1/99        Long Beach
7901952      98306.32            89.78              9.550              6.000         6 Month Libor       12/1/99        Provident
7897176     183637.47            79.84              9.550              6.990         6 Month Libor        1/1/00        Long Beach
7663420     135461.10            84.14              9.600              6.700         6 Month Libor        9/1/99        Long Beach
7663396     159447.46            77.78              9.600              6.990         6 Month Libor       10/1/99        Long Beach
7670607      37090.31            65.07              9.600              5.250         6 Month Libor       11/1/99        Long Beach
7671829      84749.26            84.75              9.600              5.250         6 Month Libor       11/1/99        Long Beach
7887524      43371.00            74.78              9.600              6.720         6 Month Libor        5/1/98        Long Beach
7744170      87784.68            65.51              9.600              6.500         6 Month Libor        6/1/98        Long Beach
7746506     203500.82            84.79              9.600              7.250         6 Month Libor       12/1/99        Long Beach
7750516     498776.57            76.97              9.600              6.500         6 Month Libor        6/1/98        Long Beach
7898836      87828.43            71.41              9.600              5.750         6 Month Libor        7/1/98        Long Beach
7668924      79166.42            80.78              9.610              6.990         6 Month Libor       11/1/99        Long Beach
8025561      93283.33            74.63              9.615              6.250         6 Month Libor        7/1/99        Accred
8028094      86313.83            88.53              9.625              6.000         6 Month Libor      10/15/99        Accred
7665029      72382.27            71.67              9.625              6.500         6 Month Libor       11/1/99        Long Beach
8025793     123945.64            74.67              9.625              6.250         6 Month Libor       7/15/99        Accred
8025694     134498.42            69.69              9.625              6.250         6 Month Libor        8/1/99        Accred
8025884     155305.35            77.65              9.625              6.000         6 Month Libor        8/1/99        Accred
8025975      79643.72            75.85              9.625              6.000         6 Month Libor        8/1/99        Accred
8026270     109979.73            84.66              9.625              6.000         6 Month Libor       8/15/99        Accred
8026908      46316.67            77.19              9.625              6.000         6 Month Libor        9/1/99        Accred
8027146      71752.60            74.74              9.625              6.000         6 Month Libor       9/15/99        Accred
8027179     547535.81            60.84              9.625              6.250         6 Month Libor       9/15/99        Accred
8027385      96406.96            74.16              9.625              6.250         6 Month Libor       9/15/99        Accred
8027427     104141.02            79.50              9.625              6.750         6 Month Libor       9/15/99        Accred
8027567     262829.99            89.70             11.125              6.250         6 Month Libor        4/1/98        Accred
7669344     183981.37            88.88              9.625              7.250         6 Month Libor       11/1/99        Long Beach
7672264      85249.26            89.74              9.625              6.000         6 Month Libor       11/1/99        Long Beach
7740681      64809.39            51.85              9.625              6.990         6 Month Libor       11/1/99        Long Beach
8028581     398328.40            84.75              9.625              6.500         6 Month Libor       11/1/99        Accred
8028995     117349.09            69.03              9.625              6.000         6 Month Libor       11/1/99        Accred
8030348     179472.14            89.74              9.625              6.625         6 Month Libor       11/1/99        Accred
8029480     146342.89            89.78              9.625              6.250         6 Month Libor      11/15/99        Accred
7741457     143649.53            80.48              9.625              5.990         6 Month Libor       12/1/99        Long Beach
8030066     218666.45            79.81              9.625              5.750         6 Month Libor       12/1/99        Accred
8030306     102150.74            78.58              9.625              5.625         6 Month Libor       12/1/99        Accred
7891989     398725.19            84.84              9.625              6.990         6 Month Libor        1/1/00        Long Beach
7892003     576879.00            84.84              9.625              7.250         6 Month Libor        1/1/00        Long Beach
7893829     150158.21            84.84              9.625              7.250         6 Month Libor        1/1/00        Long Beach
7894215     313890.04            84.84              9.625              6.990         6 Month Libor        1/1/00        Long Beach
7896939      95414.58            79.51              9.625              6.990         6 Month Libor        1/1/00        Long Beach
7664055      71789.96            79.77              9.650              5.990         6 Month Libor       11/1/99        Long Beach
7671860      54839.55            78.34              9.650              7.990         6 Month Libor       11/1/99        Long Beach
7747033     179364.66            79.72              9.650              6.990         6 Month Libor       12/1/99        Long Beach
7896566      84836.36            84.84              9.660              6.990         6 Month Libor        1/1/00        Long Beach
7747868     106377.39            84.76              9.670              6.970         6 Month Libor       12/1/99        Long Beach
7666803     288022.68            84.71              9.700              6.900         6 Month Libor       10/1/99        Long Beach
7750631      72625.59            68.51              9.700              6.490         6 Month Libor       12/1/99        Long Beach
7896442     192581.63            79.74              9.700              7.000         6 Month Libor        7/1/98        Long Beach
7740707      84391.03            74.68              9.740              6.990         6 Month Libor       10/1/99        Long Beach
7741440      64614.47            75.13              9.740              6.990         6 Month Libor        5/1/98        Long Beach
7742174      91780.37            79.81              9.740              7.500         6 Month Libor        6/1/98        Long Beach
7747488     147249.31            89.24              9.740              7.750         6 Month Libor        6/1/98        Long Beach
7747603     179572.31            79.11              9.740              7.750         6 Month Libor        6/1/98        Long Beach
7750060     255391.75            79.81              9.740              6.500         6 Month Libor        6/1/98        Long Beach
7891914      99762.41            61.20              9.740              6.500         6 Month Libor       12/1/99        Long Beach
7894025     155629.33            78.60              9.740              6.250         6 Month Libor        6/1/98        Long Beach
7896202      97415.24            79.85              9.740              6.990         6 Month Libor        7/1/98        Long Beach
7740715      85361.19            75.54              9.750              6.850         6 Month Libor       10/1/99        Long Beach
8025025      87086.62            84.55             10.750              6.000         6 Month Libor       11/1/97        Accred
8025686      85150.50            87.78             11.750              6.000         6 Month Libor       11/1/97        Accred
8025231      54704.23            58.82              9.750              6.250         6 Month Libor        7/1/99        Accred
8025769     216826.19            88.86              9.750              6.250         6 Month Libor       7/15/99        Accred
8025876      55228.89            74.63              9.750              6.500         6 Month Libor       7/15/99        Accred
8026171     117096.99            79.66              9.750              5.750         6 Month Libor       8/15/99        Accred
8026346     204411.95            88.87              9.750              6.250         6 Month Libor       8/15/99        Accred
8026361     170343.28            89.65              9.750              6.250         6 Month Libor       8/15/99        Accred
8026445      52597.25            77.92              9.750              6.000         6 Month Libor       8/15/99        Accred
7663412     138889.42            89.61              9.750              5.000         6 Month Libor        9/1/99        Long Beach
7663958     179684.15            89.47              9.750              6.000         6 Month Libor        9/1/99        Long Beach
8026528      44827.18            74.71              9.750              6.000         6 Month Libor        9/1/99        Accred
8026536     232204.84            89.65              9.750              6.250         6 Month Libor        9/1/99        Accred
8026551     266572.32            79.69              9.750              6.000         6 Month Libor        9/1/99        Accred
8026759      87662.03            79.69              9.750              6.000         6 Month Libor        9/1/99        Accred
7663123     198234.37            84.72              9.750              5.250         6 Month Libor       10/1/99        Long Beach
7663131     246472.41            83.55              9.750              6.100         6 Month Libor       10/1/99        Long Beach
7663578      89698.81            89.70              9.750              6.000         6 Month Libor       10/1/99        Long Beach
7663610      31892.91            79.73              9.750              5.250         6 Month Libor       10/1/99        Long Beach
7663883     255503.05            89.65              9.750              6.990         6 Month Libor       10/1/99        Long Beach
7663974      60995.21            87.14              9.750              5.750         6 Month Libor       10/1/99        Long Beach
7664253     135450.21            72.43              9.750              6.990         6 Month Libor       10/1/99        Long Beach
7664543     133551.21            83.47              9.750              5.500         6 Month Libor       10/1/99        Long Beach
7664972      51825.97            75.11              9.750              5.500         6 Month Libor       10/1/99        Long Beach
7665375     394674.80            79.73              9.750              6.990         6 Month Libor       10/1/99        Long Beach
7665532     152487.97            89.70              9.750              5.500         6 Month Libor       10/1/99        Long Beach
7665631     141523.74            85.77              9.750              5.500         6 Month Libor       10/1/99        Long Beach
7665771     110127.59            84.71              9.750              5.900         6 Month Libor       10/1/99        Long Beach
7666191      43852.74            69.61              9.750              5.990         6 Month Libor       10/1/99        Long Beach
7666787      53820.11            71.76              9.750              5.500         6 Month Libor       10/1/99        Long Beach
7666845      78785.47            84.72              9.750              6.000         6 Month Libor       10/1/99        Long Beach
7667884      49334.36            25.69              9.750              6.990         6 Month Libor       10/1/99        Long Beach
7668320     138534.88            83.96              9.750              5.750         6 Month Libor       10/1/99        Long Beach
7741234     398163.09            84.72              9.750              4.000         6 Month Libor       10/1/99        Long Beach
7741721     111525.71            78.54              9.750              5.250         6 Month Libor       10/1/99        Long Beach
7741820     112671.71            84.72              9.750              7.250         6 Month Libor       10/1/99        Long Beach
8028185      86751.44            67.25              9.750              6.500         6 Month Libor      10/15/99        Accred
8028326      77572.19            59.67              9.750              6.000         6 Month Libor      10/15/99        Accred
7663016      37392.90            74.79              9.750              6.500         6 Month Libor       11/1/99        Long Beach
7663305      20700.72            45.00              9.750              5.250         6 Month Libor       11/1/99        Long Beach
7663321      28717.71            59.83              9.750              5.250         6 Month Libor       11/1/99        Long Beach
7663669     184471.48            76.23              9.750              6.250         6 Month Libor       11/1/99        Long Beach
7663776     197033.09            79.77              9.750              6.990         6 Month Libor        5/1/98        Long Beach
7663875      53446.87            65.18              9.750              6.250         6 Month Libor       11/1/99        Long Beach
7663917      73288.92            69.80              9.750              6.990         6 Month Libor        5/1/98        Long Beach
7664188      97221.45            74.79              9.750              6.500         6 Month Libor       11/1/99        Long Beach
7664410     188069.71            89.56              9.750              5.500         6 Month Libor       11/1/99        Long Beach
7664683      71694.54            79.66              9.750              6.850         6 Month Libor       11/1/99        Long Beach
7664915     122897.89            84.76              9.750              6.000         6 Month Libor       11/1/99        Long Beach
7665052      93411.54            74.14              9.750              6.990         6 Month Libor       11/1/99        Long Beach
7665300     118858.12            74.29              9.750              6.990         6 Month Libor       11/1/99        Long Beach
7665383      50106.42            74.79              9.750              5.500         6 Month Libor       11/1/99        Long Beach
7665433     182227.95            84.76              9.750              7.250         6 Month Libor       11/1/99        Long Beach
7665755      59828.60            79.24              9.750              6.500         6 Month Libor        5/1/98        Long Beach
7665979     104251.29            84.76              9.750              5.650         6 Month Libor       11/1/99        Long Beach
7666027     157572.36            89.02              9.750              5.500         6 Month Libor       11/1/99        Long Beach
7666118      79770.74            78.59              9.750              6.500         6 Month Libor       11/1/99        Long Beach
7666357     109063.46            73.20              9.750              6.500         6 Month Libor        5/1/98        Long Beach
7666407      56787.30            84.76              9.750              5.500         6 Month Libor       11/1/99        Long Beach
7666548      67805.71            52.16              9.750              7.250         6 Month Libor       11/1/99        Long Beach
7666670     190703.66            71.96              9.750              6.500         6 Month Libor        5/1/98        Long Beach
7667322      98667.37            89.70              9.750              6.990         6 Month Libor       11/1/99        Long Beach
7667462      85255.74            89.74              9.750              6.500         6 Month Libor       11/1/99        Long Beach
7667512      53845.70            89.74              9.750              5.500         6 Month Libor       11/1/99        Long Beach
7667520     122050.31            89.74              9.750              6.500         6 Month Libor       11/1/99        Long Beach
7667579     114422.18            84.76              9.750              5.250         6 Month Libor       11/1/99        Long Beach
7667926     113275.48            79.77              9.750              5.990         6 Month Libor       11/1/99        Long Beach
7668122      41132.16            74.79              9.750              6.990         6 Month Libor       11/1/99        Long Beach
7668171      41132.16            73.45              9.750              6.990         6 Month Libor       11/1/99        Long Beach
7668205      41132.16            74.79              9.750              6.990         6 Month Libor       11/1/99        Long Beach
7668221      48610.71            74.79              9.750              6.990         6 Month Libor       11/1/99        Long Beach
7668254     111879.48            81.07              9.750              5.250         6 Month Libor       11/1/99        Long Beach
7668411      82636.23            54.37              9.750              5.500         6 Month Libor       11/1/99        Long Beach
7668494     112120.15            81.25              9.750              5.750         6 Month Libor       11/1/99        Long Beach
7668502     598285.93            66.48              9.750              7.250         6 Month Libor       11/1/99        Long Beach
7668544      82195.69            74.72              9.750              6.990         6 Month Libor       11/1/99        Long Beach
7668635     107691.45            89.74              9.750              5.250         6 Month Libor       11/1/99        Long Beach
7669013      84398.77            84.40              9.750              5.500         6 Month Libor       11/1/99        Long Beach
7669211      89715.91            74.76              9.750              6.250         6 Month Libor       11/1/99        Long Beach
7669237      77178.08            89.74              9.750              5.500         6 Month Libor       11/1/99        Long Beach
7669252     172306.34            89.74              9.750              7.250         6 Month Libor       11/1/99        Long Beach
7669559      85229.27            89.72              9.750              5.250         6 Month Libor       11/1/99        Long Beach
7669575     167819.20            84.76              9.750              6.990         6 Month Libor       11/1/99        Long Beach
7669633      48172.75            84.51              9.750              6.990         6 Month Libor       11/1/99        Long Beach
7669674     244948.27            84.46              9.750              6.250         6 Month Libor       11/1/99        Long Beach
7669773      96473.62            74.79              9.750              6.990         6 Month Libor       11/1/99        Long Beach
7669914      65926.09            89.70              9.750              6.990         6 Month Libor       11/1/99        Long Beach
7670060      71619.80            84.76              9.750              6.000         6 Month Libor       11/1/99        Long Beach
7670136     220169.25            79.77              9.750              6.990         6 Month Libor       11/1/99        Long Beach
7670375     101255.50            84.38             10.750              5.500         6 Month Libor        5/1/98        Long Beach
7670417     139600.02            63.45              9.750              5.250         6 Month Libor       11/1/99        Long Beach
7670755      69800.02            69.80              9.750              6.990         6 Month Libor       11/1/99        Long Beach
7670995      75782.87            79.77              9.750              6.000         6 Month Libor       11/1/99        Long Beach
7671076      91737.20            74.58             10.750              6.990         6 Month Libor        5/1/98        Long Beach
7671142     199428.65            79.77              9.750              5.250         6 Month Libor       11/1/99        Long Beach
7671399     240510.95            89.74              9.750              6.990         6 Month Libor       11/1/99        Long Beach
7671696     120813.15            89.49              9.750              6.990         6 Month Libor       11/1/99        Long Beach
7671753      89113.63            79.57              9.750              6.990         6 Month Libor       11/1/99        Long Beach
7671779      99614.58            89.74              9.750              3.990         6 Month Libor        5/1/98        Long Beach
7672009     119655.08            79.77              9.750              6.000         6 Month Libor       11/1/99        Long Beach
7672058      91737.20            77.09              9.750              6.990         6 Month Libor       11/1/99        Long Beach
7672090      81350.22            79.76              9.750              6.750         6 Month Libor        5/1/98        Long Beach
7672199      55440.72            77.00              9.750              6.500         6 Month Libor       11/1/99        Long Beach
7672322     164528.67            68.27              9.750              6.500         6 Month Libor       11/1/99        Long Beach
7672769      94049.42            79.70              9.750              7.250         6 Month Libor       11/1/99        Long Beach
7672827      73946.40            74.69             10.750              6.600         6 Month Libor        5/1/98        Long Beach
7672835      93332.61            88.89              9.750              5.990         6 Month Libor       11/1/99        Long Beach
7673015      49418.21            76.03              9.750              6.990         6 Month Libor        5/1/98        Long Beach
7673197      30695.48            69.76              9.750              6.990         6 Month Libor       11/1/99        Long Beach
7673254      23719.23            69.76              9.750              6.990         6 Month Libor       11/1/99        Long Beach
7673601     119507.60            82.42              9.750              6.990         6 Month Libor       11/1/99        Long Beach
7740004      39727.77            35.47              9.750              6.500         6 Month Libor       11/1/99        Long Beach
7741416      59828.60            79.24              9.750              6.500         6 Month Libor       11/1/99        Long Beach
7741507      74187.47            76.88              9.750              7.250         6 Month Libor       11/1/99        Long Beach
7741796     173104.03            79.77              9.750              5.990         6 Month Libor       11/1/99        Long Beach
7742067      41132.16            73.45              9.750              6.990         6 Month Libor       11/1/99        Long Beach
7742141     130625.72            81.64              9.750              6.300         6 Month Libor       11/1/99        Long Beach
7742448      72990.89            79.77              9.750              5.500         6 Month Libor       11/1/99        Long Beach
7742604     166921.82            84.30              9.750              5.500         6 Month Libor       11/1/99        Long Beach
7742687      63817.17            79.77              9.750              6.250         6 Month Libor       11/1/99        Long Beach
7742844      84757.19            44.61              9.750              6.250         6 Month Libor       11/1/99        Long Beach
7743230     232832.92            76.84              9.750              7.000         6 Month Libor       11/1/99        Long Beach
7743552      61473.88            78.81              9.750              6.990         6 Month Libor       11/1/99        Long Beach
7743867      74785.72            58.43              9.750              7.250         6 Month Libor       11/1/99        Long Beach
7743917      95725.75            76.58              9.750              6.990         6 Month Libor       11/1/99        Long Beach
7744055      72043.33            84.76              9.750              6.990         6 Month Libor       11/1/99        Long Beach
7744212     314100.11            89.74              9.750              6.990         6 Month Libor       11/1/99        Long Beach
7744881      67636.25            84.55              9.750              6.250         6 Month Libor       11/1/99        Long Beach
7744923     216380.05            69.80              9.750              6.990         6 Month Libor        5/1/98        Long Beach
7745524      91338.29            79.77              9.750              6.990         6 Month Libor       11/1/99        Long Beach
7745607      99714.35            71.22              9.750              6.990         6 Month Libor       11/1/99        Long Beach
8028441      65926.03            82.41              9.750              6.250         6 Month Libor       11/1/99        Accred
8028789      30696.17            30.70              9.750              6.500         6 Month Libor       11/1/99        Accred
8028938     181878.92            79.77              9.750              6.750         6 Month Libor       11/1/99        Accred
8029266      49881.44            29.87              9.750              6.500         6 Month Libor      11/15/99        Accred
8029381     420999.42            69.82              9.750              6.250         6 Month Libor      11/15/99        Accred
8029423     139668.04            55.42              9.750              6.990         6 Month Libor      11/15/99        Accred
8029621     108191.32            77.28              9.750              6.500         6 Month Libor      11/15/99        Accred
7740079      86045.50            74.82              9.750              6.500         6 Month Libor       12/1/99        Long Beach
7740236     116722.60            85.51              9.750              6.990         6 Month Libor       12/1/99        Long Beach
7741242      57581.93            71.98              9.750              6.990         6 Month Libor       12/1/99        Long Beach
7741663      96071.65            85.40              9.750              5.500         6 Month Libor       12/1/99        Long Beach
7741747      95772.39            68.41              9.750              5.990         6 Month Libor       12/1/99        Long Beach
7742018     165098.21            88.01              9.750              6.500         6 Month Libor       12/1/99        Long Beach
7742505      27933.63            69.83              9.750              6.990         6 Month Libor       12/1/99        Long Beach
7742778     143658.59            79.37              9.750              6.500         6 Month Libor       12/1/99        Long Beach
7742976     125300.37            78.31              9.750              6.500         6 Month Libor        6/1/98        Long Beach
7743495      97642.92            74.82              9.750              6.990         6 Month Libor       12/1/99        Long Beach
7743610      33670.00            64.75              9.750              6.500         6 Month Libor       12/1/99        Long Beach
7744006     241675.64            84.80              9.750              7.250         6 Month Libor       12/1/99        Long Beach
7744311      49881.44            45.35              9.750              6.990         6 Month Libor        6/1/98        Long Beach
7744402      49881.44            35.63              9.750              6.990         6 Month Libor       12/1/99        Long Beach
7744907      25341.94            69.43              9.750              6.990         6 Month Libor       12/1/99        Long Beach
7745029      31774.49            69.83              9.750              6.990         6 Month Libor       12/1/99        Long Beach
7745268      63598.86            73.10              9.750              5.990         6 Month Libor       12/1/99        Long Beach
7745359     114121.41            80.37              9.750              6.990         6 Month Libor       12/1/99        Long Beach
7745409     119715.47            79.81              9.750              6.990         6 Month Libor       12/1/99        Long Beach
7745615      16959.68            49.88              9.750              5.500         6 Month Libor       12/1/99        Long Beach
7745680     108492.16            74.82              9.750              6.500         6 Month Libor       12/1/99        Long Beach
7745706      99762.93            70.26              9.750              5.990         6 Month Libor       12/1/99        Long Beach
7745722      20950.23            59.86              9.750              6.990         6 Month Libor       12/1/99        Long Beach
7745813      36640.30            79.65              9.750              6.750         6 Month Libor        6/1/98        Long Beach
7745888     116631.51            89.72              9.750              6.990         6 Month Libor       12/1/99        Long Beach
7746043     191544.76            76.62              9.750              6.000         6 Month Libor       12/1/99        Long Beach
7746050     135577.79            75.32              9.750              6.990         6 Month Libor       12/1/99        Long Beach
7746084      44892.92            69.07              9.750              6.250         6 Month Libor       12/1/99        Long Beach
7746134     163411.67            81.71              9.750              5.500         6 Month Libor       12/1/99        Long Beach
7746241      99214.19            84.80              9.750              7.000         6 Month Libor       12/1/99        Long Beach
7746514      76617.92            79.81              9.750              6.750         6 Month Libor        6/1/98        Long Beach
7747017      55667.70            89.79              9.750              5.990         6 Month Libor       12/1/99        Long Beach
7747165      67339.95            89.79              9.750              6.990         6 Month Libor       12/1/99        Long Beach
7747314     148397.33            84.80              9.750              5.990         6 Month Libor       12/1/99        Long Beach
7747348     154432.98            89.79              9.750              6.990         6 Month Libor       12/1/99        Long Beach
7747710     108881.24            81.87              9.750              6.500         6 Month Libor       12/1/99        Long Beach
7748031      67838.75            67.17              9.750              6.990         6 Month Libor       12/1/99        Long Beach
7748155     148307.49            84.75              9.750              5.990         6 Month Libor       12/1/99        Long Beach
7748163      57597.51            74.80              9.750              5.750         6 Month Libor       12/1/99        Long Beach
7748262      46590.44            81.74              9.750              5.990         6 Month Libor       12/1/99        Long Beach
7748379     161074.68            84.78              9.750              6.990         6 Month Libor       12/1/99        Long Beach
7748403      84798.48            67.30              9.750              7.250         6 Month Libor       12/1/99        Long Beach
7748429      27904.09            37.21              9.750              7.250         6 Month Libor       12/1/99        Long Beach
7748510     107694.04            84.80              9.750              7.250         6 Month Libor        6/1/98        Long Beach
7748718     478612.51            79.77              9.750              7.500         6 Month Libor       12/1/99        Long Beach
7748817      64646.38            79.81              9.750              6.750         6 Month Libor       12/1/99        Long Beach
7748825     118211.29            84.44              9.750              6.250         6 Month Libor       12/1/99        Long Beach
7748874      99363.84            79.81              9.750              7.250         6 Month Libor       12/1/99        Long Beach
7748973      63848.26            57.01              9.750              7.250         6 Month Libor       12/1/99        Long Beach
7749161      98266.44            78.61              9.750              7.400         6 Month Libor       12/1/99        Long Beach
7749559      94275.84            77.91              9.750              6.990         6 Month Libor       12/1/99        Long Beach
7749567     488838.22            84.28              9.750              6.990         6 Month Libor       12/1/99        Long Beach
7749765      84598.96            79.81              9.750              6.500         6 Month Libor       12/1/99        Long Beach
7750193      70332.87            84.74              9.750              6.250         6 Month Libor       12/1/99        Long Beach
7750565      83800.84            64.46              9.750              7.250         6 Month Libor       12/1/99        Long Beach
7750607      80558.53            84.80              9.750              7.250         6 Month Libor        6/1/98        Long Beach
7751043      68836.39            65.56              9.750              6.990         6 Month Libor       12/1/99        Long Beach
7887573      19753.07            44.89              9.750              5.250         6 Month Libor       12/1/99        Long Beach
7888035     145903.27            74.82              9.750              6.990         6 Month Libor       12/1/99        Long Beach
7888316      80807.94            77.70              9.750              5.500         6 Month Libor       12/1/99        Long Beach
7888456     137273.74            79.81              9.750              6.990         6 Month Libor       12/1/99        Long Beach
7888514     279336.11            78.25              9.750              6.500         6 Month Libor       12/1/99        Long Beach
7888761      56864.85            71.08              9.750              6.990         6 Month Libor       12/1/99        Long Beach
7888795     116075.68            77.38              9.750              6.250         6 Month Libor       12/1/99        Long Beach
7888936     132485.04            79.81              9.750              6.250         6 Month Libor       12/1/99        Long Beach
7889017      28731.70            59.86              9.750              5.250         6 Month Libor       12/1/99        Long Beach
7889595     251402.51            89.79              9.750              5.990         6 Month Libor       12/1/99        Long Beach
7889959      99751.55            79.80              9.750              7.000         6 Month Libor       12/1/99        Long Beach
7891823     117819.99            81.09              9.750              6.500         6 Month Libor       12/1/99        Long Beach
7892086      67838.75            79.81              9.750              7.250         6 Month Libor        6/1/98        Long Beach
7893357      93378.08            79.13              9.750              7.500         6 Month Libor       12/1/99        Long Beach
8030082      98765.30            73.16              9.750              6.250         6 Month Libor       12/1/99        Accred
8030488      95041.71            74.84              9.750              6.000         6 Month Libor      12/15/99        Accred
7888126      87833.75            74.44              9.750              6.500         6 Month Libor        7/1/98        Long Beach
7888522      76134.06            84.59              9.750              6.500         6 Month Libor        1/1/00        Long Beach
7888829      44914.99            66.05              9.750              6.750         6 Month Libor        7/1/98        Long Beach
7889678     101208.46            74.42              9.750              6.250         6 Month Libor        1/1/00        Long Beach
7890817     106797.14            79.11              9.750              6.990         6 Month Libor        1/1/00        Long Beach
7891575     179659.97            89.83              9.750              6.990         6 Month Libor        1/1/00        Long Beach
7891625     125262.92            75.46              9.750              6.500         6 Month Libor        1/1/00        Long Beach
7891633     174669.42            38.82              9.750              6.990         6 Month Libor        1/1/00        Long Beach
7892193      51103.27            73.00              9.750              7.250         6 Month Libor        1/1/00        Long Beach
7892243      93323.38            84.08              9.750              6.740         6 Month Libor        1/1/00        Long Beach
7892326     103504.11            84.84              9.750              6.990         6 Month Libor        1/1/00        Long Beach
7892706      59059.95            79.81              9.750              6.500         6 Month Libor        1/1/00        Long Beach
7892946     220582.51            84.84              9.750              6.990         6 Month Libor        1/1/00        Long Beach
7893050      89329.38            74.75              9.750              7.250         6 Month Libor        1/1/00        Long Beach
7893068      67472.29            62.76              9.750              6.750         6 Month Libor        7/1/98        Long Beach
7893381      31660.09            73.63              9.750              6.000         6 Month Libor        7/1/98        Long Beach
7893431     187145.83            74.86              9.750              6.990         6 Month Libor        7/1/98        Long Beach
7893563      97315.81            74.86              9.750              6.500         6 Month Libor        1/1/00        Long Beach
7893779      63080.60            67.83              9.750              5.990         6 Month Libor        7/1/98        Long Beach
7894173      62880.99            89.83              9.750              6.990         6 Month Libor        1/1/00        Long Beach
7894207     112786.56            83.55              9.750              7.250         6 Month Libor        1/1/00        Long Beach
7894280     152626.11            81.18              9.750              6.250         6 Month Libor        7/1/98        Long Beach
7894447      94221.68            78.52              9.750              6.000         6 Month Libor        1/1/00        Long Beach
7894470     166085.67            82.22              9.750              6.250         6 Month Libor        1/1/00        Long Beach
7894710     179659.97            67.80              9.750              5.250         6 Month Libor        7/1/98        Long Beach
7894744      81595.57            74.86              9.750              6.750         6 Month Libor        1/1/00        Long Beach
7894751     109792.20            64.58              9.750              5.990         6 Month Libor        1/1/00        Long Beach
7894850      81552.74            74.14              9.750              6.500         6 Month Libor        1/1/00        Long Beach
7895006     111988.03            84.84              9.750              6.990         6 Month Libor        7/1/98        Long Beach
7896467      86475.50            76.53              9.750              5.400         6 Month Libor        1/1/00        Long Beach
7896830     111096.73            84.81              9.750              5.917         6 Month Libor        1/1/00        Long Beach
7896905      67372.48            49.91              9.750              5.990         6 Month Libor        1/1/00        Long Beach
7897390      84754.59            82.29              9.750              5.500         6 Month Libor        7/1/98        Long Beach
7897580      79848.89            46.97              9.750              6.250         6 Month Libor        1/1/00        Long Beach
7897663      58389.47            89.83              9.750              5.990         6 Month Libor        1/1/00        Long Beach
7897796      74051.89            50.72              9.750              5.600         6 Month Libor        1/1/00        Long Beach
7898646     137481.20            78.56              9.750              6.990         6 Month Libor        1/1/00        Long Beach
7898778      60648.44            84.82              9.750              6.250         6 Month Libor        1/1/00        Long Beach
7898828     118176.33            76.05              9.750              6.750         6 Month Libor        7/1/98        Long Beach
7898885     158649.73            84.84              9.750              5.500         6 Month Libor        1/1/00        Long Beach
7899073      82643.59            89.83              9.750              6.990         6 Month Libor        1/1/00        Long Beach
7899305     178661.74            75.70              9.750              7.500         6 Month Libor        7/1/98        Long Beach
7899354      94820.53            61.17              9.750              6.500         6 Month Libor        1/1/00        Long Beach
7899404     246034.34            84.84              9.750              5.250         6 Month Libor        1/1/00        Long Beach
7899511     132773.71            80.47              9.750              6.990         6 Month Libor        1/1/00        Long Beach
7745540      92387.53            84.76              9.790              5.650         6 Month Libor       11/1/99        Long Beach
8025371      49760.55            27.34              9.800              6.750         6 Month Libor        7/1/99        Accred
7663677     105648.97            61.07              9.800              6.900         6 Month Libor       10/1/99        Long Beach
7665607      84718.55            84.72              9.800              6.990         6 Month Libor       10/1/99        Long Beach
7666373     119601.36            77.16              9.800              6.900         6 Month Libor       10/1/99        Long Beach
7663701      65784.70            62.65              9.800              7.400         6 Month Libor       11/1/99        Long Beach
7740376      79574.40            84.65              9.800              6.900         6 Month Libor       11/1/99        Long Beach
7747405     100912.70            84.80              9.800              5.750         6 Month Libor       12/1/99        Long Beach
7887912      31076.80            48.94              9.800              6.500         6 Month Libor        1/1/00        Long Beach
7890874      63880.38            76.96              9.800              6.950         6 Month Libor        1/1/00        Long Beach
7898158      62882.24            89.83              9.800              6.990         6 Month Libor        1/1/00        Long Beach
7744428      64847.33            64.85              9.825              6.500         6 Month Libor       12/1/99        Long Beach
7888613     114786.83            64.13              9.840              6.740         6 Month Libor        1/1/00        Long Beach
7893407      57268.64            68.18              9.840              4.750         6 Month Libor        7/1/98        Long Beach
7668973     195379.92            72.36              9.850              7.390         6 Month Libor       11/1/99        Long Beach
7743487      33904.92            51.37              9.850              6.990         6 Month Libor        5/1/98        Long Beach
7746399      72082.28            84.80              9.850              6.990         6 Month Libor       12/1/99        Long Beach
7747850      83106.62            84.80              9.850              6.900         6 Month Libor       12/1/99        Long Beach
7750144      98371.07            84.80              9.850              6.990         6 Month Libor       12/1/99        Long Beach
7893845     130657.89            84.84              9.850              6.500         6 Month Libor        7/1/98        Long Beach
7894462      86539.65            84.84              9.850              6.990         6 Month Libor        1/1/00        Long Beach
7895576     101798.64            84.83              9.850              6.990         6 Month Libor        1/1/00        Long Beach
7898679      89084.91            84.84              9.850              6.990         6 Month Libor        1/1/00        Long Beach
7894967      49408.73            74.86              9.865              6.250         6 Month Libor        7/1/98        Long Beach
8025199      93059.11            84.60              9.875              6.250         6 Month Libor       6/15/99        Accred
8025496      49938.04            84.64              9.875              6.250         6 Month Libor       7/15/99        Accred
8026056      74633.35            69.75             10.875              6.700         6 Month Libor       2/15/98        Accred
7740673      61380.77            79.72             10.875              6.950         6 Month Libor        3/1/98        Long Beach
8026452      67745.58            79.70              9.875              5.750         6 Month Libor        9/1/99        Accred
8026791     229190.60            77.69             11.125              5.500         6 Month Libor        3/1/98        Accred
8026981      63990.71            76.18              9.875              5.750         6 Month Libor       9/15/99        Accred
8027054      39869.61            18.99              9.875              6.500         6 Month Libor       9/15/99        Accred
8027237     111634.96            79.74              9.875              5.750         6 Month Libor       9/15/99        Accred
8027401      84658.02            65.63              9.875              6.500         6 Month Libor       9/15/99        Accred
7666019      87713.11            79.74              9.875              7.250         6 Month Libor       10/1/99        Long Beach
8027617      39684.25            69.62              9.875              6.500         6 Month Libor       10/1/99        Accred
8028276      97727.25            79.45              9.875              6.500         6 Month Libor       4/15/98        Accred
8028532     174926.91            76.72              9.875              6.000         6 Month Libor      10/15/99        Accred
7663487      49860.89            56.66              9.875              7.500         6 Month Libor       11/1/99        Long Beach
7666365     187277.42            79.02              9.875              6.990         6 Month Libor       11/1/99        Long Beach
7667215     285652.94            82.80              9.875              6.875         6 Month Libor       11/1/99        Long Beach
7670425      54248.63            79.78              9.875              5.500         6 Month Libor       11/1/99        Long Beach
7670813     224496.28            84.72              9.875              5.990         6 Month Libor       11/1/99        Long Beach
7745847      75015.65            81.98              9.875              6.000         6 Month Libor       11/1/99        Long Beach
8028672      61702.77            74.34              9.875              6.250         6 Month Libor       11/1/99        Accred
8028870      69181.94            72.82              9.875              6.250         6 Month Libor       11/1/99        Accred
8029001     163169.68            84.76              9.875              6.000         6 Month Libor        5/1/98        Accred
8029233      85037.67            86.77              9.875              5.500         6 Month Libor       11/1/99        Accred
8030298     315020.98            89.75              9.875              7.125         6 Month Libor       11/1/99        Accred
8030389     153372.04            89.74              9.875              6.250         6 Month Libor       11/1/99        Accred
8030439     166136.42            69.81              9.875              6.500         6 Month Libor       11/1/99        Accred
8029472      51627.91            74.82              9.875              6.250         6 Month Libor      11/15/99        Accred
8029753      90690.07            88.91              9.875              6.250         6 Month Libor      11/15/99        Accred
7745391      89023.73            84.78              9.875              6.990         6 Month Libor       12/1/99        Long Beach
7746308      48687.32            79.82              9.875              6.990         6 Month Libor       12/1/99        Long Beach
7887714      49450.51            77.87              9.875              5.000         6 Month Libor       12/1/99        Long Beach
7896483     169607.43            84.80              9.875              5.750         6 Month Libor       12/1/99        Long Beach
8030165     246877.58            72.61              9.875              5.750         6 Month Libor       12/1/99        Accred
8030413     191556.61            76.62              9.875              5.875         6 Month Libor       12/1/99        Accred
8036808      43713.78            84.06              9.875              7.250         6 Month Libor       12/1/99        Long Beach
7889652      71867.63            79.85              9.875              7.500         6 Month Libor        1/1/00        Long Beach
8030025     144166.81            84.80              9.888              6.889         6 Month Libor       12/1/99        Accred
7741580      80244.27            89.66             10.890              6.990         6 Month Libor        4/1/98        Long Beach
7668569      85262.85            82.78              9.890              5.750         6 Month Libor       11/1/99        Long Beach
7668684      53401.48            80.30              9.890              5.750         6 Month Libor       11/1/99        Long Beach
7670599      32808.74            24.67              9.890              6.250         6 Month Libor       11/1/99        Long Beach
7672694      79778.10            79.78              9.890              7.250         6 Month Libor       11/1/99        Long Beach
7668452      39852.13            73.80              9.900              6.750         6 Month Libor       10/1/99        Long Beach
7741077     213076.18            74.76             10.900              5.990         6 Month Libor        4/1/98        Long Beach
7665128      44866.79            33.23              9.900              6.990         6 Month Libor       11/1/99        Long Beach
7665961     122958.68            89.75              9.900              6.950         6 Month Libor       11/1/99        Long Beach
7670102      64040.73            83.17              9.900              6.500         6 Month Libor       11/1/99        Long Beach
7670821      81374.11            84.76              9.900              6.000         6 Month Libor       11/1/99        Long Beach
7671894      67811.77            82.70              9.900              6.990         6 Month Libor       11/1/99        Long Beach
7672108     139861.79            84.76              9.900              5.250         6 Month Libor       11/1/99        Long Beach
7741366      33962.58            75.47              9.900              6.750         6 Month Libor       11/1/99        Long Beach
8028573     122061.15            84.76              9.900              6.000         6 Month Libor       11/1/99        Accred
7748601      82609.79            75.10              9.900              6.990         6 Month Libor       12/1/99        Long Beach
7750854      94282.93            69.84              9.900              6.500         6 Month Libor       12/1/99        Long Beach
7889223      94282.93            74.83              9.900              6.750         6 Month Libor       12/1/99        Long Beach
7899446     385213.07            89.79              9.900              6.990         6 Month Libor       12/1/99        Long Beach
7887649     189652.29            68.96              9.900              6.500         6 Month Libor        7/1/98        Long Beach
7896574     199163.84            84.75              9.900              5.990         6 Month Libor        1/1/00        Long Beach
7901481     103809.66            64.88              9.900              7.500         6 Month Libor        1/1/00        Provident
7887599      92701.56            83.51              9.950              5.800         6 Month Libor       10/1/99        Long Beach
7670326      42383.59            84.77              9.950              6.990         6 Month Libor        5/1/98        Long Beach
7743263      89753.50            74.79              9.950              7.300         6 Month Libor       11/1/99        Long Beach
7747009      58367.03            74.83              9.950              6.990         6 Month Libor       12/1/99        Long Beach
7891542      81713.83            89.80              9.950              6.990         6 Month Libor       12/1/99        Long Beach
7890783      55098.16            79.85              9.950              6.600         6 Month Libor        1/1/00        Long Beach
7893811     103013.13            79.86              9.950              6.000         6 Month Libor        7/1/98        Long Beach
7899149     143290.07            86.84              9.950              6.990         6 Month Libor        1/1/00        Long Beach
8030546      79056.55            79.06              9.950              6.500         6 Month Libor      12/15/99        Accred
8029431     132000.82            69.84              9.975              7.000         6 Month Libor      11/15/99        Accred
7890312     114180.72            83.96              9.990              7.250         6 Month Libor       12/1/99        Long Beach
7894298      35647.88            79.22              9.990              6.990         6 Month Libor        1/1/00        Long Beach
8024986     109279.01            79.48              9.990              6.250         6 Month Libor       2/14/99        Accred
8025249     246360.73            89.59              9.990              6.250         6 Month Libor        7/1/99        Accred
8025710      84649.31            80.62              9.990              5.750         6 Month Libor       7/15/99        Accred
7740129     303243.98            69.71              9.990              6.500         6 Month Libor        8/1/99        Long Beach
8026072      91620.69            79.67              9.990              6.000         6 Month Libor       8/15/99        Accred
8026437     105812.16            86.73              9.990              6.500         6 Month Libor       8/15/99        Accred
7663313      68150.26            89.67              9.990              5.750         6 Month Libor        9/1/99        Long Beach
7740194     124035.25            72.96             10.990              7.250         6 Month Libor        3/1/98        Long Beach
7663040      51834.55            76.23              9.990              4.500         6 Month Libor       10/1/99        Long Beach
7663172     126496.22            71.87              9.990              6.500         6 Month Libor       10/1/99        Long Beach
7663842      46853.68            72.08             10.990              6.990         6 Month Libor        4/1/98        Long Beach
7664113      70275.66            74.76              9.990              6.500         6 Month Libor       10/1/99        Long Beach
7664360      41866.35            69.78              9.990              5.990         6 Month Libor       10/1/99        Long Beach
7664592     338458.47            79.64              9.990              6.500         6 Month Libor       10/1/99        Long Beach
7664899     112441.05            74.96              9.990              7.250         6 Month Libor       10/1/99        Long Beach
7664980      86115.14            89.70              9.990              5.500         6 Month Libor       10/1/99        Long Beach
7665110      95994.00            87.27              9.990              6.500         6 Month Libor       10/1/99        Long Beach
7665284      52629.00            79.74              9.990              7.250         6 Month Libor       10/1/99        Long Beach
7665342      88531.29            84.32              9.990              6.000         6 Month Libor       10/1/99        Long Beach
7665409      79745.42            68.75              9.990              6.990         6 Month Libor       10/1/99        Long Beach
7665508      71950.23            84.65              9.990              6.990         6 Month Libor       10/1/99        Long Beach
7665615      59613.01            74.52             10.990              6.500         6 Month Libor        4/1/98        Long Beach
7665623      23823.03            61.08             10.990              6.990         6 Month Libor        4/1/98        Long Beach
7665797      47847.25            79.75              9.990              5.990         6 Month Libor       10/1/99        Long Beach
7665987     122110.20            81.41              9.990              6.000         6 Month Libor       10/1/99        Long Beach
7666035      92504.73            79.75              9.990              5.500         6 Month Libor       10/1/99        Long Beach
7666100     118621.37            81.81              9.990              7.250         6 Month Libor       10/1/99        Long Beach
7666738     234700.84            84.73              9.990              5.750         6 Month Libor       10/1/99        Long Beach
7667041     309262.85            77.32              9.990              5.500         6 Month Libor       10/1/99        Long Beach
7667306      90120.35            79.75             10.990              6.990         6 Month Libor        4/1/98        Long Beach
7667777     128489.84            79.31              9.990              5.500         6 Month Libor       10/1/99        Long Beach
7668692     209350.42            69.78             10.990              5.750         6 Month Libor        4/1/98        Long Beach
7668940      33496.04            79.75             10.990              7.250         6 Month Libor        4/1/98        Long Beach
7668957     148339.73            79.75             10.990              6.500         6 Month Libor        4/1/98        Long Beach
7740665      88268.17            69.78              9.990              6.500         6 Month Libor        4/1/98        Long Beach
7741200     207599.53            84.73             10.625              5.000         6 Month Libor        4/1/98        Long Beach
7741309     120527.77            75.33              9.990              6.990         6 Month Libor       10/1/99        Long Beach
7741952     175854.37            76.46             10.990              6.990         6 Month Libor        4/1/98        Long Beach
8027757     149522.73            62.30              9.990              6.500         6 Month Libor       10/1/99        Accred
8027773      49840.88            31.15              9.990              7.000         6 Month Libor       10/1/99        Accred
8027781      71770.90            56.07              9.990              6.250         6 Month Libor       10/1/99        Accred
8027807      90710.44            57.05              9.990              6.500         6 Month Libor       10/1/99        Accred
8027823     121113.35            88.40              9.990              6.500         6 Month Libor       10/1/99        Accred
8028649     183979.43            89.75              9.990              6.750         6 Month Libor      10/15/99        Accred
7663248     106809.11            89.76              9.990              6.990         6 Month Libor       11/1/99        Long Beach
7664170     133237.14            79.78              9.990              6.250         6 Month Libor       11/1/99        Long Beach
7664428      47570.45            89.76              9.990              6.990         6 Month Libor        5/1/98        Long Beach
7664535     223391.60            79.78              9.990              7.250         6 Month Libor       11/1/99        Long Beach
7664790      49991.26            84.73              9.990              6.990         6 Month Libor       11/1/99        Long Beach
7664824     132838.24            79.07              9.990              5.500         6 Month Libor       11/1/99        Long Beach
7664881     100027.62            79.39              9.990              6.500         6 Month Libor       11/1/99        Long Beach
7664931     119674.09            36.26              9.990              6.990         6 Month Libor        5/1/98        Long Beach
7665086     123413.91            74.80              9.990              6.990         6 Month Libor       11/1/99        Long Beach
7665102     115934.25            74.80              9.990              5.990         6 Month Libor       11/1/99        Long Beach
7665227     149202.33            89.34              9.990              6.500         6 Month Libor       11/1/99        Long Beach
7665292      31913.06            79.78              9.990              6.990         6 Month Libor        5/1/98        Long Beach
7665326      68061.38            73.58              9.990              6.250         6 Month Libor       11/1/99        Long Beach
7665557     142263.42            81.29              9.990              6.990         6 Month Libor       11/1/99        Long Beach
7665813     336583.37            89.76              9.990              6.990         6 Month Libor       11/1/99        Long Beach
7665904     152584.49            84.77              9.990              6.990         6 Month Libor       11/1/99        Long Beach
7666605     149592.62            33.62              9.990              6.500         6 Month Libor        5/1/98        Long Beach
7667033     254051.15            84.68              9.990              6.500         6 Month Libor       11/1/99        Long Beach
7667181     214465.94            84.77              9.990              6.500         6 Month Libor       11/1/99        Long Beach
7667272      65022.96            73.47              9.990              6.990         6 Month Libor        5/1/98        Long Beach
7667892      35902.22            52.80              9.990              6.990         6 Month Libor       11/1/99        Long Beach
7668023     104515.36            79.78              9.990              6.990         6 Month Libor        5/1/98        Long Beach
7668106      89356.67            79.78              9.990              5.990         6 Month Libor       11/1/99        Long Beach
7668189      49465.29            78.52              9.990              5.990         6 Month Libor       11/1/99        Long Beach
7668197     125458.30            80.94              9.990              6.500         6 Month Libor       11/1/99        Long Beach
7668239     178810.45            64.55              9.990              6.990         6 Month Libor       11/1/99        Long Beach
7668296     116682.27            87.08              9.990              5.500         6 Month Libor       11/1/99        Long Beach
7668379     108454.61            72.30              9.990              5.990         6 Month Libor       11/1/99        Long Beach
7668510     168291.65            89.76              9.990              6.990         6 Month Libor       11/1/99        Long Beach
7668833      47071.77            79.78              9.990              5.500         6 Month Libor       11/1/99        Long Beach
7668916      85616.83            84.77              9.990              5.990         6 Month Libor       11/1/99        Long Beach
7669419      95789.11            76.63              9.990              6.500         6 Month Libor       11/1/99        Long Beach
7669716      40282.57            74.60              9.990              6.500         6 Month Libor        5/1/98        Long Beach
7669724     246827.80            74.80              9.990              6.000         6 Month Libor       11/1/99        Long Beach
7670052     195467.69            79.78              9.990              6.990         6 Month Libor       11/1/99        Long Beach
7670128      87262.35            69.81              9.990              5.500         6 Month Libor       11/1/99        Long Beach
7670219      57441.43            89.75              9.990              6.990         6 Month Libor       11/1/99        Long Beach
7670268     269266.68            71.80              9.990              6.000         6 Month Libor       11/1/99        Long Beach
7670706     383156.56            83.29              9.990              6.990         6 Month Libor       11/1/99        Long Beach
7671043     241243.00            81.78             10.990              6.990         6 Month Libor        5/1/98        Long Beach
7671100     103717.53            74.08              9.990              6.990         6 Month Libor       11/1/99        Long Beach
7671118     105951.12            84.76              9.990              5.990         6 Month Libor       11/1/99        Long Beach
7671183     125631.18            82.38              9.990              6.500         6 Month Libor       11/1/99        Long Beach
7671233      64623.99            79.78              9.990              6.250         6 Month Libor       11/1/99        Long Beach
7671316     165210.44            84.72              9.990              6.250         6 Month Libor       11/1/99        Long Beach
7671712     155576.30            79.78              9.990              6.500         6 Month Libor        5/1/98        Long Beach
7671761     117280.58            78.19              9.990              6.990         6 Month Libor        5/1/98        Long Beach
7671852     135671.73            86.97              9.990              6.990         6 Month Libor       11/1/99        Long Beach
7671878     117829.09            84.77              9.990              6.500         6 Month Libor       11/1/99        Long Beach
7672025      95789.11            84.77              9.990              5.750         6 Month Libor       11/1/99        Long Beach
7672140     226258.84            74.80              9.990              6.990         6 Month Libor       11/1/99        Long Beach
7672207     112194.44            74.80              9.990              6.000         6 Month Libor       11/1/99        Long Beach
7672272      99544.68            84.36              9.990              6.250         6 Month Libor       11/1/99        Long Beach
7672439      78835.29            82.12              9.990              5.500         6 Month Libor       11/1/99        Long Beach
7672512      68214.26            76.65              9.990              6.500         6 Month Libor        5/1/98        Long Beach
7672546      80530.71            84.77              9.990              6.500         6 Month Libor       11/1/99        Long Beach
7672561     115286.02            83.54              9.990              6.500         6 Month Libor       11/1/99        Long Beach
7672702      59837.04            79.78              9.990              7.250         6 Month Libor       11/1/99        Long Beach
7672777     108928.37            83.79              9.990              5.990         6 Month Libor       11/1/99        Long Beach
7673056     186990.71            74.80              9.990              6.250         6 Month Libor       11/1/99        Long Beach
7673213     116482.78            79.78              9.990              6.990         6 Month Libor       11/1/99        Long Beach
7673510     237752.52            79.52              9.990              6.990         6 Month Libor       11/1/99        Long Beach
7673536     107108.31            78.76              9.990              7.500         6 Month Libor        5/1/98        Long Beach
7673544     256854.48            79.03              9.990              6.990         6 Month Libor       11/1/99        Long Beach
7741127      68812.58            64.52              9.990              6.500         6 Month Libor        5/1/98        Long Beach
7741168     179511.13            78.39              9.990              6.500         6 Month Libor        5/1/98        Long Beach
7742190     122107.38            81.40              9.990              6.500         6 Month Libor       12/1/99        Long Beach
7742711     212421.54            49.98              9.990              6.990         6 Month Libor       11/1/99        Long Beach
7742992      89381.60            74.80              9.990              5.990         6 Month Libor       11/1/99        Long Beach
7743016      75792.97            79.78              9.990              6.000         6 Month Libor       11/1/99        Long Beach
7744105     197083.85            84.77              9.990              6.500         6 Month Libor       11/1/99        Long Beach
7744220      67316.69            64.11              9.990              6.990         6 Month Libor       11/1/99        Long Beach
7744378      87752.28            79.77              9.990              6.500         6 Month Libor       11/1/99        Long Beach
7744451      53847.68            89.75              9.990              6.990         6 Month Libor       11/1/99        Long Beach
7744469     189833.02            89.76              9.990              7.250         6 Month Libor       11/1/99        Long Beach
7745367     148228.75            83.04              9.990              5.990         6 Month Libor       11/1/99        Long Beach
7745482      62230.55            79.78              9.990              6.500         6 Month Libor       11/1/99        Long Beach
7746001      84769.13            48.72              9.990              7.250         6 Month Libor       11/1/99        Long Beach
7746019      84769.13            49.28              9.990              7.250         6 Month Libor       11/1/99        Long Beach
7746027      84769.13            49.28              9.990              7.250         6 Month Libor       11/1/99        Long Beach
7746159      54975.23            84.58              9.990              6.500         6 Month Libor       11/1/99        Long Beach
7888365     140417.61            78.01              9.990              6.500         6 Month Libor        5/1/98        Long Beach
8028896     179511.13            89.76              9.990              6.750         6 Month Libor       11/1/99        Accred
8029712     191388.06            79.75              9.990              6.500         6 Month Libor       11/1/99        Accred
8029332      96977.28            89.79              9.990              6.500         6 Month Libor      11/15/99        Accred
8029449      67845.19            84.81              9.990              6.625         6 Month Libor      11/15/99        Accred
7671688     311292.14            88.44              9.990              7.250         6 Month Libor       12/1/99        Long Beach
7740012     148664.19            79.50              9.990              6.250         6 Month Libor       12/1/99        Long Beach
7740046      68694.83            84.81              9.990              5.500         6 Month Libor       12/1/99        Long Beach
7740905      55873.75            69.84              9.990              6.500         6 Month Libor        6/1/98        Long Beach
7741879      99694.80            77.28              9.990              7.250         6 Month Libor       12/1/99        Long Beach
7742539      66998.67            84.81              9.990              5.500         6 Month Libor       12/1/99        Long Beach
7742752     296829.47            69.84              9.990              6.900         6 Month Libor       12/1/99        Long Beach
7742760     187077.41            74.83              9.990              5.990         6 Month Libor       12/1/99        Long Beach
7742828     107706.70            84.81              9.990              5.990         6 Month Libor       12/1/99        Long Beach
7743024      98377.75            82.67              9.990              6.990         6 Month Libor       12/1/99        Long Beach
7743404     143675.44            79.82              9.990              5.500         6 Month Libor       12/1/99        Long Beach
7743735     159639.39            79.82              9.990              6.500         6 Month Libor        6/1/98        Long Beach
7743990      51828.99            84.97              9.990              6.990         6 Month Libor       12/1/99        Long Beach
7744246     231477.11            84.17              9.990              6.950         6 Month Libor       12/1/99        Long Beach
7744360      58667.45            76.69              9.990              7.250         6 Month Libor       12/1/99        Long Beach
7744626      71765.38            79.74              9.990              6.650         6 Month Libor       12/1/99        Long Beach
7745037      48889.55            69.84              9.990              6.990         6 Month Libor       12/1/99        Long Beach
7745284      75828.42            79.82              9.990              6.990         6 Month Libor       12/1/99        Long Beach
7745334      89048.86            84.81              9.990              6.990         6 Month Libor       12/1/99        Long Beach
7745375      41905.33            76.19              9.990              6.250         6 Month Libor       12/1/99        Long Beach
7745466      80474.75            84.71              9.990              6.990         6 Month Libor       12/1/99        Long Beach
7745755     102959.90            79.81              9.990              7.250         6 Month Libor       12/1/99        Long Beach
7745920     104763.38            69.84              9.990              6.750         6 Month Libor        6/1/98        Long Beach
7746076     152405.73            64.85              9.990              6.990         6 Month Libor       12/1/99        Long Beach
7746142     124838.01            84.81              9.990              6.500         6 Month Libor       12/1/99        Long Beach
7746217      45397.45            87.30              9.990              6.750         6 Month Libor        6/1/98        Long Beach
7746316      50785.26            82.58              9.990              5.990         6 Month Libor       12/1/99        Long Beach
7746332     245358.73            46.29              9.990              6.990         6 Month Libor        6/1/98        Long Beach
7746738      33923.38            72.95              9.990              6.500         6 Month Libor       12/1/99        Long Beach
7746852      56850.96            61.79              9.990              7.250         6 Month Libor       12/1/99        Long Beach
7746944     255423.02            79.82              9.990              6.250         6 Month Libor       12/1/99        Long Beach
7747116      97280.26            72.06              9.990              8.000         6 Month Libor       12/1/99        Long Beach
7747470     154810.08            79.80              9.990              7.250         6 Month Libor       12/1/99        Long Beach
7747504      98028.54            74.83              9.990              5.990         6 Month Libor        6/1/98        Long Beach
7747520     119729.54            79.82              9.990              6.990         6 Month Libor       12/1/99        Long Beach
7747827     126065.21            89.73              9.990              6.250         6 Month Libor       12/1/99        Long Beach
7747884     170814.13            79.45              9.990              6.875         6 Month Libor       12/1/99        Long Beach
7747892     167621.34            79.82              9.990              6.990         6 Month Libor       12/1/99        Long Beach
7747991     197553.73            89.80              9.990              8.000         6 Month Libor        6/1/98        Long Beach
7748148     120374.58            84.77              9.990              6.990         6 Month Libor       12/1/99        Long Beach
7748197     143637.14            79.80              9.990              6.990         6 Month Libor       12/1/99        Long Beach
7748288     124201.42            84.78              9.990              6.990         6 Month Libor       12/1/99        Long Beach
7748387     121974.46            72.60              9.990              5.990         6 Month Libor       12/1/99        Long Beach
7748734     148414.72            84.81              9.990              6.250         6 Month Libor       12/1/99        Long Beach
7748833     129307.87            89.80              9.990              7.250         6 Month Libor       12/1/99        Long Beach
7748924      49886.11            41.57              9.990              6.990         6 Month Libor       12/1/99        Long Beach
7748932     101770.10            79.82              9.990              6.250         6 Month Libor       12/1/99        Long Beach
7749120     156895.59            84.81              9.990              6.990         6 Month Libor       12/1/99        Long Beach
7749146     124668.39            84.81              9.990              6.990         6 Month Libor       12/1/99        Long Beach
7749187     111427.84            74.78              9.990              6.990         6 Month Libor       12/1/99        Long Beach
7749252     598647.67            66.52              9.990              6.990         6 Month Libor       12/1/99        Long Beach
7749393     110250.94            84.81              9.990              6.500         6 Month Libor       12/1/99        Long Beach
7749443     419053.37            79.82              9.990              7.600         6 Month Libor       12/1/99        Long Beach
7749641      77225.55            89.80              9.990              7.250         6 Month Libor       12/1/99        Long Beach
7749732      98537.40            79.47              9.990              7.250         6 Month Libor       12/1/99        Long Beach
7749880      89398.07            79.82              9.990              6.990         6 Month Libor       12/1/99        Long Beach
7749948      93289.25            77.74              9.990              6.990         6 Month Libor       12/1/99        Long Beach
7750151     108654.56            89.80              9.990              6.990         6 Month Libor       12/1/99        Long Beach
7750268     134695.76            89.80              9.990              6.750         6 Month Libor        6/1/98        Long Beach
7750276      82178.16            79.78              9.990              6.500         6 Month Libor        6/1/98        Long Beach
7750300      82214.29            79.82              9.990              6.250         6 Month Libor       12/1/99        Long Beach
7750375     558737.86            68.14              9.990              6.990         6 Month Libor       12/1/99        Long Beach
7750441      77175.67            84.81              9.990              6.500         6 Month Libor        6/1/98        Long Beach
7750870     116611.57            84.81              9.990              6.990         6 Month Libor       12/1/99        Long Beach
7751035     112545.74            79.82              9.990              6.500         6 Month Libor        6/1/98        Long Beach
7887938     124608.15            84.77              9.990              6.990         6 Month Libor       12/1/99        Long Beach
7888597      74232.34            78.14              9.990              6.990         6 Month Libor       12/1/99        Long Beach
7888803     418824.96            80.54              9.990              6.990         6 Month Libor       12/1/99        Long Beach
7889520      34921.13            64.08              9.990              6.990         6 Month Libor       12/1/99        Long Beach
7889876     119649.71            79.77              9.990              6.990         6 Month Libor       12/1/99        Long Beach
7889942     102767.84            89.36              9.990              6.400         6 Month Libor       12/1/99        Long Beach
7890122      58431.15            84.68              9.990              6.990         6 Month Libor       12/1/99        Long Beach
7891138     103265.66            76.49              9.990              6.990         6 Month Libor       12/1/99        Long Beach
7891468      77315.05            60.40              9.990              6.990         6 Month Libor       12/1/99        Long Beach
7892904     127748.71            84.77              9.990              6.490         6 Month Libor       12/1/99        Long Beach
7893944     101765.01            84.80              9.990              6.500         6 Month Libor        6/1/98        Long Beach
7894678      82612.57            89.80              9.990              8.000         6 Month Libor        6/1/98        Long Beach
7887565     124361.17            84.03              9.990              5.900         6 Month Libor        1/1/00        Long Beach
7887631     145937.49            84.85              9.990              6.500         6 Month Libor        1/1/00        Long Beach
7888225     499102.22            74.49              9.990              6.500         6 Month Libor        1/1/00        Long Beach
7888548      79057.80            89.84              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7888670      78566.46            74.83              9.990              6.500         6 Month Libor        1/1/00        Long Beach
7888985     106059.24            84.85              9.990              6.250         6 Month Libor        1/1/00        Long Beach
7889066      98725.57            74.79              9.990              6.500         6 Month Libor        1/1/00        Long Beach
7889140      39777.67            61.20              9.990              6.500         6 Month Libor        1/1/00        Long Beach
7889439     134667.80            89.78              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7889579     223597.77            79.86              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7889702      96576.26            74.87              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7889843      60690.85            77.81              9.990              5.000         6 Month Libor        1/1/00        Long Beach
7890049     164200.73            68.42              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7890288      55065.97            84.72              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7890320     118734.99            69.84              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7890684     237572.62            84.70              9.990              4.000         6 Month Libor        1/1/00        Long Beach
7890965      74576.33            84.75              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7890981      48911.30            67.93              9.990              5.990         6 Month Libor        1/1/00        Long Beach
7891146      95525.83            79.82              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7891351      97474.66            89.84              9.990              6.500         6 Month Libor        7/1/98        Long Beach
7891377      33938.96            73.78              9.990              5.990         6 Month Libor        1/1/00        Long Beach
7891617      65881.49            73.20              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7891708     161210.03            74.98              9.990              5.990         6 Month Libor        1/1/00        Long Beach
7892060     106059.24            84.85              9.990              6.500         6 Month Libor        1/1/00        Long Beach
7892185     124276.43            74.87              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7892847      86694.06            89.84              9.990              6.500         6 Month Libor        1/1/00        Long Beach
7892995      95453.31            74.57              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7893019     131014.34            74.87              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7893043      63086.51            79.86              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7893241      50908.46            84.85              9.990              6.500         6 Month Libor        1/1/00        Long Beach
7893282      72120.27            84.85              9.990              5.500         6 Month Libor        1/1/00        Long Beach
7893290     143538.93            89.71              9.990              7.250         6 Month Libor        1/1/00        Long Beach
7893316      69874.32            47.21              9.990              6.500         6 Month Libor        1/1/00        Long Beach
7893480      48512.74            89.84              9.990              6.990         6 Month Libor        7/1/98        Long Beach
7893530      95827.63            79.86              9.990              6.500         6 Month Libor        1/1/00        Long Beach
7893787     194049.48            89.84              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7893852     130256.69            88.61              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7893886     120782.73            81.61              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7894108      44919.22            74.87              9.990              6.250         6 Month Libor        1/1/00        Long Beach
7894371     215511.32            87.96              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7894504      93961.73            78.96              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7894512     123028.68            84.85              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7894835      71831.89            79.81              9.990              5.990         6 Month Libor        1/1/00        Long Beach
7894868     213815.37            83.52              9.990              6.500         6 Month Libor        1/1/00        Long Beach
7894900     109453.10            83.55              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7894926     119784.53            74.87              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7894934      94330.30            89.84              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7894983      76363.12            84.85              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7895154      70423.31            84.85              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7895394      99797.35            73.92              9.990              6.990         6 Month Libor        7/1/98        Long Beach
7895436      56148.98            74.87              9.990              5.000         6 Month Libor        1/1/00        Long Beach
7895519      99021.86            79.86              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7895634     149729.15            80.07              9.990              5.000         6 Month Libor        1/1/00        Long Beach
7895659     195648.08            79.86              9.990              6.250         6 Month Libor        7/1/98        Long Beach
7895709      37532.48            76.60              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7896046     115707.44            79.80              9.990              6.990         6 Month Libor        7/1/98        Long Beach
7896251      18644.53            33.90              9.990              4.990         6 Month Libor        7/1/98        Long Beach
7896343     121656.17            72.41              9.990              5.990         6 Month Libor        1/1/00        Long Beach
7896368      31443.45            69.87              9.990              5.990         6 Month Libor        1/1/00        Long Beach
7896863      43841.15            79.71              9.990              5.990         6 Month Libor        1/1/00        Long Beach
7896921      69578.86            74.82              9.990              6.400         6 Month Libor        7/1/98        Long Beach
7896988      91834.79            79.86              9.990              5.990         6 Month Libor        1/1/00        Long Beach
7897077      61090.12            89.84              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7897085      93332.10            84.85              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7897143      77211.12            84.85              9.990              6.500         6 Month Libor        1/1/00        Long Beach
7897275     101816.87            84.85              9.990              5.990         6 Month Libor        1/1/00        Long Beach
7897820     423238.69            79.86              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7897861      58394.95            64.88              9.990              5.990         6 Month Libor        1/1/00        Long Beach
7897895      99720.61            89.84              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7897960     337692.54            78.90              9.990              6.500         6 Month Libor        1/1/00        Long Beach
7898083      51906.64            79.86              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7898174      81571.77            77.32              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7898281     199640.87            79.86              9.990              6.400         6 Month Libor        7/1/98        Long Beach
7898331     144240.55            84.85              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7898380      47514.54            69.87              9.990              5.990         6 Month Libor        1/1/00        Long Beach
7898398      30545.06            59.89              9.990              5.990         6 Month Libor        1/1/00        Long Beach
7898422      71870.72            59.89              9.990              5.990         6 Month Libor        1/1/00        Long Beach
7898430      98389.71            74.54              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7898448      51706.99            69.87              9.990              5.990         6 Month Libor        1/1/00        Long Beach
7898489      28947.94            79.31              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7898521      52405.72            49.91              9.990              5.990         6 Month Libor        1/1/00        Long Beach
7898570     195148.96            84.85              9.990              5.990         6 Month Libor        1/1/00        Long Beach
7899107      63827.80            79.78              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7899131     125773.75            74.87              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7899172     104810.99            69.87              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7899206      48912.01            69.87              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7899271      48612.55            77.16              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7899370     124575.18            79.86              9.990              6.500         6 Month Libor        1/1/00        Long Beach
7899479     219604.98            79.86              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7899487      29197.50            74.87              9.990              6.990         6 Month Libor        1/1/00        Long Beach
7899495      89089.76            84.85              9.990              6.990         6 Month Libor        1/1/00        Long Beach
8025017      69405.64            44.78              9.950              7.200         6 Month Libor        3/1/99        Accred
7889553     224596.76            74.87              9.999              6.990         6 Month Libor        1/1/00        Long Beach
8025082     109892.87            79.63             10.000              6.250         6 Month Libor       6/15/99        Accred
8025934      58956.32            79.67             10.000              6.000         6 Month Libor       7/15/99        Accred
8025892      58972.65            74.65             10.000              6.250         6 Month Libor        8/1/99        Accred
8026031      38822.81            78.75             10.000              6.000         6 Month Libor       8/15/99        Accred
8026130     127462.64            79.66             10.000              6.500         6 Month Libor       8/15/99        Accred
7664493      67752.28            84.69             10.000              6.750         6 Month Libor        9/1/99        Long Beach
8026809      74716.79            78.65             10.000              5.500         6 Month Libor        9/1/99        Accred
8026817      28806.54            52.38             10.000              6.500         6 Month Libor        9/1/99        Accred
8027161      29760.87            53.62             10.000              6.500         6 Month Libor        9/1/99        Accred
8027120      74163.56            79.75             10.000              6.250         6 Month Libor       9/15/99        Accred
8027138     147953.69            73.98             10.000              6.500         6 Month Libor       9/15/99        Accred
8027419      63497.64            74.70             10.000              6.250         6 Month Libor       9/15/99        Accred
7663537      28409.83            47.35             10.125              4.500         6 Month Libor        4/1/98        Long Beach
7663719      76172.35            84.64             10.000              5.500         6 Month Libor       10/1/99        Long Beach
7665011     146184.34            89.68             10.000              6.990         6 Month Libor       10/1/99        Long Beach
7667637     181407.65            79.56             10.000              5.990         6 Month Libor       10/1/99        Long Beach
7740111      81416.47            79.82             10.000              6.000         6 Month Libor       10/1/99        Long Beach
8028284      76492.11            64.82             10.000              6.750         6 Month Libor      10/15/99        Accred
7666696      44043.14            83.89             10.000              6.500         6 Month Libor        5/1/98        Long Beach
7667116      84769.60            57.28             10.000              6.500         6 Month Libor       11/1/99        Long Beach
7670367      71007.04            79.78             10.000              6.000         6 Month Libor       11/1/99        Long Beach
7670516      46623.33            84.77             10.000              7.000         6 Month Libor       11/1/99        Long Beach
7670730      53255.28            78.32             10.000              6.990         6 Month Libor        5/1/98        Long Beach
7671951      68613.53            79.78             10.000              7.250         6 Month Libor       11/1/99        Long Beach
7672900      80531.15            78.95             10.000              6.500         6 Month Libor        5/1/98        Long Beach
7740608      55946.19            84.77             10.000              5.500         6 Month Libor       11/1/99        Long Beach
7742596      93495.93            71.92             10.000              6.500         6 Month Libor       11/1/99        Long Beach
7744691      75195.65            62.66             10.000              5.600         6 Month Libor       11/1/99        Long Beach
7745862     103219.47            89.76             10.000              6.990         6 Month Libor       11/1/99        Long Beach
8028631      74796.71            72.90             10.000              6.500         6 Month Libor       11/1/99        Accred
8028714      49465.54            79.78             10.000              6.250         6 Month Libor       11/1/99        Accred
8030504     177717.05            84.63             10.000              6.750         6 Month Libor       11/1/99        Accred
8029498     151757.89            89.80             10.000              6.500         6 Month Libor      11/15/99        Accred
8029522      71838.02            99.78             10.000              6.000         6 Month Libor      11/15/99        Accred
8029555     177799.17            89.80             10.000              6.000         6 Month Libor      11/15/99        Accred
8029613     132501.30            79.82             10.000              6.250         6 Month Libor      11/15/99        Accred
8029738      70801.97            79.55             10.000              6.500         6 Month Libor      11/15/99        Accred
7743362     164628.92            74.83             10.000              6.990         6 Month Libor        6/1/98        Long Beach
7744873     137390.27            88.64             10.000              6.990         6 Month Libor       12/1/99        Long Beach
7745227     235718.67            74.83             10.000              5.990         6 Month Libor       12/1/99        Long Beach
7745458      65103.23            74.83             10.000              6.750         6 Month Libor        6/1/98        Long Beach
7747330      39012.06            45.90             10.000              6.500         6 Month Libor        6/1/98        Long Beach
7747934      94265.52            89.78             10.000              6.990         6 Month Libor       12/1/99        Long Beach
7749773      65552.26            89.80             10.000              6.990         6 Month Libor       12/1/99        Long Beach
7750458      62334.49            84.81             10.000              6.990         6 Month Libor       12/1/99        Long Beach
7750680     132666.98            82.92             10.000              6.990         6 Month Libor       12/1/99        Long Beach
7750805      76327.96            81.20             10.000              7.000         6 Month Libor       12/1/99        Long Beach
7889538     135694.11            79.82             10.000              7.000         6 Month Libor       12/1/99        Long Beach
7889611      75480.15            84.81             10.000              6.500         6 Month Libor       12/1/99        Long Beach
7889793     182338.99            84.81             10.000              5.990         6 Month Libor       12/1/99        Long Beach
7892607     115339.48            83.88             10.000              7.150         6 Month Libor       12/1/99        Long Beach
8030140     111748.04            79.82             10.000              6.750         6 Month Libor       12/1/99        Accred
7887540     314292.74            79.67             10.000              6.500         6 Month Libor        1/1/00        Long Beach
7888696     235577.14            79.86             10.000              6.990         6 Month Libor        1/1/00        Long Beach
7888977     159713.29            77.91             10.000              7.000         6 Month Libor        7/1/98        Long Beach
7889454     134159.16            76.23             10.000              6.600         6 Month Libor        7/1/98        Long Beach
7890866     417750.13            89.84             10.000              6.990         6 Month Libor        1/1/00        Long Beach
7893969     182117.03            84.71             10.000              6.750         6 Month Libor        7/1/98        Long Beach
7895246      42823.12            54.90             10.000              6.990         6 Month Libor        1/1/00        Long Beach
7895774      36589.48            58.54             10.000              6.500         6 Month Libor        7/1/98        Long Beach
7896913     171691.83            79.86             10.000              6.990         6 Month Libor        1/1/00        Long Beach
7897721      50908.62            74.87             10.000              5.990         6 Month Libor        1/1/00        Long Beach
7740145      67192.84            74.66             10.050              7.150         6 Month Libor        8/1/99        Long Beach
8030660     126062.49            79.79             10.070              6.750         6 Month Libor       11/1/99        Accred
7892557      70255.93            79.84             10.100              5.900         6 Month Libor        1/1/00        Long Beach
7898760     223607.08            79.86             10.100              6.990         6 Month Libor        1/1/00        Long Beach
8025462     121352.49            88.58             10.100              7.000         6 Month Libor        7/1/99        Accred
8025702     103623.40            74.02             10.115              6.750         6 Month Libor        7/1/99        Accred
8025157      66501.07            89.26             10.125              6.500         6 Month Libor        7/1/99        Accred
8025421     149398.45            34.74             10.125              6.750         6 Month Libor       7/15/99        Accred
8025926     137342.09            78.04             10.125              6.000         6 Month Libor        8/1/99        Accred
8025363      56724.42            65.96             10.125              6.500         6 Month Libor       8/15/99        Accred
8026155     233169.42            89.68             10.125              6.500         6 Month Libor       8/15/99        Accred
8026205      88783.75            89.68             10.125              6.500         6 Month Libor       8/15/99        Accred
8026593      79192.86            83.36             10.125              6.500         6 Month Libor        9/1/99        Accred
8026932      71179.15            84.74             10.125              6.500         6 Month Libor       9/15/99        Accred
8027682      52835.89            61.44             10.125              6.500         6 Month Libor       10/1/99        Accred
8027856      84139.00            79.75             10.125              6.500         6 Month Libor       10/1/99        Accred
8027997     117306.22            69.00             11.625              6.500         6 Month Libor       4/15/98        Accred
8028482      87213.98            84.67             10.125              6.500         6 Month Libor      10/15/99        Accred
8028540     113699.09            74.80             10.125              6.000         6 Month Libor      10/15/99        Accred
7672801     463772.60            65.32             10.125              6.990         6 Month Libor       11/1/99        Long Beach
7673064      86022.36            74.80             10.125              6.500         6 Month Libor       11/1/99        Long Beach
8028797      89762.40            78.05             10.125              6.000         6 Month Libor       11/1/99        Accred
8028912     147359.96            66.98             10.125              7.250         6 Month Libor       11/1/99        Accred
8030454      76796.78            60.00             10.125              6.500         6 Month Libor       11/1/99        Accred
8029746     379167.68            79.82             10.125              7.625         6 Month Libor      11/15/99        Accred
7744287      63859.35            79.82             10.125              6.990         6 Month Libor       12/1/99        Long Beach
7894546      80609.10            84.85             10.125              7.250         6 Month Libor        1/1/00        Long Beach
7663503     127606.21            79.75             10.150              5.500         6 Month Libor       10/1/99        Long Beach
7667710      94059.73            83.24             10.150              5.500         6 Month Libor       10/1/99        Long Beach
7668031      85327.81            77.57             10.150              5.500         6 Month Libor       10/1/99        Long Beach
7665938      72060.28            82.83             10.150              6.550         6 Month Libor       11/1/99        Long Beach
7666779      58645.64            79.79             10.150              6.990         6 Month Libor       11/1/99        Long Beach
7667058     122078.63            78.66             10.150              6.250         6 Month Libor       11/1/99        Long Beach
7667959      22341.21            69.82             10.150              5.500         6 Month Libor       11/1/99        Long Beach
7669120      47433.03            69.75             10.150              6.500         6 Month Libor       11/1/99        Long Beach
7669666     219422.36            79.79             10.150              6.500         6 Month Libor        5/1/98        Long Beach
7669922     126666.55            83.33             10.150              6.000         6 Month Libor       11/1/99        Long Beach
7670276      49916.64            83.19             10.150              5.500         6 Month Libor       11/1/99        Long Beach
7672868      38997.36            84.78             10.150              6.500         6 Month Libor       11/1/99        Long Beach
7741655     127165.27            84.78             10.150              6.500         6 Month Libor       11/1/99        Long Beach
7744295     183267.56            69.82             10.150              6.990         6 Month Libor       11/1/99        Long Beach
7742430      24732.42            61.83             10.150              6.250         6 Month Libor       12/1/99        Long Beach
7742570     100362.46            79.65             10.150              6.990         6 Month Libor       12/1/99        Long Beach
7896053      72973.13            83.88             10.150              6.500         6 Month Libor        1/1/00        Long Beach
7665581     146318.10            89.77             10.190              7.950         6 Month Libor        5/1/98        Long Beach
8027476     108418.23            74.77             10.190              6.625         6 Month Libor       10/1/99        Accred
7670938      84777.65            84.78             10.200              6.990         6 Month Libor       11/1/99        Long Beach
7744113     254450.28            84.82             10.200              6.500         6 Month Libor       12/1/99        Long Beach
7745839     139199.28            89.81             10.200              7.300         6 Month Libor       12/1/99        Long Beach
7890155     187677.15            79.86             10.200              7.990         6 Month Libor        1/1/00        Long Beach
7671506     131353.40            84.74             10.230              6.990         6 Month Libor        5/1/98        Long Beach
7666837     171999.45            74.78             10.240              5.500         6 Month Libor       11/1/99        Long Beach
7672876      38899.54            64.83             10.240              7.000         6 Month Libor       11/1/99        Long Beach
7750789      65459.80            79.83             10.240              7.250         6 Month Libor        6/1/98        Long Beach
7890973     373113.64            64.89             10.240              6.990         6 Month Libor        7/1/98        Long Beach
8024937     123116.89            69.56             12.250              7.250         6 Month Libor        6/1/97        Accred
8024911     104557.26            84.32             10.250              5.575         6 Month Libor      12/15/98        Accred
8024960      94852.30            89.48             10.250              6.500         6 Month Libor       3/15/99        Accred
8025397      73179.60            69.69             10.250              6.750         6 Month Libor        7/1/99        Accred
8025652      75668.72            78.01             10.250              6.250         6 Month Libor        7/1/99        Accred
8025215     453222.84            69.73             10.250              7.000         6 Month Libor        8/1/99        Accred
8025728      62035.72            79.53             10.250              6.500         6 Month Libor       8/15/99        Accred
8026247      33882.42            56.47             10.250              7.000         6 Month Libor       8/15/99        Accred
7663073     220186.19            86.35             10.250              6.990         6 Month Libor        9/1/99        Long Beach
7740525      58198.14            79.72             10.250              5.250         6 Month Libor        9/1/99        Long Beach
8026635     347826.80            79.69             10.250              6.500         6 Month Libor        9/1/99        Accred
8026833     170005.25            89.48             10.250              6.750         6 Month Libor        9/1/99        Accred
8027450      84454.96            74.74             10.250              6.500         6 Month Libor       9/15/99        Accred
7663859     122873.02            84.74             10.250              6.990         6 Month Libor       10/1/99        Long Beach
7664758      93218.43            77.68             10.250              6.500         6 Month Libor       10/1/99        Long Beach
7664774      89582.59            74.65             11.250              6.500         6 Month Libor        4/1/98        Long Beach
7665763     131602.48            77.87             10.250              6.500         6 Month Libor       10/1/99        Long Beach
7666282      45366.77            64.81             11.250              6.990         6 Month Libor        4/1/98        Long Beach
7666456     128810.90            84.74             10.250              6.990         6 Month Libor       10/1/99        Long Beach
7668072      91722.94            79.07             10.250              7.500         6 Month Libor       10/1/99        Long Beach
7741069      45865.33            79.08             11.250              6.990         6 Month Libor        4/1/98        Long Beach
7741515     134593.40            74.77             10.250              7.250         6 Month Libor       10/1/99        Long Beach
8027732     186352.05            84.71             10.250              6.250         6 Month Libor       10/1/99        Accred
7663032      69022.14            76.69             10.250              6.500         6 Month Libor       11/1/99        Long Beach
7666233     339126.08            84.78             10.250              6.000         6 Month Libor       11/1/99        Long Beach
7666308      90766.11            64.83             10.250              6.500         6 Month Libor       11/1/99        Long Beach
7666415     106775.49            69.79             10.250              6.990         6 Month Libor        5/1/98        Long Beach
7666431      84775.68            76.37             10.250              7.250         6 Month Libor       11/1/99        Long Beach
7666662     183128.09            84.78             10.250              6.000         6 Month Libor       11/1/99        Long Beach
7667900      35637.08            64.79             10.250              6.500         6 Month Libor       11/1/99        Long Beach
7668098     113053.67            79.62             10.250              6.250         6 Month Libor       11/1/99        Long Beach
7668700     114105.95            79.79             10.250              7.250         6 Month Libor       11/1/99        Long Beach
7668866      59845.79            39.90             10.250              6.990         6 Month Libor       11/1/99        Long Beach
7669161      40339.04            69.55             10.250              6.990         6 Month Libor       11/1/99        Long Beach
7669542      34905.01            74.27             10.250              6.990         6 Month Libor       11/1/99        Long Beach
7669625      94955.29            84.78             10.250              5.500         6 Month Libor       11/1/99        Long Beach
7669906     396478.26            74.81             10.250              6.990         6 Month Libor        5/1/98        Long Beach
7669930     159588.74            79.79             10.250              6.990         6 Month Libor       11/1/99        Long Beach
7670656     169004.48            79.79             10.250              6.990         6 Month Libor       11/1/99        Long Beach
7671431      30920.33            44.81             10.250              7.250         6 Month Libor       11/1/99        Long Beach
7671746     100939.90            79.79             10.250              6.250         6 Month Libor        5/1/98        Long Beach
7671795     101259.07            79.11             10.250              6.990         6 Month Libor       11/1/99        Long Beach
7671910     181133.22            79.79             10.250              6.990         6 Month Libor       11/1/99        Long Beach
7672306     209779.38            79.76             10.250              6.500         6 Month Libor        5/1/98        Long Beach
7672314      54966.98            83.28             10.250              6.750         6 Month Libor       11/1/99        Long Beach
7672579      35158.54            74.81             10.250              7.250         6 Month Libor       11/1/99        Long Beach
7672736      59845.79            79.79             10.250              5.990         6 Month Libor       11/1/99        Long Beach
7672892      55856.03            76.52             10.250              6.250         6 Month Libor       11/1/99        Long Beach
7673023     148118.30            89.77             10.250              7.250         6 Month Libor       11/1/99        Long Beach
7673106      83784.06            67.03             10.250              5.990         6 Month Libor       11/1/99        Long Beach
7673262      75006.68            78.95             10.250              7.250         6 Month Libor       11/1/99        Long Beach
7673353      87770.69            79.79             10.250              5.990         6 Month Libor       11/1/99        Long Beach
7741424      67825.20            84.78             10.250              6.990         6 Month Libor        5/1/98        Long Beach
7744576     119691.56            55.93             10.250              5.000         6 Month Libor       11/1/99        Long Beach
7744584      84781.49            73.09             10.250              6.500         6 Month Libor       11/1/99        Long Beach
7747900      71814.95            74.81             10.250              6.750         6 Month Libor        5/1/98        Long Beach
7750508      55058.09            76.47             10.250              6.700         6 Month Libor       11/1/99        Long Beach
8028839      91547.25            84.77             10.250              6.000         6 Month Libor       11/1/99        Accred
8029035     101887.42            89.37             10.250              6.500         6 Month Libor       11/1/99        Accred
8029167      41542.92            69.24             10.250              6.750         6 Month Libor       11/1/99        Accred
8029217      66098.61            64.80             10.250              7.250         6 Month Libor       11/1/99        Accred
8030702     133655.53            89.10             10.250              6.000         6 Month Libor       11/1/99        Accred
8029357     292774.18            89.81             10.250              6.000         6 Month Libor      11/15/99        Accred
8029563     116750.46            89.81             10.250              6.250         6 Month Libor      11/15/99        Accred
8029654     419104.18            79.83             10.250              6.750         6 Month Libor      11/15/99        Accred
8029811     134911.63            79.83             10.250              6.990         6 Month Libor      11/15/99        Accred
7740921     207805.84            84.82             10.250              6.500         6 Month Libor       12/1/99        Long Beach
7741614      61518.49            89.81             10.250              5.500         6 Month Libor       12/1/99        Long Beach
7742745     101782.46            84.82             10.250              5.750         6 Month Libor       12/1/99        Long Beach
7742935      24447.77            69.85             10.250              6.990         6 Month Libor       12/1/99        Long Beach
7743032      48646.03            76.61             10.250              6.990         6 Month Libor       12/1/99        Long Beach
7743149     128724.87            59.87             10.250              7.250         6 Month Libor        6/1/98        Long Beach
7743305      64661.81            79.83             10.250              6.990         6 Month Libor       12/1/99        Long Beach
7743941      35922.79            79.83             10.250              6.000         6 Month Libor        6/1/98        Long Beach
7744683      97391.86            79.83             10.250              6.250         6 Month Libor       12/1/99        Long Beach
7744865     104270.63            57.93             10.250              6.500         6 Month Libor       12/1/99        Long Beach
7745870      60620.44            86.60             10.250              6.750         6 Month Libor       12/1/99        Long Beach
7746613      25992.02            60.45             10.250              5.990         6 Month Libor       12/1/99        Long Beach
7747637     175998.81            83.81             10.250              6.250         6 Month Libor        6/1/98        Long Beach
7747678     149680.07            59.87             10.250              6.990         6 Month Libor       12/1/99        Long Beach
7747785     285839.05            84.82             10.250              6.990         6 Month Libor       12/1/99        Long Beach
7748122     133913.76            79.24             10.250              6.500         6 Month Libor       12/1/99        Long Beach
7748528      95795.24            79.83             10.250              6.990         6 Month Libor       12/1/99        Long Beach
7749047     273615.17            72.38             10.250              6.990         6 Month Libor        6/1/98        Long Beach
7749237     103778.16            79.83             10.250              7.250         6 Month Libor       12/1/99        Long Beach
7749278      89007.01            78.77             10.250              6.600         6 Month Libor        6/1/98        Long Beach
7749286      66770.28            69.92             10.250              5.990         6 Month Libor       12/1/99        Long Beach
7749294      64861.34            67.92             10.250              5.990         6 Month Libor       12/1/99        Long Beach
7750136     139950.88            79.07             10.250              7.300         6 Month Libor       12/1/99        Long Beach
7750185     261042.04            79.83             10.250              6.990         6 Month Libor        6/1/98        Long Beach
7750920     199493.57            79.80             10.250              7.250         6 Month Libor       12/1/99        Long Beach
7750995      56938.28            88.97             10.250              6.990         6 Month Libor       12/1/99        Long Beach
7751027      50881.15            83.41             10.250              6.990         6 Month Libor       12/1/99        Long Beach
7888027     142894.56            79.83             10.250              6.750         6 Month Libor       12/1/99        Long Beach
7888134      73443.03            79.83             10.250              5.500         6 Month Libor       12/1/99        Long Beach
7888472      99786.73            71.28             10.250              6.990         6 Month Libor       12/1/99        Long Beach
7890858     175125.67            89.81             10.250              7.250         6 Month Libor       12/1/99        Long Beach
7891179      78457.31            84.82             10.250              7.200         6 Month Libor       12/1/99        Long Beach
7891526     132998.40            66.00             10.250              6.750         6 Month Libor        6/1/98        Long Beach
8029951     115353.40            83.59             10.250              7.000         6 Month Libor       12/1/99        Accred
8030462      71079.00            79.86             10.250              6.500         6 Month Libor      12/15/99        Accred
8030579     146949.87            79.43             10.250              6.250         6 Month Libor      12/15/99        Accred
7887888      79864.09            76.06             10.250              5.990         6 Month Libor        1/1/00        Long Beach
7888001      58550.37            84.86             10.250              6.500         6 Month Libor        1/1/00        Long Beach
7888274     231605.82            79.86             10.250              6.990         6 Month Libor        1/1/00        Long Beach
7889603     190925.08            74.87             10.250              6.990         6 Month Libor        1/1/00        Long Beach
7889926      63811.38            79.76             10.250              6.990         6 Month Libor        1/1/00        Long Beach
7890544     124228.58            84.22             10.250              6.750         6 Month Libor        1/1/00        Long Beach
7891088     141758.77            78.75             10.250              5.990         6 Month Libor        1/1/00        Long Beach
7891229      81985.47            74.87             10.250              6.990         6 Month Libor        1/1/00        Long Beach
7891450      44973.47            84.86             10.250              5.990         6 Month Libor        1/1/00        Long Beach
7892763     113706.49            84.23             10.250              6.990         6 Month Libor        1/1/00        Long Beach
7892987      61944.58            84.86             10.250              6.500         6 Month Libor        1/1/00        Long Beach
7894009     269541.28            85.57             10.250              6.990         6 Month Libor        1/1/00        Long Beach
7894033      53034.76            84.18             10.250              7.100         6 Month Libor        1/1/00        Long Beach
7894264     144249.26            84.85             10.250              6.990         6 Month Libor        1/1/00        Long Beach
7894579      38334.76            79.86             10.250              6.500         6 Month Libor        1/1/00        Long Beach
7894918     164619.83            84.86             10.250              6.990         6 Month Libor        1/1/00        Long Beach
7895121      51911.66            77.48             10.250              5.990         6 Month Libor        7/1/98        Long Beach
7895287      91644.04            84.86             10.250              6.500         6 Month Libor        1/1/00        Long Beach
7895550      56860.10            63.18             10.250              6.500         6 Month Libor        1/1/00        Long Beach
7895790      67884.46            79.86             10.250              6.990         6 Month Libor        1/1/00        Long Beach
7895865      42167.63            68.57             10.250              6.740         6 Month Libor        1/1/00        Long Beach
7896061     166909.12            83.45             10.250              6.990         6 Month Libor        1/1/00        Long Beach
7896285      86103.45            74.87             10.250              6.990         6 Month Libor        1/1/00        Long Beach
7896327      58250.85            71.47             10.250              6.990         6 Month Libor        1/1/00        Long Beach
7896376      50089.75            71.05             10.250              6.990         6 Month Libor        1/1/00        Long Beach
7897192      29200.30            74.87             10.250              6.250         6 Month Libor        1/1/00        Long Beach
7897309      77914.57            84.69             10.250              6.990         6 Month Libor        1/1/00        Long Beach
7897788     129379.81            78.41             10.250              6.990         6 Month Libor        7/1/98        Long Beach
7898000      71278.68            84.86             10.250              6.990         6 Month Libor        7/1/98        Long Beach
7898554      60671.72            84.27             10.250              6.990         6 Month Libor        1/1/00        Long Beach
7898976      85654.26            55.98             10.250              6.990         6 Month Libor        7/1/98        Long Beach
7899602      42677.38            74.87             10.250              6.000         6 Month Libor        1/1/00        Long Beach
7664832      30671.60            40.90             10.290              5.750         6 Month Libor       11/1/99        Long Beach
7742349      50670.54            79.80             10.290              5.750         6 Month Libor       11/1/99        Long Beach
7747694      31882.52            79.71             10.290              6.500         6 Month Libor       12/1/99        Long Beach
7741325      94198.60            86.42             10.300              6.950         6 Month Libor       11/1/99        Long Beach
7743040      32331.63            68.07             10.300              5.500         6 Month Libor       12/1/99        Long Beach
7750243      89061.64            84.82             10.300              6.750         6 Month Libor       12/1/99        Long Beach
7896996      58311.78            89.71             10.300              6.990         6 Month Libor        1/1/00        Long Beach
7741788     129616.69            77.15             10.350              6.250         6 Month Libor       10/1/99        Long Beach
7887805     115657.99            79.22             10.350              5.500         6 Month Libor       10/1/99        Long Beach
7665235      29026.78            74.81             10.350              6.990         6 Month Libor       11/1/99        Long Beach
7669823      62841.49            69.82             10.350              6.750         6 Month Libor       11/1/99        Long Beach
7671621     143637.67            79.36             10.350              6.990         6 Month Libor       11/1/99        Long Beach
7741390     175557.11            88.22             10.350              7.500         6 Month Libor       11/1/99        Long Beach
8024895      36044.51            69.32             10.375              6.250         6 Month Libor      11/15/98        Accred
8025660     164300.46            74.68             10.375              6.500         6 Month Libor        7/1/99        Accred
8026098     188363.73            75.35             10.375              5.875         6 Month Libor       8/15/99        Accred
8026775      60096.71            84.05             10.375              6.500         6 Month Libor        9/1/99        Accred
8026924     108332.25            74.20             11.375              6.000         6 Month Libor        3/1/98        Accred
8027435      99706.69            76.70             10.375              6.750         6 Month Libor       9/15/99        Accred
8027583     196689.78            84.60             10.375              6.500         6 Month Libor       10/1/99        Accred
8027591      46064.49            69.79             10.375              6.750         6 Month Libor       10/1/99        Accred
8027609      63164.17            69.79             10.375              6.750         6 Month Libor       10/1/99        Accred
8027674      69545.37            74.78             10.375              6.750         6 Month Libor       10/1/99        Accred
7668270     284286.66            74.81             10.375              6.990         6 Month Libor       11/1/99        Long Beach
8028813      86484.49            84.79             10.375              6.500         6 Month Libor        5/1/98        Accred
8028888      62341.43            79.42             10.375              6.250         6 Month Libor       11/1/99        Accred
8028920     115709.61            79.80             10.375              6.500         6 Month Libor       11/1/99        Accred
8029134      52368.59            74.81             10.375              6.500         6 Month Libor       11/1/99        Accred
8029365      63590.42            84.79             10.375              6.500         6 Month Libor       11/1/99        Accred
8029274     251476.63            89.81             10.375              6.250         6 Month Libor      11/15/99        Accred
8029373      72099.94            84.82             10.375              6.500         6 Month Libor      11/15/99        Accred
7747322      83027.19            79.83             10.375              6.500         6 Month Libor        6/1/98        Long Beach
7749757      89811.04            59.87             10.375              7.250         6 Month Libor       12/1/99        Long Beach
8030058      55803.84            80.88             10.375              6.250         6 Month Libor       12/1/99        Accred
8030314      36923.17            49.56             10.375              6.625         6 Month Libor       12/1/99        Accred
7891815      46348.18            71.30             10.375              6.999         6 Month Libor        1/1/00        Long Beach
7892029      58328.37            72.91             10.375              6.990         6 Month Libor        1/1/00        Long Beach
7896459      76373.39            80.39             10.375              6.990         6 Month Libor        1/1/00        Long Beach
7663982      63091.36            88.24             11.390              6.990         6 Month Libor        4/1/98        Long Beach
7664147      79800.39            88.77             10.390              6.990         6 Month Libor        5/1/98        Long Beach
7747819      77738.74            56.33             10.390              6.250         6 Month Libor       12/1/99        Long Beach
7665268      71820.71            78.07             10.400              6.500         6 Month Libor       11/1/99        Long Beach
7665656     131421.97            84.79             10.400              5.250         6 Month Libor       11/1/99        Long Beach
7742109      57052.36            67.12             10.400              6.000         6 Month Libor       11/1/99        Long Beach
7742786      95427.45            84.82             10.400              5.500         6 Month Libor       12/1/99        Long Beach
7747587      86820.25            69.46             10.400              6.990         6 Month Libor       12/1/99        Long Beach
7889728      95594.45            84.08             10.400              6.250         6 Month Libor       12/1/99        Long Beach
7893621      17251.56            75.01             10.400              6.990         6 Month Libor        1/1/00        Long Beach
7895725      63804.54            76.87             10.400              6.990         6 Month Libor        1/1/00        Long Beach
7895766      39934.18            61.91             10.400              6.500         6 Month Libor        1/1/00        Long Beach
7897093     103829.97            79.87             10.430              6.750         6 Month Libor        7/1/98        Long Beach
7666092     111676.75            78.65             10.450              7.100         6 Month Libor       10/1/99        Long Beach
7742612     140752.40            84.79             10.450              5.500         6 Month Libor       11/1/99        Long Beach
7743818      55862.06            69.83             10.450              8.050         6 Month Libor       11/1/99        Long Beach
7743826      33517.20            69.83             10.450              8.050         6 Month Libor       11/1/99        Long Beach
7744568     117435.00            84.79             10.450              7.200         6 Month Libor       11/1/99        Long Beach
7745243      38920.29            77.84             10.450              7.550         6 Month Libor       12/1/99        Long Beach
7749310     127538.76            89.82             10.450              6.990         6 Month Libor       12/1/99        Long Beach
7895063      74278.87            79.87             10.450              6.990         6 Month Libor        7/1/98        Long Beach
7895568     167726.49            79.87             10.450              6.990         6 Month Libor        1/1/00        Long Beach
7901374     359413.96            68.89             10.450              7.250         6 Month Libor        1/1/00        Provident
8026296      75180.04            72.99             10.490              6.250         6 Month Libor       8/15/99        Accred
8026429      49037.72            77.84             10.490              6.750         6 Month Libor       8/15/99        Accred
8027948     303457.01            89.78             10.490              6.750         6 Month Libor      10/15/99        Accred
8028508     224450.42            89.78             10.490              6.490         6 Month Libor      10/15/99        Accred
8028755     180557.91            63.13             10.490              6.500         6 Month Libor       11/1/99        Accred
8029506     197598.71            77.49             10.490              6.750         6 Month Libor      11/15/99        Accred
8029761      85675.99            84.83             10.490              6.000         6 Month Libor      11/15/99        Accred
7664196      84756.77            76.36             10.490              5.990         6 Month Libor       10/1/99        Long Beach
7667967     101349.11            76.78             10.490              6.500         6 Month Libor       10/1/99        Long Beach
7740137      44871.19            52.79             10.490              6.750         6 Month Libor       10/1/99        Long Beach
7664295     107496.80            78.18             10.490              6.990         6 Month Libor       11/1/99        Long Beach
7665672     156896.59            69.73             10.490              6.500         6 Month Libor       11/1/99        Long Beach
7666720     139875.93            84.77             10.490              6.990         6 Month Libor       11/1/99        Long Beach
7667645     116699.77            69.88             10.490              6.990         6 Month Libor       11/1/99        Long Beach
7667678      60651.49            79.80             10.490              6.500         6 Month Libor       11/1/99        Long Beach
7668387      53369.30            50.83             10.490              6.990         6 Month Libor        5/1/98        Long Beach
7669104      73769.28            84.79             10.490              5.500         6 Month Libor       11/1/99        Long Beach
7669203      64641.72            79.80             10.490              6.990         6 Month Libor       11/1/99        Long Beach
7670250     108923.21            69.82             10.490              6.750         6 Month Libor        5/1/98        Long Beach
7670284     182752.58            76.15             10.490              5.000         6 Month Libor       11/1/99        Long Beach
7671936      94768.00            77.05             10.490              6.990         6 Month Libor       11/1/99        Long Beach
7672348      71722.00            70.32             10.490              6.500         6 Month Libor       11/1/99        Long Beach
7672660      91775.31            79.80             10.490              6.500         6 Month Libor        5/1/98        Long Beach
7742810     183550.65            79.80             10.490              6.500         6 Month Libor       11/1/99        Long Beach
7744519     159609.21            79.80             10.490              5.500         6 Month Libor       11/1/99        Long Beach
7745649     314230.70            69.83             10.490              6.500         6 Month Libor        5/1/98        Long Beach
7741283      42234.25            78.94             10.490              6.990         6 Month Libor       12/1/99        Long Beach
7742661      35927.03            79.84             10.490              6.500         6 Month Libor       12/1/99        Long Beach
7743511      79638.28            84.72             10.490              6.990         6 Month Libor       12/1/99        Long Beach
7744493      31386.28            78.47             10.490              6.500         6 Month Libor       12/1/99        Long Beach
7745698      44709.20            79.84             10.490              5.990         6 Month Libor       12/1/99        Long Beach
7747140      54713.88            84.18             10.490              6.750         6 Month Libor        6/1/98        Long Beach
7748114      67332.12            74.81             10.490              6.990         6 Month Libor       12/1/99        Long Beach
7750094      97401.23            79.84             10.490              6.990         6 Month Libor       12/1/99        Long Beach
7890098     169256.33            79.84             10.490              6.000         6 Month Libor       12/1/99        Long Beach
7890296     206075.10            60.26             10.490              6.990         6 Month Libor       12/1/99        Long Beach
7891955     232428.04            77.48             10.490              6.990         6 Month Libor       12/1/99        Long Beach
8036774      83829.80            55.89             10.490              6.990         6 Month Libor       12/1/99        Long Beach
7891302      54911.21            56.03             10.490              6.990         6 Month Libor        1/1/00        Long Beach
7895493      52634.13            78.56             10.490              6.500         6 Month Libor        1/1/00        Long Beach
7895949     103447.78            84.86             10.490              6.990         6 Month Libor        1/1/00        Long Beach
7898182      52884.85            54.52             10.490              6.990         6 Month Libor        1/1/00        Long Beach
7898273     124798.24            56.73             10.490              7.000         6 Month Libor        1/1/00        Long Beach
7888423      27362.36            54.72             10.500              5.000         6 Month Libor        1/1/00        Long Beach
7663099     111573.31            70.62             11.500              6.990         6 Month Libor        1/1/98        Long Beach
8025553     119555.46            62.92             10.500              7.000         6 Month Libor       7/15/99        Accred
8025579     119554.01            79.70             10.500              6.250         6 Month Libor       7/15/99        Accred
8025850     151586.35            84.69             10.500              6.250         6 Month Libor       7/15/99        Accred
7663057      39612.40            74.74             11.500              6.500         6 Month Libor        2/1/98        Long Beach
8026197      77818.77            74.75             10.500              6.500         6 Month Libor       8/15/99        Accred
8026320     219777.06            87.91             10.500              6.500         6 Month Libor       8/15/99        Accred
8026403      38588.78            83.89             10.500              6.250         6 Month Libor       8/15/99        Accred
7663230     118609.89            88.91             10.500              6.000         6 Month Libor        9/1/99        Long Beach
8026726      96482.65            84.71             10.500              6.500         6 Month Libor        9/1/99        Accred
8026734      95534.44            79.61             10.500              6.500         6 Month Libor        9/1/99        Accred
8026767      96911.47            69.22             10.500              6.750         6 Month Libor        9/1/99        Accred
8026940      73315.04            83.31             10.500              6.250         6 Month Libor       9/15/99        Accred
8027187      91737.19            78.41             10.500              7.000         6 Month Libor       9/15/99        Accred
7664121     139101.63            89.74             10.500              6.990         6 Month Libor       10/1/99        Long Beach
7664139     658115.14            79.77             10.500              6.990         6 Month Libor       10/1/99        Long Beach
7664923     135611.57            84.76             10.500              5.990         6 Month Libor       10/1/99        Long Beach
7665193      20243.68            51.91             11.500              6.990         6 Month Libor        4/1/98        Long Beach
7665730     187311.98            79.37             10.500              6.990         6 Month Libor       10/1/99        Long Beach
7666563     438743.46            79.05             10.500              6.990         6 Month Libor       10/1/99        Long Beach
7667470      55092.25            84.37             10.500              6.500         6 Month Libor       10/1/99        Long Beach
7669062      95724.79            79.77             10.500              6.000         6 Month Libor       10/1/99        Long Beach
7740509     398857.64            79.77             10.500              5.990         6 Month Libor       10/1/99        Long Beach
7740897     177990.24            84.76             10.500              6.500         6 Month Libor       10/1/99        Long Beach
8027351      64483.20            70.09             10.500              6.500         6 Month Libor       10/1/99        Accred
8027658      40768.17            64.71             10.500              6.750         6 Month Libor       10/1/99        Accred
8027765     493586.34            74.79             10.500              7.000         6 Month Libor       10/1/99        Accred
8027963      29166.48            63.41             10.500              6.500         6 Month Libor       10/1/99        Accred
8027971     102748.93            89.35             10.500              6.500         6 Month Libor      10/15/99        Accred
8028037     547662.01            79.37             10.500              7.000         6 Month Libor      10/15/99        Accred
7663511      87785.47            77.34             10.500              7.250         6 Month Libor       11/1/99        Long Beach
7664220      62746.72            84.79             10.500              5.500         6 Month Libor       11/1/99        Long Beach
7664576      66836.68            66.84             10.500              6.500         6 Month Libor        5/1/98        Long Beach
7666142      93521.51            74.22             11.500              6.990         6 Month Libor        5/1/98        Long Beach
7667199      58507.09            84.79             10.500              5.500         6 Month Libor       11/1/99        Long Beach
7667264      72822.09            72.82             10.500              6.990         6 Month Libor       11/1/99        Long Beach
7668148      69829.38            63.48             10.500              6.750         6 Month Libor        5/1/98        Long Beach
7669088     132476.37            79.81             10.500              6.500         6 Month Libor       11/1/99        Long Beach
7669591      30924.43            58.35             10.500              7.500         6 Month Libor       11/1/99        Long Beach
7669641      48481.58            89.78             10.500              6.250         6 Month Libor       11/1/99        Long Beach
7670235      48880.59            80.13             10.500              6.500         6 Month Libor       11/1/99        Long Beach
7670243     229613.89            77.31             10.500              7.250         6 Month Libor       11/1/99        Long Beach
7670904      87286.73            69.83             10.500              6.990         6 Month Libor       11/1/99        Long Beach
7671357      79805.03            79.81             10.500              5.990         6 Month Libor       11/1/99        Long Beach
7671738     123627.30            77.27             10.500              6.990         6 Month Libor       11/1/99        Long Beach
7671969     299268.84            74.44             10.500              7.250         6 Month Libor       11/1/99        Long Beach
7672132      92932.66            79.77             10.500              6.500         6 Month Libor       11/1/99        Long Beach
7672447      73806.43            71.66             10.500              6.500         6 Month Libor       11/1/99        Long Beach
7672710      36625.37            77.93             10.500              6.500         6 Month Libor       11/1/99        Long Beach
7673635      82119.39            77.84             10.500              7.250         6 Month Libor        5/1/98        Long Beach
7740939      20180.70            67.27             10.500              5.990         6 Month Libor       11/1/99        Long Beach
7741382      32919.61            51.44             10.500              7.500         6 Month Libor       11/1/99        Long Beach
7741598      50753.16            84.59             10.500              5.500         6 Month Libor       11/1/99        Long Beach
7742182      34913.81            69.83             10.500              6.990         6 Month Libor       11/1/99        Long Beach
7742265      60601.97            74.82             10.500              6.500         6 Month Libor       11/1/99        Long Beach
7742562      43094.71            79.81             10.500              5.750         6 Month Libor       11/1/99        Long Beach
7743453      44690.20            79.80             10.500              5.990         6 Month Libor       11/1/99        Long Beach
7743578     105492.24            89.78             10.500              6.250         6 Month Libor       11/1/99        Long Beach
7745144     109732.10            74.65             10.500              6.500         6 Month Libor       11/1/99        Long Beach
7745763     164597.87            71.56             10.500              7.500         6 Month Libor       11/1/99        Long Beach
7892334     199462.71            79.79             10.500              7.000         6 Month Libor       11/1/99        Long Beach
8028862      73619.26            88.70             10.500              6.500         6 Month Libor       11/1/99        Accred
8029183     159610.01            76.00             10.500              7.000         6 Month Libor       11/1/99        Accred
8029464     233080.13            84.76             10.500              6.750         6 Month Libor       11/1/99        Accred
8029803     108280.58            69.86             10.500              7.250         6 Month Libor      11/15/99        Accred
8029829      45407.99            68.80             10.500              6.750         6 Month Libor      11/15/99        Accred
8029852     195104.43            84.10             10.500              6.750         6 Month Libor      11/15/99        Accred
7740350      17444.43            69.78             10.500              6.000         6 Month Libor       12/1/99        Long Beach
7740871     131483.59            84.83             10.500              6.250         6 Month Libor       12/1/99        Long Beach
7741945     111773.52            79.84             10.500              6.990         6 Month Libor       12/1/99        Long Beach
7743420     117861.18            78.84             10.500              6.250         6 Month Libor       12/1/99        Long Beach
7743636      23150.29            57.88             10.500              6.990         6 Month Libor       12/1/99        Long Beach
7744899      49200.30            84.83             10.500              6.250         6 Month Libor       12/1/99        Long Beach
7745953      94807.92            61.17             10.500              6.990         6 Month Libor        6/1/98        Long Beach
7745961      39869.20            84.83             10.500              6.500         6 Month Libor       12/1/99        Long Beach
7746225      79938.03            88.82             10.500              6.490         6 Month Libor       12/1/99        Long Beach
7746282      65317.65            84.83             10.500              6.750         6 Month Libor       12/1/99        Long Beach
7747041      76844.29            73.19             10.500              6.800         6 Month Libor       12/1/99        Long Beach
7747264      74848.37            57.58             10.500              6.990         6 Month Libor       12/1/99        Long Beach
7747660      48651.40            74.85             10.500              6.500         6 Month Libor       12/1/99        Long Beach
7747702      19959.55            38.02             10.500              6.500         6 Month Libor       12/1/99        Long Beach
7747751      59379.70            69.86             10.500              6.990         6 Month Libor       12/1/99        Long Beach
7747769      59504.45            73.01             10.500              6.500         6 Month Libor       12/1/99        Long Beach
7747876      53391.80            82.14             10.500              6.500         6 Month Libor       12/1/99        Long Beach
7747983      65567.18            89.82             10.500              5.990         6 Month Libor       12/1/99        Long Beach
7748072     145505.19            89.82             10.500              7.250         6 Month Libor       12/1/99        Long Beach
7748270      66588.53            83.24             10.500              6.500         6 Month Libor       12/1/99        Long Beach
7748502      49798.24            58.59             10.500              6.500         6 Month Libor       12/1/99        Long Beach
7748643     132107.32            74.85             10.500              6.990         6 Month Libor       12/1/99        Long Beach
7748742      75438.39            69.85             10.500              5.990         6 Month Libor       12/1/99        Long Beach
7748783      96240.44            83.69             10.500              6.250         6 Month Libor       12/1/99        Long Beach
7748999      59851.01            79.80             10.500              7.250         6 Month Libor       12/1/99        Long Beach
7749070     113761.97            79.55             10.500              6.990         6 Month Libor       12/1/99        Long Beach
7749138     110191.74            82.23             10.500              6.250         6 Month Libor       12/1/99        Long Beach
7749930     101793.73            63.62             10.500              6.500         6 Month Libor       12/1/99        Long Beach
7750045      71854.43            74.85             10.500              6.500         6 Month Libor       12/1/99        Long Beach
7888217      82945.05            74.06             10.500              6.990         6 Month Libor       12/1/99        Long Beach
7889413      67862.51            46.16             10.500              5.990         6 Month Libor       12/1/99        Long Beach
7890056     174646.16            74.32             10.500              6.250         6 Month Libor       12/1/99        Long Beach
7890247      52393.84            71.77             10.500              6.750         6 Month Libor        6/1/98        Long Beach
7891286      59878.69            74.85             10.500              6.990         6 Month Libor       12/1/99        Long Beach
7891849      58381.73            64.87             10.500              6.990         6 Month Libor        6/1/98        Long Beach
7892672     119689.74            73.88             10.500              6.990         6 Month Libor       12/1/99        Long Beach
7893183     121765.73            89.53             10.500              6.990         6 Month Libor       12/1/99        Long Beach
7893498     133328.95            79.84             10.500              5.990         6 Month Libor       12/1/99        Long Beach
7893522      39919.10            66.53             10.500              6.990         6 Month Libor       12/1/99        Long Beach
8029944     113225.58            87.10             10.500              6.500         6 Month Libor       12/1/99        Accred
8030041      53890.80            82.91             10.500              6.500         6 Month Libor       12/1/99        Accred
8030215      31947.60            45.64             10.500              7.000         6 Month Libor      12/15/99        Accred
7745078     114215.76            78.77             10.500              5.990         6 Month Libor        1/1/00        Long Beach
7888738     195343.64            56.95             10.500              6.250         6 Month Libor        1/1/00        Long Beach
7889181      96644.08            79.87             10.500              6.990         6 Month Libor        1/1/00        Long Beach
7889496     101835.75            48.96             10.500              5.500         6 Month Libor        1/1/00        Long Beach
7890338     110046.72            68.78             10.500              6.990         6 Month Libor        1/1/00        Long Beach
7890395      89106.28            84.86             10.500              6.990         6 Month Libor        1/1/00        Long Beach
7890718      97842.19            69.89             10.500              6.500         6 Month Libor        1/1/00        Long Beach
7891518      26931.56            64.90             10.500              6.750         6 Month Libor        1/1/00        Long Beach
7892276      89106.28            74.88             10.500              7.250         6 Month Libor        1/1/00        Long Beach
7893126      76376.56            84.86             10.500              5.990         6 Month Libor        1/1/00        Long Beach
7894363      61400.98            74.88             10.500              6.250         6 Month Libor        1/1/00        Long Beach
7894728      80669.87            79.87             10.500              6.500         6 Month Libor        1/1/00        Long Beach
7894769     168792.73            84.40             10.500              5.990         6 Month Libor        1/1/00        Long Beach
7895022     262077.23            71.80             10.500              6.990         6 Month Libor        1/1/00        Long Beach
7895055      74879.23            62.40             10.500              6.350         6 Month Libor        1/1/00        Long Beach
7895543     171643.11            79.83             10.500              6.990         6 Month Libor        1/1/00        Long Beach
7895907      53513.68            79.87             10.500              6.990         6 Month Libor        1/1/00        Long Beach
7896079      44977.44            74.96             10.500              6.990         6 Month Libor        1/1/00        Long Beach
7896350     161239.92            84.86             10.500              6.990         6 Month Libor        1/1/00        Long Beach
7896400      35226.92            78.28             10.500              6.990         6 Month Libor        1/1/00        Long Beach
7896665      56154.91            68.48             10.500              6.990         6 Month Libor        1/1/00        Long Beach
7897135      88996.88            74.16             10.500              6.250         6 Month Libor        1/1/00        Long Beach
7897184     119750.87            74.84             10.500              6.990         6 Month Libor        1/1/00        Long Beach
7897341      97838.56            69.88             10.500              5.990         6 Month Libor        1/1/00        Long Beach
7897747      36901.64            23.81             10.500              6.990         6 Month Libor        1/1/00        Long Beach
7897903      55151.61            83.69             10.500              6.500         6 Month Libor        1/1/00        Long Beach
7898232     228423.26            79.59             10.500              6.000         6 Month Libor        1/1/00        Long Beach
7898315     105425.80            79.87             10.500              7.000         6 Month Libor        1/1/00        Long Beach
7898497     111819.61            69.89             10.500              6.990         6 Month Libor        1/1/00        Long Beach
7898711      58206.12            72.76             10.500              5.990         6 Month Libor        1/1/00        Long Beach
7899099      87858.27            79.87             10.500              6.500         6 Month Libor        1/1/00        Long Beach
7665243     112182.12            71.91             10.550              6.990         6 Month Libor       10/1/99        Long Beach
7667348     163105.79            79.56             10.550              6.990         6 Month Libor       11/1/99        Long Beach
7888993      39136.57            55.12             10.550              6.500         6 Month Libor        1/1/00        Long Beach
7889769      39936.24            59.61             10.550              7.150         6 Month Libor        1/1/00        Long Beach
8027518     128386.44            79.74             10.597              7.597         6 Month Libor        9/1/99        Accred
7667769      45371.71            65.76             10.600              6.500         6 Month Libor       10/1/99        Long Beach
7740301      41106.46            74.74             11.600              6.990         6 Month Libor        4/1/98        Long Beach
7668825      63847.33            76.92             10.600              7.200         6 Month Libor       11/1/99        Long Beach
7672389     153584.06            44.91             10.600              8.250         6 Month Libor       11/1/99        Long Beach
7744634     134079.37            79.81             10.600              7.000         6 Month Libor        5/1/98        Long Beach
7748221      88823.85            72.81             10.600              7.200         6 Month Libor       12/1/99        Long Beach
8030678      71778.72            79.75             10.610              6.990         6 Month Libor       11/1/99        Accred
8025744      72382.41            84.17             10.625              6.250         6 Month Libor        7/1/99        Accred
8025538     101632.07            82.63             10.625              6.250         6 Month Libor       7/15/99        Accred
8025595      86984.81            89.68             10.625              6.750         6 Month Libor       7/15/99        Accred
8025900      46580.26            84.69             10.625              6.250         6 Month Libor        8/1/99        Accred
8026015      24610.93            64.77             10.625              6.750         6 Month Libor        8/1/99        Accred
8026858      80741.44            74.76             10.625              7.625         6 Month Libor        9/1/99        Accred
8027088      39888.97            79.78             10.625              6.250         6 Month Libor       9/15/99        Accred
8027336      77783.10            63.76             10.625              7.000         6 Month Libor       9/15/99        Accred
8027344      95686.23            76.55             10.625              6.750         6 Month Libor       9/15/99        Accred
8028821     134534.86            89.69             10.625              7.625         6 Month Libor       10/1/99        Accred
8028458     160867.35            72.46             10.625              7.650         6 Month Libor      10/15/99        Accred
8028599      89786.45            71.26             12.125              7.000         6 Month Libor       4/15/98        Accred
7667504      79411.13            79.81             10.625              6.990         6 Month Libor       11/1/99        Long Beach
7672918      89038.21            74.82             10.625              7.250         6 Month Libor       11/1/99        Long Beach
7749708      91419.69            79.50             10.625              7.250         6 Month Libor       12/1/99        Long Beach
7750649     154096.02            79.84             10.625              7.250         6 Month Libor       12/1/99        Long Beach
8030199      81122.60            64.90             10.625              6.500         6 Month Libor      12/15/99        Accred
7899586      74283.35            79.87             10.625              5.500         6 Month Libor        1/1/00        Long Beach
7665367     115679.13            79.78             10.650              6.250         6 Month Libor       10/1/99        Long Beach
7667736      89039.35            77.43             10.650              6.500         6 Month Libor       11/1/99        Long Beach
7669500      78214.97            79.81             10.650              6.500         6 Month Libor       11/1/99        Long Beach
7670193     195038.55            84.80             10.650              5.500         6 Month Libor       11/1/99        Long Beach
7742802     186209.69            84.83             10.650              5.500         6 Month Libor       12/1/99        Long Beach
7891161     223561.39            79.84             10.650              6.990         6 Month Libor       12/1/99        Long Beach
7888639     196892.46            83.78             10.650              7.300         6 Month Libor        1/1/00        Long Beach
7889660      58308.92            65.52             10.650              6.990         6 Month Libor        7/1/98        Long Beach
7893217      86115.50            74.88             10.650              6.990         6 Month Libor        1/1/00        Long Beach
7748015      97409.73            79.84             10.670              7.070         6 Month Libor       12/1/99        Long Beach
7668304      78578.88            81.09             10.690              6.250         6 Month Libor       10/1/99        Long Beach
7741226      62079.27            73.90             10.690              6.500         6 Month Libor       10/1/99        Long Beach
7750482     264985.69            89.83             10.700              6.990         6 Month Libor       12/1/99        Long Beach
7888100     117671.58            89.83             10.700              6.990         6 Month Libor       12/1/99        Long Beach
7895097     161750.09            74.37             10.700              6.990         6 Month Libor        1/1/00        Long Beach
7898042      28456.04            74.88             10.700              7.200         6 Month Libor        1/1/00        Long Beach
8025181     178545.77            74.71             10.740              6.750         6 Month Libor        7/1/99        Accred
7740277      80537.12            84.78             11.740              6.500         6 Month Libor        4/1/98        Long Beach
7888704      89827.14            89.83             10.740              6.450         6 Month Libor        6/1/98        Long Beach
7664279      42800.00            69.03             10.750              6.500         6 Month Libor       11/1/99        Long Beach
7743222      51248.47            57.26             10.750              6.500         6 Month Libor       11/1/99        Long Beach
8025322     170225.42            89.64             10.750              6.750         6 Month Libor        7/1/99        Accred
8026007      39112.14            76.69             10.750              6.750         6 Month Libor        8/1/99        Accred
8026395      77936.97            83.80             10.750              6.250         6 Month Libor       8/15/99        Accred
8027542      76791.55            79.58             10.750              6.750         6 Month Libor       9/15/99        Accred
7663800      39891.73            56.19             10.750              6.000         6 Month Libor       10/1/99        Long Beach
7663891      89357.42            79.78             10.750              6.990         6 Month Libor       10/1/99        Long Beach
7667397      44130.18            74.80             10.750              6.500         6 Month Libor       10/1/99        Long Beach
7668460     159533.75            46.92             10.750              6.500         6 Month Libor       10/1/99        Long Beach
7740178     104715.69            69.81             10.750              6.000         6 Month Libor       10/1/99        Long Beach
8027633      59837.56            79.78             10.750              6.500         6 Month Libor       10/1/99        Accred
8027690      27924.22            79.78             10.750              6.750         6 Month Libor       10/1/99        Accred
8027880      55073.45            73.43             10.750              6.750         6 Month Libor       10/1/99        Accred
8028201     125658.86            69.81             10.750              7.750         6 Month Libor       10/1/99        Accred
8027989     164618.80            74.83             10.750              6.500         6 Month Libor      10/15/99        Accred
7663388     191556.48            79.82             10.750              5.990         6 Month Libor       11/1/99        Long Beach
7664030      39907.61            48.08             10.750              6.990         6 Month Libor       11/1/99        Long Beach
7664568      70302.80            84.70             10.750              5.500         6 Month Libor       11/1/99        Long Beach
7665516      81411.50            79.82             10.750              6.500         6 Month Libor        5/1/98        Long Beach
7665722      53863.59            89.77             10.750              6.500         6 Month Libor       11/1/99        Long Beach
7666795      71833.65            79.82             10.750              6.500         6 Month Libor       11/1/99        Long Beach
7667652     141347.71            73.62             10.750              6.990         6 Month Libor       11/1/99        Long Beach
7667942      98357.10            84.79             10.750              6.250         6 Month Libor       11/1/99        Long Beach
7668874      25877.01            64.69             10.750              6.500         6 Month Libor       11/1/99        Long Beach
7668999     180382.36            79.82             10.750              5.250         6 Month Libor       11/1/99        Long Beach
7669260      47889.12            79.82             10.750              6.990         6 Month Libor        5/1/98        Long Beach
7669807      51879.87            79.82             10.750              6.990         6 Month Libor       11/1/99        Long Beach
7669989     118076.58            88.12             10.750              6.500         6 Month Libor       11/1/99        Long Beach
7670573      83431.85            74.83             10.750              6.500         6 Month Libor       11/1/99        Long Beach
7670649      50852.41            70.63             10.750              6.500         6 Month Libor       11/1/99        Long Beach
7670946     296258.03            89.78             10.750              6.250         6 Month Libor       11/1/99        Long Beach
7671209      24942.25            45.35             10.750              6.990         6 Month Libor       11/1/99        Long Beach
7671654     168509.82            74.83             10.750              6.500         6 Month Libor        5/1/98        Long Beach
7672744     169607.27            62.82             10.750              6.500         6 Month Libor       11/1/99        Long Beach
7741002     118725.12            74.67             10.750              6.750         6 Month Libor       11/1/99        Long Beach
7741028      84803.64            60.57             10.750              5.250         6 Month Libor       11/1/99        Long Beach
7742075      26533.27            69.82             11.750              6.990         6 Month Libor        5/1/98        Long Beach
7743966      48637.39            67.55             10.750              6.990         6 Month Libor       11/1/99        Long Beach
7744857     130946.83            68.56             10.750              6.990         6 Month Libor       11/1/99        Long Beach
7745912      56818.43            81.52             10.750              6.500         6 Month Libor       11/1/99        Long Beach
7746480      74826.64            50.56             10.750              6.990         6 Month Libor       11/1/99        Long Beach
8028979     161350.48            87.93             10.750              6.750         6 Month Libor       11/1/99        Accred
8029142     135286.76            75.16             10.750              6.750         6 Month Libor       11/1/99        Accred
8029415      54416.80            69.77             10.750              7.500         6 Month Libor      11/15/99        Accred
8029514      46410.89            84.38             10.750              6.500         6 Month Libor      11/15/99        Accred
8029639      97562.66            84.84             10.750              6.750         6 Month Libor      11/15/99        Accred
8029647      37353.25            74.86             10.750              7.000         6 Month Libor      11/15/99        Accred
7740582      67869.68            73.77             10.750              6.500         6 Month Libor       12/1/99        Long Beach
7741465     419195.10            69.87             10.750              6.990         6 Month Libor       12/1/99        Long Beach
7742851      47907.05            79.85             10.750              6.990         6 Month Libor       12/1/99        Long Beach
7742968      27696.82            72.89             10.750              6.500         6 Month Libor       12/1/99        Long Beach
7743214      60234.33            84.84             10.750              5.990         6 Month Libor       12/1/99        Long Beach
7744063     280710.99            74.86             10.750              7.000         6 Month Libor       12/1/99        Long Beach
7744097     153754.76            64.88             10.750              6.990         6 Month Libor       12/1/99        Long Beach
7744501      62505.00            74.41             10.750              6.750         6 Month Libor        6/1/98        Long Beach
7744758      17117.15            21.40             10.750              6.500         6 Month Libor       12/1/99        Long Beach
7744832      68718.06            84.84             10.750              5.750         6 Month Libor       12/1/99        Long Beach
7745938     101380.35            84.84             10.750              6.250         6 Month Libor       12/1/99        Long Beach
7746035      64326.48            83.54             10.750              6.250         6 Month Libor        6/1/98        Long Beach
7746068      64370.41            74.85             10.750              6.500         6 Month Libor       12/1/99        Long Beach
7747124     202760.67            84.84             10.750              6.990         6 Month Libor       12/1/99        Long Beach
7747512      87830.82            79.85             10.750              6.250         6 Month Libor       12/1/99        Long Beach
7748593      69865.84            72.78             10.750              6.250         6 Month Libor       12/1/99        Long Beach
7749054      85336.13            74.86             10.750              5.990         6 Month Libor       12/1/99        Long Beach
7749344      47506.06            84.83             10.750              6.500         6 Month Libor       12/1/99        Long Beach
7749377     144223.07            83.37             10.750              6.750         6 Month Libor       12/1/99        Long Beach
7749492      51750.63            84.84             10.750              7.000         6 Month Libor       12/1/99        Long Beach
7749906     112284.37            89.83             10.750              5.990         6 Month Libor       12/1/99        Long Beach
7750664      43271.19            68.68             10.750              6.990         6 Month Libor       12/1/99        Long Beach
7750888     144969.66            85.28             10.750              6.990         6 Month Libor       12/1/99        Long Beach
7750987     127083.74            84.72             10.750              6.990         6 Month Libor       12/1/99        Long Beach
7887748     144521.85            89.77             10.750              7.900         6 Month Libor       12/1/99        Long Beach
7887797      61080.24            79.32             10.750              6.500         6 Month Libor       12/1/99        Long Beach
7887904      20958.76            58.22             10.750              6.500         6 Month Libor       12/1/99        Long Beach
7890189      70664.34            79.85             10.750              6.990         6 Month Libor       12/1/99        Long Beach
7890593     112284.37            73.87             10.750              6.750         6 Month Libor       12/1/99        Long Beach
7890734      67869.68            84.84             10.750              7.990         6 Month Libor       12/1/99        Long Beach
7892235      86206.88            79.82             10.750              6.500         6 Month Libor       12/1/99        Long Beach
8030223      58011.30            70.75             10.750              6.750         6 Month Libor      12/15/99        Accred
7888563     116471.32            83.19             10.750              6.990         6 Month Libor        1/1/00        Long Beach
7888779      55165.66            84.87             10.750              6.250         6 Month Libor        1/1/00        Long Beach
7888944     439328.43            79.88             10.750              6.990         6 Month Libor        1/1/00        Long Beach
7889108     115822.95            73.31             10.750              8.150         6 Month Libor        1/1/00        Long Beach
7889132      37043.38            74.84             10.750              6.250         6 Month Libor        1/1/00        Long Beach
7889157     136088.97            50.40             10.750              6.990         6 Month Libor        1/1/00        Long Beach
7890171     101095.47            74.89             10.750              6.500         6 Month Libor        1/1/00        Long Beach
7890411      60307.82            79.35             10.750              6.990         6 Month Libor        7/1/98        Long Beach
7890429      27957.28            66.56             10.750              6.500         6 Month Libor        1/1/00        Long Beach
7891062     156760.36            82.51             10.750              7.900         6 Month Libor        1/1/00        Long Beach
7891187      99847.38            79.88             10.750              5.990         6 Month Libor        1/1/00        Long Beach
7892920      78205.50            79.80             10.750              6.740         6 Month Libor        1/1/00        Long Beach
7893266     119816.84            79.88             10.750              6.990         6 Month Libor        1/1/00        Long Beach
7893704      67396.98            74.89             10.750              6.750         6 Month Libor        7/1/98        Long Beach
7894124      22465.67            74.89             10.750              6.490         6 Month Libor        1/1/00        Long Beach
7894132      75878.47            79.87             10.750              5.990         6 Month Libor        1/1/00        Long Beach
7894355      90811.18            84.87             10.750              5.375         6 Month Libor        1/1/00        Long Beach
7894652      55515.13            79.88             10.750              6.500         6 Month Libor        1/1/00        Long Beach
7895188     103342.05            89.86             10.750              7.490         6 Month Libor        1/1/00        Long Beach
7895964     106037.90            89.86             10.750              6.500         6 Month Libor        1/1/00        Long Beach
7896590     198330.58            74.28             10.750              6.990         6 Month Libor        1/1/00        Long Beach
7896640      98649.19            64.90             10.750              6.990         6 Month Libor        7/1/98        Long Beach
7896681      31947.25            43.39             10.750              8.150         6 Month Libor        1/1/00        Long Beach
7896699     169740.52            77.51             10.750              6.500         6 Month Libor        1/1/00        Long Beach
7897606      53492.48            79.84             10.750              6.000         6 Month Libor        1/1/00        Long Beach
7897614     138527.09            71.41             10.750              6.990         6 Month Libor        1/1/00        Long Beach
7898208     102693.00            84.87             10.750              6.990         6 Month Libor        1/1/00        Long Beach
7898612      92540.72            89.85             10.750              6.990         6 Month Libor        1/1/00        Long Beach
7898844     134993.64            75.84             10.750              7.000         6 Month Libor        1/1/00        Long Beach
7898919      86118.36            72.98             10.750              6.990         6 Month Libor        1/1/00        Long Beach
7899008     126456.71            83.20             10.750              6.500         6 Month Libor        1/1/00        Long Beach
8036790      47926.74            79.88             10.750              6.990         6 Month Libor        1/1/00        Long Beach
7741192     114486.04            84.80             10.770              6.990         6 Month Libor       11/1/99        Long Beach
8030595      85203.99            69.84             10.780              7.490         6 Month Libor       11/1/99        Accred
7669054     122120.30            79.82             10.800              7.100         6 Month Libor       11/1/99        Long Beach
7749088      87433.94            76.03             10.800              5.990         6 Month Libor       12/1/99        Long Beach
7888308      52401.53            69.87             10.850              7.200         6 Month Libor        6/1/98        Long Beach
7889090      73461.95            79.85             10.850              7.950         6 Month Libor       12/1/99        Long Beach
7893472      98103.24            74.89             10.850              6.500         6 Month Libor        7/1/98        Long Beach
8030603     122024.70            89.72             10.870              7.000         6 Month Libor       11/1/99        Accred
8026700      25129.60            78.53             10.875              6.750         6 Month Libor        9/1/99        Accred
8024952      43760.54            72.93             10.875              6.750         6 Month Libor        3/1/99        Accred
8025264      23011.79            60.56             10.875              7.000         6 Month Libor        7/1/99        Accred
8025280      55786.22            79.69             10.875              6.500         6 Month Libor        7/1/99        Accred
8025298     211439.77            74.71             10.875              7.000         6 Month Libor        7/1/99        Accred
8025314      41439.54            79.69             10.875              6.750         6 Month Libor        7/1/99        Accred
8025512      69955.91            79.50             10.875              7.000         6 Month Libor        7/1/99        Accred
8025736      55786.22            65.63             10.875              7.000         6 Month Libor        7/1/99        Accred
8027203     160675.37            89.76             10.875              6.750         6 Month Libor       9/15/99        Accred
7667355      65726.35            74.69             10.875              6.990         6 Month Libor       10/1/99        Long Beach
7741671      67781.57            79.74             10.875              6.990         6 Month Libor       10/1/99        Long Beach
8030074      36930.97            78.58             10.875              6.500         6 Month Libor       12/1/99        Accred
8030116      64023.91            84.80             10.875              7.000         6 Month Libor       12/1/99        Accred
8030132      64279.83            74.74             10.875              6.750         6 Month Libor       12/1/99        Accred
8030264      72142.66            75.94             10.875              6.750         6 Month Libor      12/15/99        Accred
7898737      71893.04            74.89             10.875              6.990         6 Month Libor        1/1/00        Long Beach
7664303     209447.11            43.18             10.880              6.500         6 Month Libor       10/1/99        Long Beach
7663347      95269.58            58.09             10.900              7.500         6 Month Libor       10/1/99        Long Beach
7740251     139633.03            69.82             10.900              6.990         6 Month Libor       10/1/99        Long Beach
7672157      97381.62            78.53             10.900              5.000         6 Month Libor       11/1/99        Long Beach
7894405     146199.54            67.06             10.900              6.990         6 Month Libor        7/1/98        Long Beach
7740269     444915.51            80.75             10.930              6.000         6 Month Libor        9/1/99        Long Beach
8027005      23891.84            20.08             12.450              6.750         6 Month Libor        2/1/98        Accred
7667496      49870.35            76.72             10.950              6.250         6 Month Libor       10/1/99        Long Beach
7746381     103809.09            79.85             10.950              8.100         6 Month Libor       12/1/99        Long Beach
7747538      63632.98            84.84             10.950              6.250         6 Month Libor       12/1/99        Long Beach
7750052      82348.57            74.86             10.950              6.750         6 Month Libor       12/1/99        Long Beach
7892433      31940.77            77.90             10.950              6.500         6 Month Libor        6/1/98        Long Beach
7892789      41482.30            63.82             10.950              8.100         6 Month Libor        7/1/98        Long Beach
7894041      26211.64            74.89             10.950              5.990         6 Month Libor        1/1/00        Long Beach
7897697     134802.66            45.70             10.950              8.500         6 Month Libor        1/1/00        Long Beach
8025330      64359.07            84.68             10.990              6.250         6 Month Libor        7/1/99        Accred
8025546      53350.61            84.68             10.990              6.250         6 Month Libor        7/1/99        Accred
8026064     105796.73            83.97             10.990              6.500         6 Month Libor       8/15/99        Accred
7740061      44711.06            70.97             10.990              6.500         6 Month Libor        9/1/99        Long Beach
8026866      25534.11            79.79             10.990              6.500         6 Month Libor       9/15/99        Accred
7664014     104729.98            74.81             10.990              5.990         6 Month Libor       10/1/99        Long Beach
7664816     117637.84            84.03             10.990              6.500         6 Month Libor       10/1/99        Long Beach
7664840      99658.95            78.47             10.990              5.750         6 Month Libor       10/1/99        Long Beach
7665201      63835.46            79.79             10.990              6.990         6 Month Libor       10/1/99        Long Beach
7666001      55107.95            84.78             10.990              6.500         6 Month Libor       10/1/99        Long Beach
7740830      80446.33            84.68             10.990              5.990         6 Month Libor       10/1/99        Long Beach
7663966      44901.25            68.03             10.990              6.500         6 Month Libor       11/1/99        Long Beach
7664642      35621.69            61.42             10.990              6.500         6 Month Libor        5/1/98        Long Beach
7664857      38059.03            69.20             10.990              6.990         6 Month Libor       11/1/99        Long Beach
7665177      64356.74            64.36             10.990              6.990         6 Month Libor       11/1/99        Long Beach
7665474     112552.53            79.82             10.990              6.990         6 Month Libor        5/1/98        Long Beach
7666183      43903.47            79.82             10.990              6.500         6 Month Libor       11/1/99        Long Beach
7666423      67850.79            84.81             10.990              6.500         6 Month Libor       11/1/99        Long Beach
7666654     197964.76            70.20             11.990              6.500         6 Month Libor        5/1/98        Long Beach
7667132     417041.58            84.76             10.990              6.990         6 Month Libor       11/1/99        Long Beach
7667231      83815.72            66.00             10.990              6.500         6 Month Libor       11/1/99        Long Beach
7667694     258431.82            69.85             10.990              6.500         6 Month Libor       11/1/99        Long Beach
7667744      41906.80            69.84             10.990              6.500         6 Month Libor       11/1/99        Long Beach
7668536      93394.64            77.83             10.990              5.990         6 Month Libor       11/1/99        Long Beach
7668650      97644.42            69.75             10.990              6.750         6 Month Libor        5/1/98        Long Beach
7669393     109758.72            61.66             10.990              6.500         6 Month Libor       11/1/99        Long Beach
7671035     100063.65            83.39             10.990              6.500         6 Month Libor       11/1/99        Long Beach
7671381      19956.15            49.89             10.990              6.500         6 Month Libor       11/1/99        Long Beach
7672256     320894.50            79.82             10.990              6.990         6 Month Libor       11/1/99        Long Beach
7673098      18489.31            75.47             10.990              6.990         6 Month Libor       11/1/99        Long Beach
7673346      75833.27            75.83             10.990              6.250         6 Month Libor       11/1/99        Long Beach
7673551     120135.86            69.85             10.990              6.990         6 Month Libor        5/1/98        Long Beach
7741473      79425.36            79.82             10.990              6.990         6 Month Libor       11/1/99        Long Beach
7741648      68649.06            79.82             10.990              6.990         6 Month Libor       11/1/99        Long Beach
7742240     340449.46            53.20             10.990              6.500         6 Month Libor       11/1/99        Long Beach
7743206      61464.84            69.85             10.990              6.750         6 Month Libor        5/1/98        Long Beach
7743446      97385.89            79.82             10.990              6.500         6 Month Libor       11/1/99        Long Beach
7743685      95789.38            79.82             10.990              6.990         6 Month Libor        5/1/98        Long Beach
7744527      79721.75            73.14             10.990              6.250         6 Month Libor       11/1/99        Long Beach
7745995     260427.44            77.74             10.990              6.990         6 Month Libor       11/1/99        Long Beach
7746100      91798.20            77.80             10.990              6.750         6 Month Libor       11/1/99        Long Beach
7746670      95789.38            66.06             10.990              6.990         6 Month Libor       11/1/99        Long Beach
8029407     149726.48            74.86             10.990              7.250         6 Month Libor      11/15/99        Accred
7741929      56846.27            84.85             10.990              6.990         6 Month Libor       12/1/99        Long Beach
7742331     134754.31            79.27             10.990              6.500         6 Month Libor       12/1/99        Long Beach
7742653      24954.52            67.44             10.990              6.500         6 Month Libor       12/1/99        Long Beach
7743958      63634.01            79.54             10.990              6.500         6 Month Libor       12/1/99        Long Beach
7744725     127267.98            74.86             10.990              6.990         6 Month Libor       12/1/99        Long Beach
7745219      32191.32            73.16             10.990              6.990         6 Month Libor       12/1/99        Long Beach
7745714     112294.78            74.86             10.990              6.740         6 Month Libor       12/1/99        Long Beach
7745748      42322.85            75.58             10.990              6.990         6 Month Libor       12/1/99        Long Beach
7745789      93547.05            74.84             10.990              6.990         6 Month Libor       12/1/99        Long Beach
7746407     197638.98            74.58             10.990              5.750         6 Month Libor       12/1/99        Long Beach
7746555      84046.78            66.70             10.990              6.990         6 Month Libor       12/1/99        Long Beach
7746589      67876.23            79.85             10.990              5.990         6 Month Libor       12/1/99        Long Beach
7746654      22047.64            84.80             10.990              5.500         6 Month Libor       12/1/99        Long Beach
7746704      52404.48            69.87             10.990              5.990         6 Month Libor       12/1/99        Long Beach
7746829      58693.01            69.87             10.990              5.990         6 Month Libor       12/1/99        Long Beach
7746860      60789.19            69.87             10.990              5.990         6 Month Libor       12/1/99        Long Beach
7747132     104808.89            74.86             10.990              6.750         6 Month Libor       12/1/99        Long Beach
7747389      80590.72            73.26             10.990              6.990         6 Month Libor        6/1/98        Long Beach
7747454      62286.44            79.85             10.990              5.990         6 Month Libor       12/1/99        Long Beach
7747546     107244.51            78.28             10.990              6.500         6 Month Libor       12/1/99        Long Beach
7747793      90825.97            69.87             10.990              5.990         6 Month Libor       12/1/99        Long Beach
7748171      61388.11            74.41             10.990              6.500         6 Month Libor       12/1/99        Long Beach
7748239      45816.48            84.85             10.990              6.500         6 Month Libor       12/1/99        Long Beach
7748320      85660.71            84.81             10.990              6.750         6 Month Libor       12/1/99        Long Beach
7748353      43520.67            79.85             10.990              6.500         6 Month Libor       12/1/99        Long Beach
7748361     243555.95            79.85             10.990              6.990         6 Month Libor        6/1/98        Long Beach
7748676      78450.71            74.71             10.990              6.750         6 Month Libor       12/1/99        Long Beach
7749112     199636.02            79.85             10.990              7.990         6 Month Libor       12/1/99        Long Beach
7749690     109400.54            74.42             10.990              6.750         6 Month Libor       12/1/99        Long Beach
7750391      59831.90            33.06             10.990              6.990         6 Month Libor        6/1/98        Long Beach
7750524      98819.84            68.15             10.990              6.990         6 Month Libor        6/1/98        Long Beach
7888589     153719.78            66.83             10.990              6.990         6 Month Libor        6/1/98        Long Beach
7889355     148928.47            82.74             10.990              7.750         6 Month Libor       12/1/99        Long Beach
7889827      32191.32            71.54             10.990              6.750         6 Month Libor       12/1/99        Long Beach
7890213      65879.92            74.86             10.990              6.990         6 Month Libor       12/1/99        Long Beach
7891930      78606.04            74.86             10.990              7.000         6 Month Libor       12/1/99        Long Beach
8030496     306754.81            79.26             10.990              7.000         6 Month Libor      12/15/99        Accred
7887854     113035.97            79.05             10.990              6.990         6 Month Libor        1/1/00        Long Beach
7888118     230016.18            81.86             10.990              6.990         6 Month Libor        1/1/00        Long Beach
7888506      47930.40            77.31             10.990              5.000         6 Month Libor        1/1/00        Long Beach
7888837      85675.63            64.91             10.990              6.990         6 Month Libor        1/1/00        Long Beach
7888969      33795.54            67.59             10.990              7.000         6 Month Libor        1/1/00        Long Beach
7889397     140046.78            84.88             10.990              6.990         6 Month Libor        1/1/00        Long Beach
7889629      59413.79            84.88             10.990              6.990         6 Month Libor        1/1/00        Long Beach
7889835      87372.81            69.34             10.990              6.990         6 Month Libor        1/1/00        Long Beach
7890023      59384.70            69.86             10.990              6.500         6 Month Libor        1/1/00        Long Beach
7890304      89569.99            64.91             10.990              6.990         6 Month Libor        7/1/98        Long Beach
7890601      36670.91            79.72             10.990              6.750         6 Month Libor        1/1/00        Long Beach
7890825     199710.15            62.41             10.990              6.500         6 Month Libor        1/1/00        Long Beach
7892227      56418.11            81.77             10.990              7.250         6 Month Libor        1/1/00        Long Beach
7893613     139797.15            79.43             10.990              6.750         6 Month Libor        1/1/00        Long Beach
7894488     111513.18            74.59             10.990              6.750         6 Month Libor        1/1/00        Long Beach
7894843      41504.76            83.01             10.990              6.990         6 Month Libor        1/1/00        Long Beach
7895014     144789.88            73.50             10.990              6.990         6 Month Libor        7/1/98        Long Beach
7895030      51924.62            77.50             10.990              6.990         6 Month Libor        1/1/00        Long Beach
7895311      87373.21            69.90             10.990              6.990         6 Month Libor        1/1/00        Long Beach
7895808      30955.06            46.90             10.990              6.990         6 Month Libor        1/1/00        Long Beach
7895840     144789.88            60.33             10.990              6.990         6 Month Libor        1/1/00        Long Beach
7896228      78286.39            79.88             10.990              5.500         6 Month Libor        1/1/00        Long Beach
7896418      87248.38            73.94             10.990              6.990         6 Month Libor        1/1/00        Long Beach
7897051     121323.95            89.87             10.990              6.250         6 Month Libor        7/1/98        Long Beach
7897101      86998.76            84.88             10.990              6.990         6 Month Libor        1/1/00        Long Beach
7897507     108592.40            74.89             10.990              6.750         6 Month Libor        1/1/00        Long Beach
7897762      84577.24            69.90             10.990              6.990         6 Month Libor        1/1/00        Long Beach
7898224      68700.29            73.87             10.990              6.750         6 Month Libor        1/1/00        Long Beach
7898265     279485.43            64.40             10.990              7.500         6 Month Libor        1/1/00        Long Beach
7898505     213440.23            74.89             10.990              6.990         6 Month Libor        7/1/98        Long Beach
7898562      54171.36            69.90             10.990              6.750         6 Month Libor        1/1/00        Long Beach
7898703     136234.92            69.86             10.990              6.990         6 Month Libor        1/1/00        Long Beach
7898851      76819.88            68.90             10.990              6.990         6 Month Libor        1/1/00        Long Beach
7898893     115329.76            74.89             10.990              6.990         6 Month Libor        1/1/00        Long Beach
8036741     124818.85            70.12             10.990              6.750         6 Month Libor        1/1/00        Long Beach
7889694     153627.49            84.88             10.999              6.500         6 Month Libor        1/1/00        Long Beach
8028516      42562.87            78.82             12.500              8.000         6 Month Libor        2/1/98        Accred
8026353      56632.68            63.28             11.000              6.750         6 Month Libor       8/15/99        Accred
7740863      74779.10            63.91             11.000              7.500         6 Month Libor        9/1/99        Long Beach
8027039      51866.58            64.83             11.000              7.250         6 Month Libor       9/15/99        Accred
8027070      38282.27            59.82             11.000              7.000         6 Month Libor       3/15/98        Accred
8027534     192454.95            84.78             11.000              6.750         6 Month Libor       10/1/99        Accred
8027815      55853.37            78.67             11.000              6.500         6 Month Libor       10/1/99        Accred
8028391     120236.22            89.73             11.000              6.750         6 Month Libor      10/15/99        Accred
7663743      41908.02            58.21             11.000              6.800         6 Month Libor       11/1/99        Long Beach
7665748      42087.66            73.84             11.000              6.500         6 Month Libor       11/1/99        Long Beach
7667843     127220.91            84.81             11.000              6.500         6 Month Libor       11/1/99        Long Beach
7668346      93494.87            65.04             11.000              7.250         6 Month Libor       11/1/99        Long Beach
7669427     170550.83            89.76             11.000              5.750         6 Month Libor       11/1/99        Long Beach
7670474     578614.72            79.81             11.000              6.990         6 Month Libor       11/1/99        Long Beach
7673270     119351.74            92.37             11.000              6.990         6 Month Libor        5/1/98        Long Beach
7743545     413492.86            69.85             11.000              6.990         6 Month Libor       11/1/99        Long Beach
7888209      45649.84            60.87             11.000              7.500         6 Month Libor        5/1/98        Long Beach
8028615     226889.61            69.81             11.000              7.250         6 Month Libor       11/1/99        Accred
8029076     141290.03            88.86             11.000              6.750         6 Month Libor       11/1/99        Accred
8029191      87669.15            79.70             11.000              7.000         6 Month Libor       11/1/99        Accred
8029225      27888.84            64.86             11.000              7.000         6 Month Libor       11/1/99        Accred
8029688     115789.34            79.85             11.000              7.000         6 Month Libor      11/15/99        Accred
7743248      88638.77            79.85             11.000              6.000         6 Month Libor       12/1/99        Long Beach
7743388      67876.52            73.78             11.000              6.500         6 Month Libor       12/1/99        Long Beach
7746357      73715.91            69.87             11.000              7.250         6 Month Libor       12/1/99        Long Beach
7746803      49853.74            47.25             11.000              5.500         6 Month Libor       12/1/99        Long Beach
7747801      93028.81            76.25             11.000              6.990         6 Month Libor       12/1/99        Long Beach
7749039      66254.50            75.29             11.000              5.990         6 Month Libor       12/1/99        Long Beach
7749484      85314.77            74.84             11.000              6.990         6 Month Libor       12/1/99        Long Beach
7750003     499092.08            74.49             11.000              6.750         6 Month Libor       12/1/99        Long Beach
7887839     101727.04            79.79             11.000              7.200         6 Month Libor       12/1/99        Long Beach
7888258      79804.84            79.80             11.000              6.990         6 Month Libor       12/1/99        Long Beach
7891112      74264.89            79.85             11.000              6.500         6 Month Libor       12/1/99        Long Beach
7891856      98745.34            74.81             11.000              6.500         6 Month Libor       12/1/99        Long Beach
7894637      55998.15            84.85             11.000              7.000         6 Month Libor       12/1/99        Long Beach
8030512      26960.94            59.91             11.000              7.250         6 Month Libor      12/15/99        Accred
7889645      46682.40            79.80             11.000              6.500         6 Month Libor        1/1/00        Long Beach
7890957     112037.74            80.03             11.000              6.500         6 Month Libor        1/1/00        Long Beach
7892565     109741.11            69.90             11.000              7.750         6 Month Libor        7/1/98        Long Beach
7894793      59913.26            74.89             11.000              6.990         6 Month Libor        1/1/00        Long Beach
7894801      64406.73            74.89             11.000              6.990         6 Month Libor        1/1/00        Long Beach
7896517     118827.94            69.90             11.000              6.990         6 Month Libor        7/1/98        Long Beach
7896954      55919.03            79.88             11.000              6.990         6 Month Libor        1/1/00        Long Beach
7897127     223676.11            69.90             11.000              6.500         6 Month Libor        1/1/00        Long Beach
7898786      55170.11            78.81             11.000              6.500         6 Month Libor        1/1/00        Long Beach
7898877      55919.03            57.65             11.000              6.990         6 Month Libor        1/1/00        Long Beach
8028490      46032.27            56.14             11.027              8.027         6 Month Libor       10/1/99        Accred
7893175     377465.12            69.90             11.100              7.850         6 Month Libor        7/1/98        Long Beach
7898091     479320.81            79.89             11.100              7.600         6 Month Libor        1/1/00        Long Beach
8025967      83159.55            88.94             11.125              6.750         6 Month Libor        8/1/99        Accred
8026213     129311.28            74.75             11.125              7.000         6 Month Libor       8/15/99        Accred
8026379     104634.88            74.74             11.125              6.500         6 Month Libor       8/15/99        Accred
8026577      64413.57            84.75             11.125              6.500         6 Month Libor       8/15/99        Accred
8026460      84356.84            89.74             11.125              6.750         6 Month Libor        9/1/99        Accred
8027286     165695.11            84.54             11.125              6.750         6 Month Libor       9/15/99        Accred
8028003      70249.96            79.83             11.125              6.750         6 Month Libor      10/15/99        Accred
8027708     155218.57            70.55             11.125              6.750         6 Month Libor       11/1/99        Accred
8028680      63763.83            79.70             11.125              7.250         6 Month Libor       11/1/99        Accred
8029126     183607.92            79.83             11.125              7.250         6 Month Libor       11/1/99        Accred
8029209     104814.43            42.61             11.125              6.750         6 Month Libor      11/15/99        Accred
7890346      80607.59            84.85             11.135              7.500         6 Month Libor       12/1/99        Long Beach
7741010      52589.05            79.08             11.150              5.000         6 Month Libor       10/1/99        Long Beach
7741713     158979.00            84.56             11.150              5.500         6 Month Libor       10/1/99        Long Beach
7665573      83971.68            84.82             11.150              6.990         6 Month Libor        5/1/98        Long Beach
7669039      62167.97            69.85             11.150              5.500         6 Month Libor       11/1/99        Long Beach
7742737      48714.24            79.86             11.150              6.500         6 Month Libor       12/1/99        Long Beach
7892391      81838.16            74.40             11.200              7.000         6 Month Libor        8/1/99        Long Beach
7743354     101786.14            84.12             11.200              7.990         6 Month Libor       11/1/99        Long Beach
8030033      72099.21            84.82             11.220              8.220         6 Month Libor       11/1/99        Accred
8025611      37566.91            64.77             11.240              7.750         6 Month Libor        7/1/99        Accred
8025207      94426.27            81.40             11.250              6.250         6 Month Libor        7/1/99        Accred
7663008     171470.08            72.97             11.250              6.250         6 Month Libor        9/1/99        Long Beach
8026502     186975.87            79.56             11.250              6.250         6 Month Libor        9/1/99        Accred
7740475      68084.07            64.84             11.250              6.500         6 Month Libor       10/1/99        Long Beach
8028417     277523.28            89.52             11.250              6.500         6 Month Libor      10/15/99        Accred
7663289      89812.47            77.76             11.250              5.990         6 Month Libor       11/1/99        Long Beach
7666068      29937.78            66.53             11.250              6.500         6 Month Libor       11/1/99        Long Beach
7668155      70362.76            64.55             11.250              6.500         6 Month Libor       11/1/99        Long Beach
7668809      58346.24            74.80             11.250              6.990         6 Month Libor       11/1/99        Long Beach
7670029      44906.67            69.09             11.250              6.500         6 Month Libor       11/1/99        Long Beach
7670177     119751.18            74.84             11.250              6.500         6 Month Libor       11/1/99        Long Beach
7670409      86220.83            79.83             11.250              6.990         6 Month Libor       11/1/99        Long Beach
7670862      72579.17            74.82             11.250              6.500         6 Month Libor       11/1/99        Long Beach
7742356      30686.26            74.84             11.250              6.250         6 Month Libor       11/1/99        Long Beach
7740020      52709.15            79.86             11.250              5.990         6 Month Libor       12/1/99        Long Beach
7741549      21562.85            59.90             11.250              6.990         6 Month Libor        6/1/98        Long Beach
7741739      53248.25            68.27             11.250              6.250         6 Month Libor       12/1/99        Long Beach
7743842      31047.77            64.68             11.250              6.990         6 Month Libor        6/1/98        Long Beach
7746373      58000.03            69.88             11.250              5.250         6 Month Libor       12/1/99        Long Beach
7746720     179690.40            74.25             11.250              7.000         6 Month Libor       12/1/99        Long Beach
7746787      74771.20            69.88             11.250              6.850         6 Month Libor       12/1/99        Long Beach
7748460     174797.45            84.85             11.250              6.500         6 Month Libor       12/1/99        Long Beach
7749062     148244.59            89.85             11.250              6.250         6 Month Libor       12/1/99        Long Beach
7749856      57426.05            74.58             11.250              6.500         6 Month Libor       12/1/99        Long Beach
7750342     145998.44            74.87             11.250              6.500         6 Month Libor        6/1/98        Long Beach
7888167      42676.49            74.87             11.250              6.990         6 Month Libor       12/1/99        Long Beach
7888191      43924.29            78.44             11.250              6.990         6 Month Libor        6/1/98        Long Beach
7888688      88552.57            79.06             11.250              6.990         6 Month Libor       12/1/99        Long Beach
7891260      35938.11            79.86             11.250              6.250         6 Month Libor       12/1/99        Long Beach
7891716      28650.64            69.88             11.250              7.000         6 Month Libor       12/1/99        Long Beach
7892656      53108.50            79.86             11.250              5.500         6 Month Libor       12/1/99        Long Beach
7893225     102223.89            79.86             11.250              6.990         6 Month Libor       12/1/99        Long Beach
7887946     107352.75            49.93             11.250              6.990         6 Month Libor        1/1/00        Long Beach
7888852      29209.02            64.91             11.250              6.500         6 Month Libor        1/1/00        Long Beach
7889272      29958.91            67.32             11.250              7.750         6 Month Libor        1/1/00        Long Beach
7889777      99263.88            69.42             11.250              6.750         6 Month Libor        1/1/00        Long Beach
7891393      43340.56            61.92             11.250              6.990         6 Month Libor        1/1/00        Long Beach
7891864      89477.29            79.89             11.250              6.990         6 Month Libor        1/1/00        Long Beach
7893464      44788.58            64.91             11.250              6.990         6 Month Libor        1/1/00        Long Beach
7895113     126226.91            79.89             11.250              6.500         6 Month Libor        1/1/00        Long Beach
7895477      91874.00            79.89             11.250              6.990         6 Month Libor        1/1/00        Long Beach
7897689      42299.79            79.81             11.250              7.000         6 Month Libor        1/1/00        Long Beach
7898323     110847.03            67.18             11.250              7.750         6 Month Libor        1/1/00        Long Beach
7740228      38892.35            64.82             11.300              6.990         6 Month Libor        9/1/99        Long Beach
7667488      49879.78            79.81             11.300              6.250         6 Month Libor       10/1/99        Long Beach
7671514      42328.00            75.59             11.300              6.500         6 Month Libor       11/1/99        Long Beach
7748023     127882.07            77.04             11.300              6.000         6 Month Libor        6/1/98        Long Beach
7888662      26952.82            74.87             11.300              6.990         6 Month Libor       12/1/99        Long Beach
7888605      65573.30            72.86             11.300              6.500         6 Month Libor        1/1/00        Long Beach
7746761      63892.29            75.17             11.350              5.990         6 Month Libor       12/1/99        Long Beach
8030728      92976.54            69.91             11.370              7.250         6 Month Libor      12/15/99        Accred
8025405     135334.40            69.76             11.375              7.500         6 Month Libor        7/1/99        Accred
8025470      35831.89            76.24             11.375              6.500         6 Month Libor        7/1/99        Accred
8025959      46357.15            73.58             11.375              7.250         6 Month Libor        8/1/99        Accred
8030322      39933.03            54.70             11.375              7.625         6 Month Libor       12/1/99        Accred
7887706     129914.15            89.60             11.450              8.173         6 Month Libor        4/1/99        Long Beach
7742059      28730.81            77.65             11.450              6.500         6 Month Libor       10/1/99        Long Beach
7667223      36677.67            69.86             11.490              6.990         6 Month Libor        5/1/98        Long Beach
7667439     106290.36            62.52             11.490              6.750         6 Month Libor       11/1/99        Long Beach
7670078      82337.62            74.85             11.490              6.500         6 Month Libor       11/1/99        Long Beach
7670839     127997.56            74.85             11.490              6.990         6 Month Libor       11/1/99        Long Beach
7673288     123755.91            84.76             11.490              6.990         6 Month Libor       11/1/99        Long Beach
7744436      95811.04            74.85             11.490              6.990         6 Month Libor       11/1/99        Long Beach
8036766      95012.63            69.86             11.490              6.750         6 Month Libor       11/1/99        Long Beach
7740533      37139.30            79.87             11.490              6.500         6 Month Libor        6/1/98        Long Beach
7743198     152750.24            80.39             11.490              6.990         6 Month Libor       12/1/99        Long Beach
7744543      47522.28            69.89             11.490              6.990         6 Month Libor        6/1/98        Long Beach
7747413      86653.88            69.88             11.490              6.500         6 Month Libor       12/1/99        Long Beach
7749427      69452.21            79.83             11.490              6.750         6 Month Libor       12/1/99        Long Beach
7889868      85457.18            79.87             11.490              6.500         6 Month Libor       12/1/99        Long Beach
7890072      37418.22            74.84             11.490              6.990         6 Month Libor       12/1/99        Long Beach
7889041      58723.59            69.91             11.490              6.990         6 Month Libor        7/1/98        Long Beach
7890387     160790.76            71.46             11.490              6.990         6 Month Libor        7/1/98        Long Beach
7896426      54327.14            64.68             11.490              6.990         6 Month Libor        1/1/00        Long Beach
7898018      97362.87            73.76             11.490              6.750         6 Month Libor        1/1/00        Long Beach
7898984      81493.93            77.61             11.490              6.500         6 Month Libor        1/1/00        Long Beach
7899412      51932.44            64.92             11.490              6.750         6 Month Libor        7/1/98        Long Beach
8029241      34309.91            74.59             11.500              7.000         6 Month Libor      11/15/99        Accred
8025173      29880.62            31.96             11.500              7.250         6 Month Libor        7/1/99        Accred
8026999      95546.68            78.96             11.500              7.000         6 Month Libor        9/1/99        Accred
7740053     149255.54            79.82             11.500              6.990         6 Month Libor       10/1/99        Long Beach
7741275      54194.90            79.82             11.500              6.510         6 Month Libor       10/1/99        Long Beach
7741523      40309.65            79.82             12.500              6.990         6 Month Libor        4/1/98        Long Beach
8028300      52370.44            74.81             11.500              7.000         6 Month Libor      10/15/99        Accred
7666555      75596.48            74.85             11.500              6.990         6 Month Libor       11/1/99        Long Beach
7667868      56139.51            74.85             11.500              5.500         6 Month Libor       11/1/99        Long Beach
7668759      62876.30            59.88             11.500              6.990         6 Month Libor       11/1/99        Long Beach
7671068      81040.51            69.86             11.500              6.500         6 Month Libor        5/1/98        Long Beach
7671084      30939.12            49.50             11.500              6.990         6 Month Libor       11/1/99        Long Beach
7671845     143717.17            79.84             11.500              6.500         6 Month Libor       11/1/99        Long Beach
7672363      44163.31            71.23             11.500              6.500         6 Month Libor       11/1/99        Long Beach
7672942      99903.39            69.86             11.500              6.990         6 Month Libor       11/1/99        Long Beach
7673502      90771.36            84.83             11.500              6.990         6 Month Libor       11/1/99        Long Beach
7744949      84833.04            84.83             11.500              6.990         6 Month Libor       11/1/99        Long Beach
7747181      89074.67            74.85             11.500              6.990         6 Month Libor       11/1/99        Long Beach
8029084      30689.58            74.85             11.500              7.000         6 Month Libor       11/1/99        Accred
8029548      90172.84            79.87             11.500              7.250         6 Month Libor      11/15/99        Accred
7740517      73666.28            69.50             11.500              5.500         6 Month Libor        6/1/98        Long Beach
7742083      76874.60            69.89             11.500              6.500         6 Month Libor        6/1/98        Long Beach
7743479     104828.95            69.89             11.500              8.250         6 Month Libor        6/1/98        Long Beach
7743586      24959.29            36.70             11.500              6.500         6 Month Libor       12/1/99        Long Beach
7745102     140490.79            79.82             11.500              5.990         6 Month Libor       12/1/99        Long Beach
7745326     101085.07            74.88             11.500              5.990         6 Month Libor       12/1/99        Long Beach
7745599      80618.48            73.29             11.500              6.500         6 Month Libor       12/1/99        Long Beach
7745730      31448.69            49.92             11.500              6.990         6 Month Libor       12/1/99        Long Beach
7748411      44127.99            64.89             11.500              6.990         6 Month Libor       12/1/99        Long Beach
7748536     162484.91            74.88             11.500              6.990         6 Month Libor       12/1/99        Long Beach
7748684      54511.05            69.89             11.500              6.990         6 Month Libor       12/1/99        Long Beach
7749419     111794.51            69.87             11.500              6.990         6 Month Libor       12/1/99        Long Beach
7749534      49918.54            49.92             11.500              5.990         6 Month Libor       12/1/99        Long Beach
7749799      73378.09            69.88             11.500              6.990         6 Month Libor       12/1/99        Long Beach
7749831      33524.88            69.84             11.500              6.990         6 Month Libor       12/1/99        Long Beach
7750946      69485.21            79.87             11.500              6.500         6 Month Libor       12/1/99        Long Beach
7888530      32197.45            67.08             11.500              6.990         6 Month Libor        6/1/98        Long Beach
7893506      29550.12            79.87             11.500              6.990         6 Month Libor       12/1/99        Long Beach
7893589      33096.02            84.86             11.500              6.990         6 Month Libor       12/1/99        Long Beach
8030157      32929.37            72.53             11.500              7.000         6 Month Libor       12/1/99        Accred
8030629      51933.49            79.90             11.500              7.250         6 Month Libor      12/15/99        Accred
7888555      61669.94            64.92             11.500              7.500         6 Month Libor        1/1/00        Long Beach
7889231      65514.94            79.90             11.500              8.000         6 Month Libor        1/1/00        Long Beach
7890080      73404.69            74.90             11.500              6.990         6 Month Libor        1/1/00        Long Beach
7890510      74653.07            64.92             11.500              6.990         6 Month Libor        7/1/98        Long Beach
7890676      57725.04            84.89             11.500              6.990         6 Month Libor        1/1/00        Long Beach
7891997      47937.74            77.95             11.500              6.990         6 Month Libor        1/1/00        Long Beach
7892714      38200.39            83.04             11.500              6.990         6 Month Libor        1/1/00        Long Beach
7892730      55427.63            74.90             11.500              6.250         6 Month Libor        1/1/00        Long Beach
7892888      29958.09            53.50             11.500              8.000         6 Month Libor        1/1/00        Long Beach
7894660      65513.81            79.89             11.500              6.250         6 Month Libor        1/1/00        Long Beach
7894686      45917.14            72.88             11.500              6.990         6 Month Libor        1/1/00        Long Beach
7894819     109857.36            75.76             11.500              6.990         6 Month Libor        1/1/00        Long Beach
7894959      29361.86            69.91             11.500              6.990         6 Month Libor        1/1/00        Long Beach
7895329      89883.30            74.90             11.500              6.990         6 Month Libor        7/1/98        Long Beach
7895410      44991.56            84.89             11.500              6.990         6 Month Libor        7/1/98        Long Beach
7895642      98871.61            81.04             11.500              6.250         6 Month Libor        1/1/00        Long Beach
7897010      29561.60            79.90             11.500              6.500         6 Month Libor        1/1/00        Long Beach
7897655      61794.77            72.70             11.500              6.990         6 Month Libor        1/1/00        Long Beach
7898133      49204.92            74.89             11.500              6.000         6 Month Libor        1/1/00        Long Beach
7898349      72006.50            69.91             11.500              6.750         6 Month Libor        1/1/00        Long Beach
7898356      77599.22            69.91             11.500              6.750         6 Month Libor        1/1/00        Long Beach
8029019      87453.88            64.78             11.525              7.125         6 Month Libor       11/1/99        Accred
7669286      72939.54            69.87             11.600              7.200         6 Month Libor       11/1/99        Long Beach
8026916      41307.02            82.61             11.615              5.844         6 Month Libor       9/15/99        Accred
7671449      69738.72            65.79             11.625              6.500         6 Month Libor       11/1/99        Long Beach
8027724      56311.17            70.39             11.625              6.750         6 Month Libor       11/1/99        Accred
8029118     161600.51            89.78             11.625              6.750         6 Month Libor       11/1/99        Accred
8029530     107828.81            79.87             11.625              7.250         6 Month Libor      11/15/99        Accred
8030231      46940.67            44.71             11.625              7.500         6 Month Libor      12/15/99        Accred
8030561     121346.68            89.89             11.625              6.750         6 Month Libor      12/15/99        Accred
7672678      41171.61            74.86             11.650              7.250         6 Month Libor       11/1/99        Long Beach
7742927      52400.21            69.87             11.650              7.250         6 Month Libor        5/1/98        Long Beach
8028904     158295.57            67.36             11.700              7.000         6 Month Libor       10/1/99        Accred
7747223      94728.37            74.88             11.740              7.500         6 Month Libor       12/1/99        Long Beach
8027021      26481.94            24.07             11.750              8.735         6 Month Libor        8/1/99        Accred
7666753      58502.91            68.83             11.750              6.750         6 Month Libor        4/1/98        Long Beach
8024887      23235.86            59.58             13.250              7.435         6 Month Libor        3/1/97        Accred
7665185      30732.83            62.72             11.750              6.990         6 Month Libor       10/1/99        Long Beach
7740152      59843.16            79.79             11.750              5.500         6 Month Libor       10/1/99        Long Beach
7740988      65857.98            62.72             12.750              7.990         6 Month Libor        4/1/98        Long Beach
7741176      62862.64            69.08             11.750              6.990         6 Month Libor        4/1/98        Long Beach
7663065      75081.67            73.61             11.750              6.500         6 Month Libor       11/1/99        Long Beach
7664998      36681.43            63.24             11.750              6.500         6 Month Libor       11/1/99        Long Beach
7665078      88734.66            69.87             11.750              6.990         6 Month Libor        5/1/98        Long Beach
7665219      98217.01            78.57             11.750              6.500         6 Month Libor       11/1/99        Long Beach
7665995      92627.44            79.85             11.750              6.990         6 Month Libor        5/1/98        Long Beach
7666639      61086.19            84.84             11.750              6.990         6 Month Libor       11/1/99        Long Beach
7667090     127262.88            74.86             11.750              6.500         6 Month Libor       11/1/99        Long Beach
7667108      51102.65            78.62             11.750              6.250         6 Month Libor       11/1/99        Long Beach
7667124      23955.36            59.89             11.750              6.500         6 Month Libor       11/1/99        Long Beach
7668437      43854.55            62.65             11.750              6.500         6 Month Libor       11/1/99        Long Beach
7669112      44912.59            74.85             11.750              6.500         6 Month Libor       11/1/99        Long Beach
7669138      47511.47            79.19             11.750              6.500         6 Month Libor       11/1/99        Long Beach
7669450      71866.07            79.85             11.750              7.250         6 Month Libor       11/1/99        Long Beach
7669567     105499.08            69.87             11.750              6.990         6 Month Libor       11/1/99        Long Beach
7670003      19962.80            39.93             11.750              6.500         6 Month Libor        5/1/98        Long Beach
7671217      22458.14            72.45             11.750              6.500         6 Month Libor       11/1/99        Long Beach
7671589      47086.31            74.74             11.750              6.500         6 Month Libor       11/1/99        Long Beach
7673122     104804.74            66.75             11.750              6.000         6 Month Libor       11/1/99        Long Beach
7742521     107799.18            79.85             11.750              6.500         6 Month Libor       11/1/99        Long Beach
7743008     100562.65            64.88             11.750              6.990         6 Month Libor       11/1/99        Long Beach
7887870     168086.82            79.85             11.750              6.500         6 Month Libor       11/1/99        Long Beach
7742455      39938.35            56.25             11.750              6.500         6 Month Libor       12/1/99        Long Beach
7742646     299537.37            74.88             11.750              6.500         6 Month Libor       12/1/99        Long Beach
7743313      23863.14            53.03             11.750              6.990         6 Month Libor        6/1/98        Long Beach
7743461     111952.09            73.90             11.750              6.500         6 Month Libor       12/1/99        Long Beach
7745086      33697.94            70.20             11.750              6.990         6 Month Libor        6/1/98        Long Beach
7745896      38440.65            69.89             11.750              6.990         6 Month Libor       12/1/99        Long Beach
7749336     187180.72            74.87             11.750              6.990         6 Month Libor       12/1/99        Long Beach
7749625      93605.39            74.29             11.750              5.250         6 Month Libor        6/1/98        Long Beach
7887979      55905.07            79.86             11.750              6.990         6 Month Libor       12/1/99        Long Beach
7888928     239629.93            79.88             11.750              6.500         6 Month Libor       12/1/99        Long Beach
7891328      21466.86            49.92             11.750              7.250         6 Month Libor       12/1/99        Long Beach
7887672      72660.67            71.94             11.750              6.500         6 Month Libor        7/1/98        Long Beach
7888068      49439.22            69.63             11.750              6.500         6 Month Libor        1/1/00        Long Beach
7888084      16230.05            64.92             11.750              6.500         6 Month Libor        1/1/00        Long Beach
7888092      27964.90            69.91             11.750              6.500         6 Month Libor        1/1/00        Long Beach
7889165      32304.39            64.61             11.750              7.750         6 Month Libor        7/1/98        Long Beach
7889488      64981.62            73.84             11.750              6.500         6 Month Libor        1/1/00        Long Beach
7890841      29214.10            64.92             11.750              6.750         6 Month Libor        7/1/98        Long Beach
7892318      41249.29            69.91             11.750              7.500         6 Month Libor        7/1/98        Long Beach
7895071      78104.00            84.90             11.750              6.990         6 Month Libor        1/1/00        Long Beach
7895931     131438.45            65.72             11.750              6.990         6 Month Libor        7/1/98        Long Beach
7898463      58053.64            73.49             11.750              6.500         6 Month Libor        1/1/00        Long Beach
8027013      34702.45            58.82             11.850              7.750         6 Month Libor        8/1/99        Accred
7742281      78281.74            69.89             11.850              6.990         6 Month Libor       12/1/99        Long Beach
8027641      46450.56            69.85             11.875              7.250         6 Month Libor       10/1/99        Accred
8028698      34314.83            62.39             11.875              7.250         6 Month Libor       10/1/99        Accred
7897374      75909.74            79.90             11.900              6.500         6 Month Libor        1/1/00        Long Beach
8025629      63456.78            84.61             11.990              6.500         6 Month Libor       7/15/99        Accred
7664964      44022.20            69.88             11.990              6.990         6 Month Libor        5/1/98        Long Beach
7668767      42110.56            61.03             11.990              6.990         6 Month Libor       11/1/99        Long Beach
7668841     244567.77            69.88             11.990              8.490         6 Month Libor       11/1/99        Long Beach
7670565      27943.74            77.62             11.990              6.500         6 Month Libor       11/1/99        Long Beach
7671480     143416.27            59.76             11.990              6.750         6 Month Libor        5/1/98        Long Beach
7672462      63440.07            72.09             11.990              6.750         6 Month Libor       11/1/99        Long Beach
7741861      49911.80            41.59             11.990              7.250         6 Month Libor       11/1/99        Long Beach
7888464      68877.50            59.89             11.990              6.500         6 Month Libor        5/1/98        Long Beach
8029894      47879.85            74.23             11.990              7.000         6 Month Libor      11/15/99        Accred
7743172      37045.05            68.60             11.990              6.990         6 Month Libor       12/1/99        Long Beach
7744030      81081.22            79.49             11.990              6.500         6 Month Libor       12/1/99        Long Beach
7744550      80032.55            69.90             11.990              7.250         6 Month Libor       12/1/99        Long Beach
7744709      76887.36            69.90             11.990              6.990         6 Month Libor       12/1/99        Long Beach
7746274      39941.48            24.96             11.990              6.500         6 Month Libor       12/1/99        Long Beach
7747686      53920.99            79.88             11.990              6.990         6 Month Libor       12/1/99        Long Beach
7748346      90866.87            79.01             11.990              6.990         6 Month Libor       12/1/99        Long Beach
7749583      38460.72            73.96             11.990              6.250         6 Month Libor       12/1/99        Long Beach
7888720     104846.38            73.84             11.990              6.750         6 Month Libor        6/1/98        Long Beach
7890536      62435.57            50.97             11.990              6.000         6 Month Libor       12/1/99        Long Beach
7890759      89868.28            74.89             11.990              6.990         6 Month Libor       12/1/99        Long Beach
7891641     168188.59            58.00             11.990              6.990         6 Month Libor       12/1/99        Long Beach
7888282      88296.68            64.92             11.990              6.990         6 Month Libor        1/1/00        Long Beach
7890478      48942.96            69.92             11.990              7.000         6 Month Libor        1/1/00        Long Beach
7892110      84551.43            79.77             11.990              6.990         6 Month Libor        1/1/00        Long Beach
7893159      35121.93            79.82             11.990              6.990         6 Month Libor        1/1/00        Long Beach
7894587      52438.86            74.91             11.990              6.750         6 Month Libor        1/1/00        Long Beach
7895360      37456.34            74.91             11.990              6.990         6 Month Libor        1/1/00        Long Beach
7896095      44947.61            74.91             11.990              6.990         6 Month Libor        1/1/00        Long Beach
7896749      68719.88            79.91             11.990              6.990         6 Month Libor        1/1/00        Long Beach
7897044      30064.96            54.66             11.990              6.500         6 Month Libor        1/1/00        Long Beach
7897432      73920.49            64.84             11.990              6.750         6 Month Libor        1/1/00        Long Beach
7897481      85899.89            51.13             11.990              6.990         6 Month Libor        1/1/00        Long Beach
7897952      51939.46            79.91             11.990              6.750         6 Month Libor        1/1/00        Long Beach
7898539      22773.44            59.93             11.990              6.990         6 Month Libor        1/1/00        Long Beach
7893340      26885.17            48.01             12.000              6.750         6 Month Libor        7/1/98        Long Beach
8025454      79680.73            79.68             12.000              7.250         6 Month Libor        7/1/99        Accred
8027898      48898.79            69.86             12.000              7.250         6 Month Libor       10/1/99        Accred
7670227      94333.60            74.28             12.000              6.990         6 Month Libor        5/1/98        Long Beach
7741341      77862.68            58.54             12.000              6.990         6 Month Libor       11/1/99        Long Beach
8028805      66283.11            77.52             12.000              7.000         6 Month Libor       11/1/99        Accred
7748627      52423.38            74.89             12.000              6.990         6 Month Libor       12/1/99        Long Beach
7751001      79883.24            79.88             12.000              7.500         6 Month Libor       12/1/99        Long Beach
8029886     111836.52            65.79             12.000              7.250         6 Month Libor       12/1/99        Accred
7893035      56634.10            69.92             12.000              6.990         6 Month Libor        1/1/00        Long Beach
7893191      52738.65            79.91             12.000              6.500         6 Month Libor        1/1/00        Long Beach
7892383      59913.38            58.74             12.050              6.950         6 Month Libor        1/1/00        Long Beach
7740426     136820.09            62.91             12.050              7.000         6 Month Libor       10/1/99        Long Beach
8025389      75619.03            75.62             12.125              7.250         6 Month Libor        7/1/99        Accred
8028706      75595.27            64.61             12.125              7.000         6 Month Libor       11/1/99        Accred
8024978      38850.83            58.86             12.150              7.650         6 Month Libor       3/15/99        Accred
8025306     119652.33            59.83             12.150              7.650         6 Month Libor        7/1/99        Accred
7750227      63660.78            73.09             12.190              6.990         6 Month Libor       12/1/99        Long Beach
7665714      27703.78            61.56             12.250              6.500         6 Month Libor       11/1/99        Long Beach
7666571      33941.14            56.57             12.250              6.750         6 Month Libor        5/1/98        Long Beach
7667173      72678.59            64.89             12.250              6.500         6 Month Libor       11/1/99        Long Beach
7668213     105523.90            69.88             12.250              6.990         6 Month Libor       11/1/99        Long Beach
7670037      19966.68            19.02             12.250              6.990         6 Month Libor       11/1/99        Long Beach
7672041     111771.63            69.86             12.250              6.250         6 Month Libor       11/1/99        Long Beach
7740558      89800.18            69.61             12.250              6.990         6 Month Libor        5/1/98        Long Beach
7744766      59900.04            23.04             12.250              6.500         6 Month Libor       11/1/99        Long Beach
8029878      64111.33            59.92             12.250              7.750         6 Month Libor      11/15/99        Accred
7742471      27911.39            60.68             12.250              6.990         6 Month Libor        6/1/98        Long Beach
7748064      20371.83            59.92             12.250              7.740         6 Month Libor       12/1/99        Long Beach
7887730      24945.50            40.89             12.250              6.990         6 Month Libor       12/1/99        Long Beach
7889116      47947.24            64.79             12.250              6.990         6 Month Libor        1/1/00        Long Beach
7892508      17380.89            59.93             12.250              5.750         6 Month Libor        1/1/00        Long Beach
7894074     209722.61            59.92             12.250              7.740         6 Month Libor        1/1/00        Long Beach
7897416      42203.55            64.93             12.250              6.500         6 Month Libor        1/1/00        Long Beach
7897531      54539.98            64.93             12.250              6.500         6 Month Libor        1/1/00        Long Beach
7898406      49945.04            55.49             12.250              6.990         6 Month Libor        1/1/00        Long Beach
7671647      64694.42            59.90             12.350              7.950         6 Month Libor       11/1/99        Long Beach
7744139      65910.84            74.90             12.350              6.000         6 Month Libor       12/1/99        Long Beach
7669351      56532.03            74.38             12.375              6.990         6 Month Libor       11/1/99        Long Beach
8028763      63761.23            79.80             12.375              7.250         6 Month Libor       11/1/99        Accred
7889975     181609.64            69.85             12.400              8.500         6 Month Libor        1/1/00        Long Beach
7887953      41945.01            69.91             12.490              6.990         6 Month Libor       12/1/99        Long Beach
7890916      75609.57            74.86             12.490              7.250         6 Month Libor       12/1/99        Long Beach
7889025     104890.56            58.27             12.490              6.990         6 Month Libor        1/1/00        Long Beach
7889918      84426.15            74.71             12.490              7.500         6 Month Libor        7/1/98        Long Beach
7891237      88108.07            69.93             12.490              6.750         6 Month Libor        1/1/00        Long Beach
7892102      20669.18            49.21             12.490              6.990         6 Month Libor        1/1/00        Long Beach
7893753      87408.83            69.93             12.490              6.990         6 Month Libor        7/1/98        Long Beach
8025058      23836.06            58.14             12.500              7.500         6 Month Libor        6/1/99        Accred
7667751      55996.73            84.84             12.625              6.990         6 Month Libor        4/1/98        Long Beach
7741051      55771.65            74.86             12.500              6.500         6 Month Libor       10/1/99        Long Beach
7666175     167695.57            69.87             12.500              6.990         6 Month Libor        5/1/98        Long Beach
7667249      64287.71            77.46             12.500              6.500         6 Month Libor       11/1/99        Long Beach
7670672     150226.73            69.87             12.500              6.990         6 Month Libor        5/1/98        Long Beach
7671324     167735.24            79.12             12.500              6.990         6 Month Libor       11/1/99        Long Beach
7672959      54713.62            79.87             12.500              6.750         6 Month Libor       11/1/99        Long Beach
7887623     643983.48            49.54             12.500              6.990         6 Month Libor       11/1/99        Long Beach
7744410      23619.08            54.93             12.500              6.990         6 Month Libor       12/1/99        Long Beach
7746340      55493.26            69.89             12.500              6.990         6 Month Libor       12/1/99        Long Beach
7888332      68160.86            64.92             12.500              6.990         6 Month Libor       12/1/99        Long Beach
7888407      77598.49            69.91             12.500              6.990         6 Month Libor       12/1/99        Long Beach
7889405      51832.19            74.90             12.500              6.990         6 Month Libor        6/1/98        Long Beach
7889686      87034.41            82.11             12.500              6.500         6 Month Libor        1/1/00        Long Beach
7891567      79717.04            69.93             12.500              6.990         6 Month Libor        1/1/00        Long Beach
7892250      49448.55            54.94             12.500              6.990         6 Month Libor        1/1/00        Long Beach
7894397      77918.90            64.93             12.500              6.990         6 Month Libor        1/1/00        Long Beach
7895444      84412.16            64.93             12.500              6.990         6 Month Libor        7/1/98        Long Beach
7896715      50971.94            64.93             12.500              6.990         6 Month Libor        1/1/00        Long Beach
7896756      38444.83            69.90             12.500              6.990         6 Month Libor        1/1/00        Long Beach
7897671     131087.99            74.91             12.500              6.990         6 Month Libor        7/1/98        Long Beach
8028524      47668.12            50.71             12.525              7.650         6 Month Libor       11/1/99        Accred
8027484      39928.07            48.40             12.625              7.000         6 Month Libor       10/1/99        Accred
8029308      37452.30            72.02             12.625              7.500         6 Month Libor      11/15/99        Accred
7893134      75523.96            69.93             12.650              6.990         6 Month Libor        1/1/00        Long Beach
7890650      42208.36            64.94             12.740              6.990         6 Month Libor        7/1/98        Long Beach
7893142      49948.62            63.23             12.740              7.500         6 Month Libor        1/1/00        Long Beach
7897226      16233.99            21.65             12.740              6.990         6 Month Libor        1/1/00        Long Beach
8025041      29041.06            63.13             12.740              7.750         6 Month Libor        6/1/99        Accred
8025348      77988.90            84.77             12.740              7.000         6 Month Libor        7/1/99        Accred
7664873      66283.87            69.85             12.750              6.500         6 Month Libor        4/1/98        Long Beach
7665391      51709.40            69.88             12.750              7.490         6 Month Libor        4/1/98        Long Beach
7666969      95956.70            61.91             12.750              6.990         6 Month Libor        5/1/98        Long Beach
7670094     108438.11            74.89             12.750              6.500         6 Month Libor       11/1/99        Long Beach
7671639      73390.43            74.89             12.750              6.990         6 Month Libor       11/1/99        Long Beach
7741267      25461.97            46.29             12.750              7.990         6 Month Libor        5/1/98        Long Beach
7743107     143322.67            63.70             12.750              6.990         6 Month Libor        6/1/98        Long Beach
7748569      51935.75            64.92             12.750              7.250         6 Month Libor       12/1/99        Long Beach
7749609     139827.02            69.91             12.750              6.990         6 Month Libor       12/1/99        Long Beach
7888340      96131.09            69.91             12.750              6.990         6 Month Libor       12/1/99        Long Beach
7889074      29962.92            27.87             12.750              6.990         6 Month Libor        6/1/98        Long Beach
7750409      51986.64            67.52             12.800              5.990         6 Month Libor       12/1/99        Long Beach
7891690      38637.36            64.40             12.800              6.990         6 Month Libor        1/1/00        Long Beach
7893571      25650.25            64.94             12.840              6.990         6 Month Libor        1/1/00        Long Beach
7669658      68503.06            69.90             12.990              6.990         6 Month Libor       11/1/99        Long Beach
7744477      27261.17            63.40             12.990              5.600         6 Month Libor       11/1/99        Long Beach
7750813      25570.01            79.91             12.990              6.990         6 Month Libor       12/1/99        Long Beach
7891500      15581.70            17.31             12.990              6.990         6 Month Libor        6/1/98        Long Beach
7889819      61538.26            69.14             12.990              6.990         6 Month Libor        1/1/00        Long Beach
7890361      19481.82            64.94             12.990              6.990         6 Month Libor        7/1/98        Long Beach
7892094      18752.62            64.66             12.990              6.990         6 Month Libor        1/1/00        Long Beach
7892755      41960.85            69.93             12.990              6.500         6 Month Libor        1/1/00        Long Beach
7893696      23977.64            74.93             12.990              6.990         6 Month Libor        1/1/00        Long Beach
7895667      42710.16            74.93             12.990              6.990         6 Month Libor        1/1/00        Long Beach
7899255      58445.49            34.38             12.990              6.990         6 Month Libor        7/1/98        Long Beach
7742794      55921.01            69.90             13.000              6.500         6 Month Libor       11/1/99        Long Beach
7890551     146863.33            45.19             13.000              6.990         6 Month Libor        7/1/98        Long Beach
7745532      23966.82            59.92             13.090              6.500         6 Month Libor       11/1/99        Long Beach
8026676      34929.02            69.86             13.125              7.250         6 Month Libor        9/1/99        Accred
7749666      16242.02            55.06             13.240              7.500         6 Month Libor       12/1/99        Long Beach
7894892      51954.18            64.94             13.240              6.750         6 Month Libor        1/1/00        Long Beach
7663255      10725.66            46.63             13.250              6.990         6 Month Libor        5/1/98        Long Beach
7741853      82470.84            58.91             13.250              6.750         6 Month Libor        4/1/98        Long Beach
7671191      18175.69            69.91             13.250              6.990         6 Month Libor        5/1/98        Long Beach
7671373      39892.20            56.99             13.250              5.500         6 Month Libor       11/1/99        Long Beach
7744329      60918.38            39.30             13.250              6.990         6 Month Libor        5/1/98        Long Beach
8025090      56871.25            53.65             13.275              7.900         6 Month Libor       6/15/99        Accred
8026288      32942.69            25.94             13.400              7.900         6 Month Libor       8/15/99        Accred
8027716      29537.48            59.07             13.400              7.900         6 Month Libor       10/1/99        Accred
7893415     131889.11            60.22             13.450              7.990         6 Month Libor        1/1/00        Long Beach
7891484      29369.25            69.93             13.500              6.990         6 Month Libor       12/1/99        Long Beach
7892698      92528.31            64.93             13.500              6.990         6 Month Libor        6/1/98        Long Beach
7892813      44953.01            59.94             13.500              7.990         6 Month Libor       12/1/99        Long Beach
7889322      17485.45            34.97             13.500              6.990         6 Month Libor        1/1/00        Long Beach
7893928      38967.62            59.95             13.500              5.990         6 Month Libor        1/1/00        Long Beach
7895626      35395.31            64.36             13.500              6.500         6 Month Libor        1/1/00        Long Beach
8026742      85653.85            64.89             13.525              7.400         6 Month Libor        9/1/99        Accred
7743438      54943.72            43.26             13.590              6.990         6 Month Libor       12/1/99        Long Beach
7746092      28470.81            59.94             13.590              6.500         6 Month Libor       12/1/99        Long Beach
7889389      48960.22            69.94             13.600              6.500         6 Month Libor        1/1/00        Long Beach
7898307      37718.69            61.83             13.600              6.990         6 Month Libor        1/1/00        Long Beach
8028045      48689.72            64.92             13.650              7.900         6 Month Libor      10/15/99        Accred
7742091      38453.64            69.92             13.700              8.500         6 Month Libor       11/1/99        Long Beach
7748668      62937.81            69.93             13.750              6.500         6 Month Libor       12/1/99        Long Beach
8028219      52602.01            58.45             13.750              9.750         6 Month Libor        9/1/99        Accred
8028664      49741.04            59.93             13.775              7.900         6 Month Libor       11/1/99        Accred
8027492      50784.30            64.28             13.900              7.900         6 Month Libor       10/1/99        Accred

</TABLE>



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