STRUCTURED ASSET SEC CORP MORT PASS THRO CERT SER 1998-1 TR
10-K/A, 1999-12-27
ASSET-BACKED SECURITIES
Previous: STRUCTURED ASSET SEC CORP MORT PASS THRO CERT SER 1998-2 TR, 10-K/A, 1999-12-27
Next: NOMURA ASSET SECURITIES CORP SERIES 1998-D6, 8-K, 1999-12-27







                     SECURITIES AND EXCHANGE COMMISSION
                          WASHINGTON, D.C.  20549


                                   FORM 10-K/A
                                 Amendment No.1

(Mark One)

/ x / ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
      THE SECURITIES EXCHANGE ACT OF 1934
      For the fiscal year ended December 31, 1998 or

/   / TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
      SECURITIES EXCHANGE ACT OF 1934


      Commission File No.:   033-99598-06

               Structured Asset Securities Corporation
                Mortgage Pass-Through Certificates
                  Series  1998-1        Trust
        (Exact name of registrant as specified in its charter)



New York                          52-2082537, 52-2082540
(State or other jurisdiction     (I.R.S. Employer
 of incorporation or              Identification  No.)
 organization)

c/o Norwest Bank Minnesota, N.A.
11000 Broken Land Parkway
Columbia, Maryland                            21044
(Address of principal executive offices)     (ZIP Code)


Registrant's telephone number, including area code:
     (410) 884-2000

Securities to be registered pursuant to Section 12(b)
of the Act:

     NONE

Securities to be registered pursuant to Section 12(g)
of the Act:

     NONE

Indicate by check mark whether the registrant (1) has filed all
reports required to be filed by Section 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12 months
(or for such shorter period that the registrant was required to
file such reports), and (2) has been subject to such filing
requirements for the past 90 days.

     Yes   X          No ___


     This  Amendment No. 1 on Form 10-K/A amends Item 14 of the original  Annual
     Report on Form 10-K (the  "Original Form 10-K") filed on March 26, 1999, on
     behalf of Structured Asset  Securities  Corporation  Mortgage  Pass-Through
     Certificates Series 1998-1 Trust established  pursuant to a Trust Agreement
     among STRUCTURED ASSET SECURITIES CORPORATION,  as Depositor,  NORWEST BANK
     MINNESOTA,  NATIONAL  ASSOCIATION,  as Master  Servicer,  and  FIRST  UNION
     NATIONAL BANK, as Trustee pursuant to which the Structured Asset Securities
     Corporation   Mortgage   Pass-Through   Certificates  Series  1998-1  Trust
     registered  under  the  Securities  Act of 1933 (the  "Certificates")  were
     issued.

Item 14 of the Original Form 10-K is amended to read in its entirety as follows:


Item 14.  Exhibits, Financial Statement Schedules, and Reports
          on Form 8-K.

          (a) Exhibits

              (99.1) Annual Independent Accountants' Servicing
                     Reports concerning servicing activities for
                     the year ended December 31, 1998.

                     a)   ATLANTIC MTG & INVESTMENT CORP <F1>
                     b)   AURORA LOAN SRVCS INC <F1>
                     c)   BANK OF AMERICA FSB (CA) <F1>
                     d)   GMAC MTG CORP <F1>
                     e)   MELLON MTG CO (TX) <F1>
                     f)   NORWEST MTG INC <F1>
                     g)   PNC MTG CORP <F1>
                     h)   RESIDENTIAL FUNDING CORP <F1>
                     i)   STAR BANK NA <F1>
                     j)   WASHINGTON MUTUAL INC <F1>

              (99.2) Report of Management as to Compliance with
                     Minimum Servicing Standards for the year
                     ended December 31, 1998.

                     a)   ATLANTIC MTG & INVESTMENT CORP <F1>
                     b)   AURORA LOAN SRVCS INC <F2>
                     c)   BANK OF AMERICA FSB (CA) <F1>
                     d)   GMAC MTG CORP <F1>
                     e)   MELLON MTG CO (TX) <F1>
                     f)   NORWEST MTG INC <F1>
                     g)   PNC MTG CORP <F1>
                     h)   RESIDENTIAL FUNDING CORP <F1>
                     i)   STAR BANK NA <F1>
                     j)   WASHINGTON MUTUAL INC <F1>

              (99.3) Annual Statements of Compliance under the
                     Pooling and Servicing Agreements for the
                     year ended December 31, 1998.

                     a)   ATLANTIC MTG & INVESTMENT CORP <F1>
                     b)   AURORA LOAN SRVCS INC <F1>
                     c)   BANK OF AMERICA FSB (CA) <F1>
                     d)   GMAC MTG CORP <F1>
                     e)   MELLON MTG CO (TX) <F1>
                     f)   NORWEST MTG INC <F1>
                     g)   PNC MTG CORP <F1>
                     h)   RESIDENTIAL FUNDING CORP <F2>
                     i)   STAR BANK NA <F2>
                     j)   WASHINGTON MUTUAL INC <F1>

              (99.4) Aggregate Statement of Principal and
                     Interest Distributions to Certificate
                     Holders. <F3>

            (b)  On  October 7, 1998, November 9, 1998, and
                 December 8, 1998, reports on Form 8-K were filed
                 by the Company in order to provide the
                 statements for the monthly distributions to
                 holders of the Certificates.  No other reports on
                 Form 8-K have been filed during the last quarter
                 of the period covered by this report.

            (c)  Not applicable.

            (d)  Omitted.

<F1>  Filed herewith.
<F2>  Such document (i) is not filed herewith since such document
      was not received by the reporting person at least three business
      days prior to the due date covered by this report:  and (ii) will
      be included in an amendment to this report on Form 10-K/A to be
      filed within 30 days of the Reporting Person's receipt of such
      document.
<F3>  Previously filed.



                           SIGNATURE

Pursuant to the requirements of Section 13 or 15(d) of the
Securities Exchange Act of 1934, the registrant has duly caused
this report to be signed on its behalf by the undersigned,
thereunto duly authorized:

Structured Asset Securities Corporation
Mortgage Pass-Through Certificates
Series  1998-1 Trust

Signed:   First Union National Bank, as Trustee

By:   Robert Ashbaugh, Vice president
By:  /s/  Robert Ashbaugh, Vice president

Dated:  December 22, 1999


Exhibits

99.1 Annual  Independent  Accountants'  Servicing Reports  concerning  servicing
     activities for the year ended December 31, 1998.

                     a)   ATLANTIC MTG & INVESTMENT CORP <F1>
                     b)   AURORA LOAN SRVCS INC <F1>
                     c)   BANK OF AMERICA FSB (CA) <F1>
                     d)   GMAC MTG CORP <F1>
                     e)   MELLON MTG CO (TX) <F1>
                     f)   NORWEST MTG INC <F1>
                     g)   PNC MTG CORP <F1>
                     h)   RESIDENTIAL FUNDING CORP <F1>
                     i)   STAR BANK NA <F1>
                     j)   WASHINGTON MUTUAL INC <F1>

99.2 Report of Management as to Compliance with Minimum Servicing  Standards for
     the year ended December 31, 1998.

                     a)   ATLANTIC MTG & INVESTMENT CORP <F1>
                     b)   AURORA LOAN SRVCS INC <F2>
                     c)   BANK OF AMERICA FSB (CA) <F1>
                     d)   GMAC MTG CORP <F1>
                     e)   MELLON MTG CO (TX) <F1>
                     f)   NORWEST MTG INC <F1>
                     g)   PNC MTG CORP <F1>
                     h)   RESIDENTIAL FUNDING CORP <F1>
                     i)   STAR BANK NA <F1>
                     j)   WASHINGTON MUTUAL INC <F1>

99.3 Annual Statements of Compliance under the Pooling and Servicing  Agreements
     for the year ended December 31, 1998.

                     a)   ATLANTIC MTG & INVESTMENT CORP <F1>
                     b)   AURORA LOAN SRVCS INC <F1>
                     c)   BANK OF AMERICA FSB (CA) <F1>
                     d)   GMAC MTG CORP <F1>
                     e)   MELLON MTG CO (TX) <F1>
                     f)   NORWEST MTG INC <F1>
                     g)   PNC MTG CORP <F1>
                     h)   RESIDENTIAL FUNDING CORP <F2>
                     i)   STAR BANK NA <F2>
                     j)   WASHINGTON MUTUAL INC <F1>

99.4 Aggregate Statement of Principal and Interest  Distributions to Certificate
     Holders. <F3>


<F1>  Filed herewith.
<F2>  Such document (i) is not filed herewith since such document
      was not received by the reporting person at least three business
      days prior to the due date covered by this report:  and (ii) will
      be included in an amendment to this report on Form 10-K/A to be
      filed within 30 days of the Reporting Person's receipt of such
      document.
<F3>  Previously filed.



 (LOGO)

Report of Independent Accountants

PricewaterhouseCoopers LLP
1177 Avenue of the Americas
New York NY 10036
Telephone (212) 596 8000
Facsimile (212) 396 8910

February 19,1999

To the Stockholder and Board of Directors
of Atlantic Mortgage & Investment Corporation

We have examined  management's  assertion  about Atlantic  Mortgage & Investment
Corporation's (the "Company"')  compliance with the minimum servicing  standards
identified  in the Mortgage  Bankers  Association  of America's  Uniform  Single
Attestation  Program for  Mortgage  Bankers  (USAP) as of and for the year ended
December 31, 1998 included in the accompanying management assertion (see Exhibit
I).  Management is responsible  for the Company's  compliance with those minimum
servicing standards. Our responsibility is to express an opinion on management's
assertion about the entity's compliance based on our examination.

Our  examination  was  made in  accordance  with  standards  established  by the
American  Institute of Certified Public Accountants and,  accordingly,  included
examining,  on a test basis,  evidence about the Company's  compliance  with the
minimum  servicing   standards  and  performing  such  other  procedures  as  we
considered  necessary  in the  circumstances.  We believe  that our  examination
provides a reasonable basis for our opinion.  Our examination does not provide a
legal  determination  on the  Company's  compliance  with the minimum  servicing
standards.

In our  opinion,  management's  assertion  that the  Company  complied  with the
aforementioned minimum servicing standards as of and for the year ended December
31, 1998 is fairly stated, in all material respects.

PricewaterhouseCoopers LLP




(LOGO)
ERNST & YOUNG LLP

Suite 4300
370- 17th Street
Denver, Colorado 80202-5663

Phone: 303 534 4300
Fax:     303 434 6750

Report on Management's Assertion on Compliance with Minimum Servicing Standards
              Set Forth in the Uniform Single Attestation Program
                              for Mortgage Bankers

Report of Independent Accountants

Board of Directors
Aurora Loan Services Inc.

We have examined  management's  assertion,  included in the accompanying  report
titled Report of  Management,  that Aurora Loan  Services  Inc. (the  "Company")
complied with the minimum servicing  standards set forth in the Mortgage Bankers
Association of America's Uniform Single Attestation Program for Mortgage Bankers
("USAP") during the year ended November 30, 1998.  Management is responsible for
the Company's  compliance  with those  requirements.  Our  responsibility  is to
express an opinion on  management's  assertions  about the Company's  compliance
based on our examination.

Our  examination  was  made in  accordance  with  standards  established  by the
American  Institute of Certified Public Accountants and,  accordingly,  included
examining,  on a test basis,  evidence about the Company's compliance with those
requirements and performing such other procedures as we considered  necessary in
the circumstances.  We believe that our examination  provides a reasonable basis
for our opinion.  Our examination does not provide a legal  determination on the
Company's compliance with specified requirements.

In our  opinion,  management's  assertion  that the  Company  complied  with the
aforementioned  requirements  during the year ended November 30, 1998, is fairly
stated, in all material respects.

ERNST & YOUNG LLP

February 12,1999




(logo)
ERNST& YOUNG LLP
Suite 1700
555  California Street
San  Francisco, California 94104
Phone: 415 951 3000

                        Report of Independent Accountants

Mr. Andrew D. Woodward
President
BankAmerica Mortgage, a Division of Bank of America, FSB

We have examined  management's  assertion,  included in the accompanying  report
titled Report of  Management,  that Bank of America FSB (the  Company)  complied
with  the  minimum  servicing  standards  set  forth  in  the  Mortgage  Bankers
Association of America's Uniform Single Attestation Program for Mortgage Bankers
(USAP) during the year ended December 31, 1998.  Management is  responsible  for
the Company's  compliance  with those  requirements.  Our  responsibility  is to
express an opinion on  management's  assertions  about the Company's  compliance
based on our examination.

Our  examination  was  made in  accordance  with  standards  established  by the
American  Institute of Certified Public Accountants and,  accordingly,  included
examining,  on a test basis,  evidence about the Company's compliance with those
requirements and performing such other procedures as we considered  necessary in
the circumstances.  We believe that our examination  provides a reasonable basis
for our opinion.  Our examination does not provide a legal  determination on the
Company's compliance with specified requirements.

In our  opinion,  management's  assertion,  that the Company  complied  with the
aforementioned  requirements  during the year ended December 31, 1998, is fairly
stated, in all material respects.

Ernstt + Young LLP

January 29, 1999



Ernst   &Young   LLP  is  a  member  of  Ernst   &Young
International, Ltd.




(logo)
PriceWaterhouseCoopers
PricewaterhouseCoopers LLP
650 Third Avenue South
Park Building
Suite 1300
Minneapolis MN 55402-4333
Telephone (612) 596 6000
Facsimile (612) 373 7160

                        Report of Independent Accountants

March 8, 1999

To the Board of Directors and Stockholder of GMAC Mortgage Corporation:


We have examined management's  assertion about GMAC Mortgage Corporation and its
subsidiaries'  (the "Company")  compliance with the minimum servicing  standards
("standards")  identified  in the  Mortgage  Bankers  Association  of  America's
Uniform Single  Attestation  Program for Mortgage Bankers ("USAP") as of and for
the year  ended  December  31,  1998  included  in the  accompanying  management
assertion  (see  Exhibit  I).   Management  is  responsible  for  the  Company's
compliance with those minimum  servicing  standards.  Our  responsibility  is to
express an opinion on management's assertion about the entity's compliance based
on our examination.

Our  examination  was  made in  accordance  with  standards  established  by the
American  Institute of Certified Public Accountants and,  accordingly,  included
examining,  on a test basis,  evidence about the Company's  compliance  with the
standards and performing such other procedures as we considered necessary in the
circumstances.  We believe that our examination  provides a reasonable basis for
our  opinion.  Our  examination  does not provide a legal  determination  on the
Company's compliance with the standards.

In our  opinion,  management's  assertion  that the  Company  complied  with the
aforementioned  standards  as of and for the year  ended  December  31,  1998 is
fairly stated, in all material respects.

PriceWaterhouseCooper LLP




(LOGO)
700 Louisiana
Houston, TX 77002
Telephone 713 319 2000
Fax 713 319 2041


                          Independent Auditors' Report

The Board of Directors
Mellon Mortgage Company:

We have examined  management's  assertion about Mellon  Mortgage  Company's (the
Company)  compliance  with the  minimum  servicing  standards  set  forth in the
Mortgage  Bankers  Association  of America's  (MBA) Uniform  Single  Attestation
Program for Mortgage  Bankers,  as of and for the year ended  December 31, 1998,
included in the accompanying  Management  Assertion  (Residential  Mortgage Loan
Servicing).  Management is responsible  for the Company's  compliance with those
minimum  servicing  standards.  Our  responsibility  is to express an opinion on
management's assertion about the Company's compliance based on our examination.

Our  examination  was  made in  accordance  with  standards  established  by the
American  Institute of Certified Public Accountants and,  accordingly,  included
examining,  on a test basis,  evidence about the Company's  compliance  with the
minimum  servicing   standards  and  performing  such  other  procedures  as  we
considered  necessary  in the  circumstances.  We believe  that our  examination
provides a reasonable basis for our opinion.  Our examination does not provide a
legal  determination  on the  Company's  compliance  with the minimum  servicing
standards.

In our opinion, management's assertion that Mellon Mortgage Company has complied
in all material respects with the  aforementioned  minimum servicing  standards,
except minimum  servicing  standard I.1.  related to ensuring that all custodial
and clearing  accounts are reconciled on a monthly basis and  reconciling  items
are cleared in a timely manner in the Denver Servicing center, as of and for the
year ended December 31, 1998, is fairly stated, in all material respects.

KPMG LLP

January 22, 1999




(LOGO)
KPMG Peat Marwick LLP

2500 Ruan Center
RO. Box 772
Des Moines, IA 50303

INDEPENDENT AUDITORS' REPORT

The Board of Directors
Norwest Mortgage, Inc.:

We  have  examined  management's  assertion  about  Norwest  Mortgage  Banking's
compliance  with the minimum  servicing  standards  identified  in the  Mortgage
Bankers Association of America's Uniform Single Attestation Program for Mortgage
Bankers (USAP) as of and for the year ended  December 31, 1998,  included in the
accompanying  management  assertion.   Management  is  responsible  for  Norwest
Mortgage  Banking's  compliance  with those  minimum  servicing  standards.  Our
responsibility  is to express an opinion  on  management's  assertion  about the
entity's compliance based on our examination.

Our  examination  was  made in  accordance  with  standards  established  by the
American  Institute of Certified Public Accountants and,  accordingly,  included
examining, on a test basis, evidence about Norwest Mortgage Banking's compliance
with the minimum servicing  standards and performing such other procedures as we
considered  necessary  in the  circumstances.  We believe  that our  examination
provides a reasonable basis for our opinion.  Our examination does not provide a
legal  determination on Norwest Mortgage  Banking's  compliance with the minimum
servicing standards.

In our opinion,  management's  assertion that Norwest  Mortgage Banking complied
with the aforementioned minimum servicing standards as of and for the year ended
December 31, 1998, is fairly stated, in al1 material respects.

KPMG Peat Marwick LLP

January 19, 1999




(LOGO)
ERNST & YOUNG LLP

One Oxford Centre
Pittsburgh, Pennsylvania 15219

Phone: 412 644 7800

Report of Independent  Accountants on Management's  Assertion on Compliance with
the Minimum  Servicing  Standards  Set Forth in the Uniform  Single  Attestation
Program for Mortgage Bankers

Audit Committee PNC Bank Corp.

We have examined  management's  assertion,  included in the accompanying  report
titled Report of Management on Compliance with the Minimum  Servicing  Standards
Set Forth in the Uniform Single  Attestation  Program for Mortgage  Bankers that
PNC Mortgage Corp. of America (PNCMCA), an indirectly wholly owned subsidiary of
PNC Bank Corp.,  complied with the minimum servicing  standards set forth in the
Mortgage Bankers Association of America's Uniform Single Attestation Program for
Mortgage Bankers (USAP) during  the year ended December 31, 1998.  Management is
responsible for PNCMCA's compliance with those requirements.  Our responsibility
is to express an opinion on management's  assertions  about PNCMCA's  compliance
based on our examination.

Our  examination  was  made in  accordance  with  standards  established  by the
American  Institute of Certified Public Accountants and,  accordingly,  included
examining,  on a test  basis,  evidence  about  PNCMCA's  compliance  with those
requirements and performing such other procedures as we considered  necessary in
the circumstances.  We believe that our examination  provides a reasonable basis
for our  opinion.  Our  examination  does not provide a legal  determination  on
PNCMCA's compliance with specified requirements.

In  our  opinion,   management's  assertion,   that  PNCMCA  complied  with  the
aforementioned  requirements  during the year ended December 31, 1998, is fairly
stated, in ail material respects.

Ernst & Young LLP

January 22, 1999

Ernst & Young LLP is a member of Ernst & Young International, Ltd.




(LOGO)

PriceWaterhouseCoopers LLP

Report of Independent Accountants

PricewaterhouseCoopers LLP
650 Third Avenue South
Park Building
Suite 1300
Minneapolis MN 55402-4333
Telephone (612) 596 6000
Facsimile (612) 373 7160

March 22, 1999

To the Board of Directors and Stockholder of Residential Funding Corporation

We have examined management's  assertion about Residential Funding Corporation's
(the "Company")  compliance with their minimum servicing standards in their role
as Master  Servicer as of and for the year ended  December 31, 1998  included in
the accompanying management assertion. Such assertions were examined relating to
those  mortgage  loans  included in the listing of mortgage  loans and series of
certificates  included in  the attached  Exhibit 1. Our  testing procedures were
applied only to the series of certificates  serviced on or before  September 30,
1998.  Direct  servicing  functions  are  performed  by  various   subservicers.
Management  is  responsible  for the  Company's  compliance  with their  minimum
servicing standards. Our responsibility is to express an opinion on management's
assertion about the entity's compliance based on our examination.

Our  examination  was  made in  accordance  with  standards  established  by the
American  Institute of Certified Public Accountants and,  accordingly,  included
examining,  on a test basis,  evidence about the Company's compliance with their
minimum  servicing   standards  and  performing  such  other  procedures  as  we
considered  necessary  in the  circumstances.  Loans and series of  certificates
subject  to  such   procedures  were  selected  using  sampling   methods,   and
accordingly,  we make no  representation  that our  examination  procedures were
performed on a specific loan or series of certificates as listed in the attached
Exhibit 1. We believe that our examination  provides a reasonable  basis for our
opinion. Our examination does not provide a legal determination on the Company's
compliance with their minimum servicing standards.

In our  opinion,  management's  assertion  that the  Company  complied  with the
aforementioned minimum servicing standards as of and for the year ended December
31, 1998 is fairly stated, in all material respects.

PriceWaterhouseCoopers LLP




(LOGO) ARTHUR ANDERSEN LLP

Report of Independent Public Accountants

To the Board of Directors of Star Bank, N.A.:

       We  have  examined   management's   assertion  about  Star  Bank,  N.A.'s
compliance  with the minimum  servicing  standards  identified  in the  Mortgage
Bankers Association of America's Uniform Single Attestation Program for Mortgage
Bankers (USAP) and that Star Bank, N.A. had in effect a fidelity bond and errors
and omissions policy in the amounts of $25,000,000 and $5,000,000, respectively,
for  the  period  January  1,  1998  to  February  28,  1998,   $25,000,000  and
$10,000,000,  respectively,  for the period  March 1, 1998 to November 19, 1998,
and $50,000,000 and $25,000,000,  respectively, for the period November 20, 1998
to December 31, 1998,  included in the  accompanying  Statement of  Management's
Assertion  Regarding  Compliance with Servicing  Standards of the Uniform Single
Attestation  Program for Mortgage  Bankers.  Management is responsible  for Star
Bank,  N.A.'s  compliance  with  those  minimum  servicing   standards  and  for
maintaining a fidelity bond and errors and omissions policy.  Our responsibility
is to express an opinion on management's assertion about the entity's compliance
with the minimum  servicing  standards  and  maintenance  of a fidelity bond and
errors and omissions policy based on our examination.

        Our examination was made in accordance with the standards established by
the  American  Institute  of  Certified  Public  Accountants  and,  accordingly,
included examining, on a test basis, evidence about Star Bank, N.A.'s compliance
with the minimum servicing  standards and performing such other procedures as we
considered  necessary  in the  circumstances.  We believe  that our  examination
provides a reasonable basis for our opinion.  Our examination does not provide a
legal  determination on Star Bank,  N.A.'s compliance with the minimum servicing
standards.

        In our opinion,  management's  assertion that Star Bank,  N.A.  complied
with the aforementioned minimum servicing standards and that Star Bank, N.A. had
in effect a  fidelity  bond and errors and  omissions  policy in the  amounts of
$25,000,000  and  $5,000,000,  respectively,  for the period  January 1, 1998 to
February 28, 1998,  $25,000,000 and  $10,000,000,  respectively,  for the period
March  1,  1998  to  November  19,  1998,  and  $50,000,000   and   $25,000,000,
respectively,  for the period  November 20, 1998 to December 31, 1998, is fairly
stated, in all material respects.

Arthur Andersen
Cincinnati, Ohio,
March 26, 1999




(LOGO) Deloitte & Touche

Deloitte & Touche LLP
700 Fifth Avenue, Suite 4500
Seattle, Washington 98104-5044

Telephone: (206) 292-1800
Facsimile: (206) 343-7809

INDEPENDENT ACCOUNTANTS' REPORT ON
COMPLIANCE WITH UNIFORM SINGLE ATTESTATION
PROGRAM FOR MORTGAGE BANKERS

Audit Committee of the Board of Directors
Washington Mutual, Inc.
Seattle, Washington

We have examined  management's  assertion about Washington  Mutual,  Inc.'s (the
Company)  compliance  with the minimum  servicing  standards  identified  in the
Mortgage Bankers Association of America's Uniform Single Attestation Program for
Mortgage Bankers (USAP) as of and for the year ended December 31, 1998, included
in the  accompanying  management  assertion.  Management is responsible  for the
Company's compliance with those minimum servicing standards.  Our responsibility
is  to  express  an  opinion  on  management's  assertion  about  the  Company's
compliance based on our examination.

Our  examination  was  made in  accordance  with  standards  established  by the
American  Institute of Certified Public Accountants and,  accordingly,  included
examining,  on a test basis,  evidence about the Company's  compliance  with the
minimum  servicing   standards  and  performing  such  other  procedures  as  we
considered  necessary  in the  circumstances.  We believe  that our  examination
provides a reasonable basis for our opinion.  Our examination does not provide a
legal  determination  on the  Company's  compliance  with the minimum  servicing
standards.

In our opinion,  management's  assertion that Washington  Mutual,  Inc. complied
with the aforementioned minimum servicing standards as of and for the year ended
December 31, 1998, is fairly stated, in all material respects.

Deloitte & Touche
February 26, 1999


Deloitte Touche
Tohmatsu





(LOGO)
Atlantic Mortgage
Atlantic Mortgage & Investment Corporation
7159 Corklan Drive
Jacksonville, Florida 32255
Telephone (904) 260-2642

Exhibit I

Management Assertion

As of and for the year ended December 31, 1998,  Atlantic  Mortgage & Investment
Corporation  has complied in all material  respects  with the minimum  servicing
standards set forth in the Mortgage  Banker's  Association of America's  Uniform
Single Attestation Program for Mortgage Bankers. As of and for this same period,
Atlantic  Mortgage &  Investment  Corporation  had in effect  fidelity  bond and
errors and omissions policies in the amount of $25 million each.

Joseph L. McDaniels
President

J. Mark Kennedy
Chief Financial Officer

Ray Barbone
Vice President - Loan Administration

Danny Lawson
Controller

We treat you as if you are the only customer we serve.





(logo)
Bank of America

Bank of America Corporation
100 North Tryon Street
Charlotte, NC 28255

Tel 704.386.5000

Exhibit I


           MANAGEMENT'S ASSERTION CONCERNING COMPLIANCE WITH THE USAP
                           MINIMUM SERVICING STANDARDS

March 12, 1999

As of and for the year ended  December 31, 1998,  except as  specifically  noted
below, NationsBanc Mortgage Corporation (the "Company"), a wholly-owned indirect
subsidiary of BankAmerica  Corporation (the "Corporation"),  has complied in all
material respects with the minimum servicing  standards (the  "Standard(s)") set
forth  in  the  Mortgage  Bankers   Association  of  America's   Uniform  Single
Attestation  Program  for  Mortgage  Bankers  ("USAP").  During  the year  ended
December 31, 1998,  the  Company's  Louisville,  Kentucky  servicing  operations
continued to experience  significant  changes as a result of the  acquisition of
Boatmen's National Mortgage,  Inc.  ("Boatmen's") in 1997. As a result,  certain
instances of noncompliance with the Standards  occurred.  Except as specifically
noted,  the  following   instances  of  noncompliance  have  been  remedied  and
procedural enhancements continue to be implemented.

Standard:   Custodial   bank   account  and  related   bank   clearing   account
reconciliations shall be prepared within forty-five (45) calendar days after the
cutoff  date and  documented  reconciling  items  shall be  resolved  from these
reconciliations   within   ninety   (90)   calendar   days  of  their   original
identification.

Certain  reconciling  items which arose during the year ended December 31, 1998,
primarily  occurring  in  custodial  accounts  related  to certain  real  estate
mortgage  investment  conduits  acquired  from  Boatmen's   (collectively,   the
"REMIC's"), were not always cleared within 90 days of identification. Management
has taken  appropriate  measures  and has  continued to follow an action plan to
resolve all  outstanding  reconciling  items  which arose  during the year ended
December 31, 1998. All significant reconciling items which arose from January 1,
1998 through  December 31, 1998 have been  isolated and reviewed by the Company,
and the  Company  believes  these  items will not have a material  impact on the
status of any custodial accounts.

Standard: The servicing entity's investor reports shall agree with, or reconcile
to,  investor's  records  on a monthly  basis as to the total  unpaid  principal
balance and number of loans serviced by the servicing entity.

For a selection  of  securitized  loan  portfolios,  primarily  the REMICs,  the
Company's  investor  reports  did not agree  with the  investor's  records  on a
monthly  basis at one or more times  during the year ended  December  31,  1998.
Management  has isolated these  differences  and  acknowledges  that some of the
differences were due to events and circumstances  outside the Company's control.
Management  has  implemented  an action plan and is  continuing to resolve these
differences with the REMIC investors.

Management has taken definitive actions and implemented  procedures and controls
to address and correct the  instances of  noncompliance  which  occurred  during
1998.

As of and for the year ended December 31, 1998, NationsBanc Mortgage Corporation
was covered by the Corporation's  fidelity bond insurance  coverage and mortgage
servicing errors and omissions insurance coverage in the amounts of $249,900,000
and $250,000,000, respectively.

Andrew D. Woodward, Jr.
President
NationsBanc Mortgage Corporation

J. Mark Hanson
Vice President and
Servicing Director
NationsBanc Mortgage Corporation

Denise C. Sawyer
Executive Vice President and
Chief Financial Officer
NationsBanc Mortgage Corporation

H. Randall Chestnut
Senior Vice President and Servicing Director
NationsBanc Mortgage Corporation

Gary K. Bettin
Senior Vice President and
Director of Mortgage Operations
NationsBanc Mortgage Corporation





GMAC Mortgage Corporation
100 Witmer Road
RO. Box 963
Horsham PA 19044-0963

(logo)

Exhibit I

                Management's Assertion Concerning Compliance with
                        USAP Minimum Servicing Standards

March 8, 1999

As of and for the year ended December 31, 1998,  GMAC Mortgage  Corporation  and
its subsidiaries (the "Company") have complied in all material respects with the
minimum servicing  standards (the "Standards") set forth in the Mortgage Bankers
Association  of  America's  Uniform  Single  Attestation  Program  for  Mortgage
Bankers.

As of and for this same  period,  the  Company had in effect  fidelity  bond and
errors and omissions  policies in the amounts of $150,000,000  and  $100,000,000
respectively.

Edward D Hughes
Senior Vice President of
Servicing Adminstration






Mellon Mortgage
1900 St. James Place
Suite 400
Houston. TX 770.50


January 22, 1999

                              MANAGEMENT ASSERTION
                      (RESIDENTIAL MORTGAGE LOAN SERVICING)
As of and for the year ended  December 31,  1998,  Mellon  Mortgage  Company has
complied in all material respects with the minimum servicing standards set forth
in  the  Mortgage  Bankers    Association  of  America's  (MBA)  Uniform  Single
Attestation Program for Mortgage Bankers., except for minimum servicing standard
I.1. related to ensuring that all custodial and clearing accounts are reconciled
on a monthly basis and that reconciling items are cleared in a timely mannerr in
the Denver  Servicing  Center.  As of and for this same period,  Mellon Mortgage
Company had in effect a fidelity bond in the amount of  $300,000,000  and errors
and omissions  policy in the amount of $35,000,000  and did not receive a notice
from its insurer (Aetna) that the insurer has taken or intends to take action to
cancel,  reduce, not renew, or restrictively  modify the fidelity or mortgagee's
E&O policies for any reason.

Sincerely,

Paul Holmes
President & CEO

Michael I. Kula
Chief Operating Officer

Steven G. Froseth
Chief Financial Officer




(LOGO)

Norwest Mortgage, Inc.
Home Campus
Des Moines, IA 50328
515/221- 7300

Management Assertion

As of, and for the year ended December 31, 1998,  Norwest  Mortgage  Banking has
complied in all material respects with the minimum servicing standards set forth
in the Mortgage  Bankers  Association of America's  Uniform  Single  Attestation
Program for Mortgage Bankers.  As of, and for the same period,  Norwest Mortgage
Banking had in effect a fidelity bond along with an errors and omissions  policy
in the amounts of $100 million and $20 million, respectively.

Mark C. Oman
Chairman and Chief Executive Officer
January 19, 1999
Date

Robert K. Chapman
Executive Vice President and Chief Financial Officer
January 19, 1999
Date

Mike Heid
Executive Vice President Loan Servicing
January 19, 1999
Date






PNC Mortgage Corp. of America
75 North Fairway Drive
Vernon Hills  IL 60061
847 549 6500 Tel

PNC MORTGAGE
(LOGO)

  Report of Management on Compliance with the Minimum Servicing Standards Set
              Forth in the Uniform Single Attestation Program for
                                Mortgage Bankers

We, as members of management of PNC Mortgage Corp. of America (PNCMCA), a wholly
owned subsidiary of PNC Bank Corp.  (PNCBC),  are responsible for complying with
the minimum servicing standards as set forth in the Mortgage Bankers Association
of America's Uniform Single Attestation  Program for Mortgage Bankers (USAP). We
are also responsible for establishing and maintaining effective internal control
over  compliance  with these  standards.  We have  performed  an  evaluation  of
PNCMCA's  compliance  with the minimum  servicing  standards as set forth in the
USAP as of  December  31,  1998  and for the  year  then  ended.  Based  on this
evaluation,  we assert  that during the year ended  December  31,  1998,  PNCMCA
complied,  in all material  respects,  with the minimum servicing  standards set
forth in the USAP.

As of and for this  same  period,  PNCBC had in  effect a  fidelity  bond in the
amount  of  $300,000,000  and an  error  and  omissions  policy  in  the  amount
$45,000,000.

Saiyid Naqvi
President and CEO

George Wessel
Senior Vice President

January 22, 1999




GMAC RFC

(LOGO)

Worldwide Capital Partner

March 22, 1999

PricewaterhouseCoopers LLP
650 South Third Street
Suite 1300
Minneapolis, MN 55402

As of and for the year ended December 3 I, 1998, Residential Funding Corporation
("RFC")  has  complied  in all  material  respects  with our  minimum  servicing
standards  set forth  below for those loans  serviced  for others  under  master
servicing  arrangements.  Direct  servicing  functions  are performed by various
subservicers.

Our minimum standards are:

I.    CUSTODIAL BANK ACCOUNTS

A.  Reconciliations  shall be prepared on a monthly basis for all custodial bank
accounts and related bank clearing accounts. These reconciliations shall:

1) Be mathematically accurate.

2) Be prepared within thirty (30) calendar days after the cutoff date.

3) Be reviewed  and  approved by someone  other than the person who prepared the
reconciliation, and document explanation for reconciling items.

4) These reconciling items shall be resolved within ninety (90) calendar days of
their original identification.

B. Each  custodial and escrow  account as maintained by the master  servicer and
subservicer  shall  be  maintained  in an  eligible  account  in  trust  for the
applicable  certificateholders as prescribed by applicable pooling and servicing
agreements.

C.  Funds  shall be  advanced  by the master  servicer  or the  subservicer,  as
required by applicable  pooling and servicing  agreements in accordance with the
amortization  schedules  of  each  mortgage  loan,  or  for  overdrafts  in  the
mortgagers escrow accounts. (LOGO) GMAC RFC Worldwide Capital Partner

PricewaterhouseCoopers LLP
March 22, 1999
Page 2

II.SUBSERVICER REMITTANCES

A.  Remittances  for mortgage  payments and payoffs  received from  subservicers
shall be deposited  into the applicable  investor  custodial bank account within
one business day of receipt.

B. Remittances  from  subservicers  shall be reconciled to applicable  mortgagor
records during the appropriate accounting cycle.

C. Reconciliations  shall be performed monthly for each subservicer  remittance.
These reconciliations shall:

1) Be mathematically accurate.

2) Be prepared within thirty (30) days after the cutoff date.

III. DISBURSEMENTS

A.  Disbursements  to investors  shall be made in accordance with the applicable
pooling and servicing agreements and/or the prospectus indicating how cash flows
are to be allocated.

B. Amounts  remitted to investors per our investor  reports shall agree with the
custodial bank statements.

C.  Only  permitted   withdrawals  per  the  applicable  pooling  and  servicing
agreements shall be made from the custodial accounts for certificateholders.

D.  Disbursements  of investor funds from  custodial  accounts via wire transfer
shall be made only by authorized personnel.

IV. INVESTOR ACCOUNTING AND REPORTING

Statements   to  the   certificateholders   shall  be  made  with  each  monthly
distribution  in accordance  with  applicable  pooling and servicing  agreements
detailing  the  applicable  distribution  activity  and  effect  on  the  unpaid
principal balance of the mortgage loans.


V. MORTGAGOR LOAN ACCOUNTING

A. Uniform Single Attestation Program reports from external subservicers will be
obtained  and  reviewed  to provide a basis in  meeting  our  minimum  servicing
standards.

B.  Mortgage  loan records  shall agree with, or reconcile to, the mortgage loan
records  maintained by the subservicer with respect to unpaid principal  balance
on a monthly basis.



(LOGO)
GMAC RFC

PricewaterhouseCoopers LLP
March 22, 1999
Page 3

Worldwide Capital Partner

VI.   DELINQUENCIES

Reports from  subservicers  identifying  delinquent  loans shall be received and
reviewed   monthly.   Reports   shall  be  made   with  each   distribution   to
certificateholders  as  to  the  number  and  aggregate  principal  balances  of
delinquent  mortgage  loans,  based on the most recent reports  furnished by the
subservicers.

VII. INSURANCE POLICIES

As of and for this same period, RFC had in effect a fidelity, bond in the amount
of S150,000,000, and an errors and omissions policy in the amount of $60,000,000
for the first eight  months of 1998 which was  increased to  $l00,000,000  as of
September 1, 1998.

Bruce Paradis
Managing Director/President

Davee Olson
Managing Director/Chief Financial Officer

Linda Simmons
Managing Director

8400 Normandale Lake Boulevard, Suite 600
Minneapolis, MN 55437
(612) 832-7000





(LOGO) Firstar

March 26, 1999

Arthur Andersen LLP
425 Walnut Street
Cincinnati, Ohio  45202

Dear Sirs:

As of  and  for  the  year  ended  December  31,  1998,  Firstar  Home  Mortgage
Corporation  has complied in all material  respects with the minimum  servicing
standards as set forth in the Mortgage Bankers  Association of America's Uniform
Single Attestation Program for Mortgage Bankers. For the periods January 1, 1998
to November 19, 1998 and  November  20, 1998 to December 31, 1998,  Firstar Home
Mortgage  Corporation  had in effect a fidelity  bond and  errors and  omissions
policy in the  amounts  of  $80,000,000  and  $10,000,000  and  $50,000,000  and
$25,000,000, respectively.


Dan Arrigoni, President

Rick Aneshansel, Executive Vice President

Mike Norris, Senior Vice President


809 South 60th Street, Suite 210
West Alla, Wisconsin 53214










(LOGO) Washington Mutual

As of and for the 12 months ended  December 31, 1998,  Washington  Mutual,  Inc.
(the "Company") has complied in all material respects with the minimum servicing
standards set forth in the Mortgage  Bankers  Association  of America's  Uniform
Single Attestation Program for Mortgage Bankers. As of and for this same period,
the Company had in effect a fidelity bond and errors and omissions policy in the
amounts of $60 million and $25 million, respectively.

Steven Freimuth
Executive Vice President
Lending Administration

David Imig
Senior Vice President
Loan Servicing

February 26, 1999


s


(LOGO)

Atlantic Mortgage 7159 Corklan Drive, Jacksonville, Florida 32258
Atlantic Mortgage & Investment Corporation

Norwest Bank Minnesota, N.A.
11000 Broken Land Parkway
Columbia, MD 21044-3562
Attention: Master Servicing

Dear Master Servicer:

The undersigned Officer certifies the following for the 1998 fiscal year:

(A) I have reviewed the  activities and  performance of the Servicer  during the
preceding  fiscal  year  under  the  terms  of the  Servicing  Agreement.  Trust
Agreement.  Pooling and Servicing Agreement and/or  Seller/Servicer Guide and to
the best of this  Officer's  knowledge,  the Servicer has  fulfilled  all of its
duties,  responsibilities or obligations under these Agreements  throughout such
year,  or if there has been a default or failure of the servicer to perform an),
of such duties,  responsibilities or obligations,  a description of each default
or failure and the nature and status  thereof has been  reported to Norwest Bank
Minnesota, N.A.;

(B) I have  confirmed  that the Servicer is currently an approved  FNMA or FHLMC
servicer in good standing;


(C) I have confirmed that the Fidelity Bond, the Errors and Omissions  Insurance
Policy and any other bonds required under the terms of the Servicing  Agreement,
Trust Agreement,  Pooling and Servicing Agreement and/or  Seller/Servicer  Guide
are in full force and effect;

(D) All premiums for each Hazard  Insurance  Policy,  Flood Insurance Policy (if
applicable) and Primary Mortgage Insurance Policy (if applicable),  with respect
to each Mortgaged Property.  have been paid and that all such insurance policies
are in full force and effect;


(E) All  real estate  taxes,  governmental  assessments  and any other  expenses
accrued and due, that if not paid could result in a lien or  encumbrance on any
Mortgaged  Property,  have  been paid, or if any such costs or expenses have not
been paid with respect to any Mortgaged Property, the reason for the non-payment
has been reported to Norwest Bank Minnesota. N.A.;


(F) All Custodial Accounts have been reconciled and are properly funded; and

(G) All annual  reports of  Foreclosure  and  Abandonment  of Mortgage  Property
required  per  section  6050H,  6050J and 6050P of the  Internal  Revenue  Code,
respectively, have been prepared and filed.

Certified By:

Officer

Assistant Vice President
Title

March 25. 1999
Date

We treat you as if you are the only customer we serve.






(LOGO)

AURORA LOAN INC
NATIONAL SERVICING CENTER
601 Fifth Avenue o  P.O. Box 1706
Scottsbluff, NE 69363-1706
Fax: 308-630-6700

VIA AIRBORNE

March 23, 1999

Norwest Bank Minnesota, N.A.
Attn: Kimberly J. Wiggins
Contracts and Compliance
11000 Broken Land Parkway
Columbia, MD 21044

Re: Officer's Certificate

Dear Master Servicer:

The undersigned Officer certifies the following for the 1998 fiscal year:

1. I have reviewed the  activities and  performance  of the Servicer  during the
preceding  fiscal  year  under  the  terms  of the  Servicing  Agreement,  Trust
Agreement,  Pooling and Servicing Agreement and/or  Seller/Servicer Guide and to
the best of this  Officer's  knowledge,  the Servicer has  fulfilled  all of its
duties,  responsibilities or obligations under these Agreements  throughout such
year,  or if there has been a default or failure of the  servicer to perform any
of such duties,  responsibilities or obligations,  a description of each default
or failure and the nature and status  thereof has been  reported to Norwest Bank
Minnesota, N.A.;

2. I have  confirmed  that the Servicer is  currently an approved  FNMA or FHLMC
servicer in good standing;


3. I have confirmed  that the Fidelity Bond, the Errors and Omissions  Insurance
Policy and any other bonds required under the terms of the Servicing  Agreement,
Trust Agreement,  Pooling and Servicing Agreement and/or  Seller/Servicer  Guide
are in full force and effect;

4. All premiums for each Hazard  Insurance  Policy,  Flood Insurance  Policy (if
applicable) and Primary Mortgage Insurance Policy (if applicable),  with respect
to each Mortgaged Property,  have been paid and that all such insurance policies
are in full force and effect;

5. All real  estate  taxes,  governmental  assessments  and any  other  expenses
accrued and due, that if not paid could result in a lien or  encumbrance  on any
Mortgaged  Property,  have been paid,  or if any such costs or expenses have not
been paid with respect to any Mortgaged Property, the reason for the non-payment
has been reported to Norwest Bank Minnesota, N.A.;

6. All Custodial Accounts have been reconciled and are properly funded; and

7. All annual  reports of  Foreclosure  and  Abandonment  of Mortgaged  Property
required per section 6050J and 6050P of the Internal Revenue Code, respectively,
have been prepared and filed.


Certified/By:

Regina Lashley
Vice President




(LOGO)
BankAmerica

March 30, 1999

Real Estate Loan Service Center

Structured Asset Securities Corporation
C/O Norwest Bank of Minnesota N.A.
MSD SASCO98-1
11000 Broken Land Parkway
Columbia, MD 21044

Dear D. Woodus,

RE: Servicing Agreement Compliance and Annual Officer Certification
Investor Numbers: S61

PLEASE BE ADVISED THAT PURSUANT TO OUR  SERVICING  DEPARTMENT  CONCURRENCE,  THE
FOLLOWING AREAS HAVE BEEN CERTIFIED FOR THE CALENDAR YEAR OF 1998:

*    All taxes,  ground rents,  and special  assessments  that may become a lien
     upon the property and which became due in the last  calendar  year has been
     paid. This also includes  verifications of payment with taxing  authorities
     for non-impound accounts.

*    All  insurance  premiums  for flood or other  casualty  insurance;  and FHA
     premiums or Private Mortgage  Insurance premiums on conventional loans have
     been paid, and all policies as required are in full force.

*    Inspections  have  been  made  monthly  on all  delinquent,  foreclosed  or
     otherwise  vacant  properties,  and any other  property  we have  reason to
     believe requires an inspection.

* Analysis  has been made to ensure  sufficient  monies are being  collected  in
escrow for the current year.

*    All information  returns have been provided to the Internal Revenue Service
     as required on activity  relating to  Mortgage's  serviced  during the last
     calendar year.

*    A "Year 2000" plan has been adopted to meet the  business-wide  risks posed
     by the millennium date change.

* All interest  and/or monthly  payment  adjustments for ARMS and GPM loans have
been made in  accordance  with the mortgage  terms.  Timely and proper notice of
such changes was provided to the mortgagors.

*    Blanket Bond and Errors & Omission  policies  are in full force,  a copy is
     attached for your  records.  Please note the policies have been combine and
     have one renewal date of September 2001.

Enclosed  please find the uniform  single audit letter  prepared by our external
auditors Ernst & Young along with our corporate annual financial report.

ANNUAL OFFICER CERTIFICATION

To the best of my knowledge and upon reasonable investigation,  the servicing of
the Mortgage  Loans during the preceding  year has been  conducted in compliance
with all other provisions of the Servicing Agreement(s).  Any exceptions to this
certification will be on an attachment along with explanations  concerning their
completion.  If no attachment is sent, it should be considered that there are no
exceptions.

BY:
Sheryl Franke, Vice President

BankAmerica  Mortgage,  A Division  of Bank of  America,  FSB 10600  Valley View
Street Box 6012 Cypress, CA 90630-0012






(logo)
GMAC Mortgage


(logo)
CONSUMER LOAN SERVICING G R O U P

OFFICER'S CERTIFICATE

GMAC MORTGAGE CORPORATION

       I,  Mark  Galambos,  hereby  certify  that I am  the  duly  elected  Vice
President of GMAC Mortgage Corporation (the "Servicer"), a corporation organized
under  the laws of the  Commonwealth  of  Pennsylvania,  that I have  made  such
reasonable investigation as I have deemed necessary to deliver this Certificate,
including  discussions  with  responsible  officers of the  Servicer and further
certify to the best of my knowledge as follows:

         1. A review of the activities of the Servicer  during the calendar year
beginning  January 1, 1998 and ending on December 31, 1998 (the "Calendar Year")
and of its performance under the servicing  agreements,  including the servicing
agreement dated as of December 1, 1997 (the "Servicing Agreement"), by and among
the  Servicer,  the Issuer,  and the Indenture  Trustee,  has been made under my
supervision.

        2. To the best of my knowledge,  based on such review,  the Servicer has
complied in all material respects with the minimum servicing standards set forth
in the Uniform Single Attestation Program for Mortgage Bankers and has fulfilled
all of its material obligations in all material respects throughout the Calendar
Year.

       Capitalized  terms not defined  herein have the meanings set forth in the
Servicing Agreement.

IN WITNESS  WHEREOF,  I have hereunto signed my name and affixed the seal of the
Servicer.

Dated: March 31, 1999


GMAC MORTGAGE CORPORATION

By:

Name: Mark Galambos
Title: Vice President

1301 OFFICE CENTER DRIVE SUITE 200 FORT WASHINGTON, PA  19034





Norwest Bank Minnesota, N.A.
11000 Broken Land Parkway
Columbia, MD 21044-3562
Attention: Master Servicing

RE: Officer's Certificate

Dear Master Servicer:.

The undersigned Officer certifies the following for the 1998 fiscal year:.

(A)I have reviewed the  activities and  performance  of the Servicer  during the
preceding  fiscal  year  under  the  terms  of the  Servicing  Agreement,  Trust
Agreement,  Pooling and Servicing Agreement and/or  Seller/Servicer Guide and to
the best of these  Officers'  knowledge,  the Servicer has  fulfilled all of its
duties,  responsibilities or obligations under these Agreements  throughout such
year,  or if there has been a default or failure of the  servicer to perform any
of such duties,  responsibilities or obligations,  a description of each default
or failure and the nature and status  thereof has been  reported to Norwest Bank
Minnesota, N.A.;


(B) I have  confirmed  that the Servicer is currently an approved  FNMA or FHLMC
servicer in good standing;

(C)I have confirmed  that the Fidelity Bond, the Errors and Omissions  Insurance
Policy and any other bonds required under the terms of the Servicing  Agreement,
Trust Agreement,  Pooling and Servicing Agreement and/or  Seller/Servicer  Guide
are in full force and effect;

(D)All premiums for each Hazard  Insurance  Policy,  Flood Insurance  Policy (if
applicable) and Primary Mortgage Insurance Policy (if applicable),  with respect
to each Mortgaged Property,  have been paid and that all such insurance policies
are in full force and effect;

(E)All  real  estate  taxes,  governmental  assessments  and any other  expenses
accrued and due, that if not paid could result in a lien or  encumbrance  on any
Mortgaged  Property,  have been paid,  or if any such costs or expenses have not
been paid with respect to any Mortgaged Property, the reason for the non-payment
has been reported to Norwest Bank Minnesota, N.A.;


(F) All Custodial Accounts have been reconciled and are properly funded; and

(G)All annual  reporting of Foreclosure and  Abandonment of Mortgage  Property
required per section 6050H,  6050J and 6050P of the Internal  Revenue Code,
respectively, have been prepared and filed.

Certified By:

Officer

Vice President
Title

4/2/99
Date






Norwest Bank Minnesota, N.A.
11000 Broken Land Parkway
Columbia, MD 21044-3562
Attention: Master Servicing


RE: Officer's Certificate

Dear Master Servicer:.

The undersigned Officer certifies the following for the 1998 fiscal year:.

(A) I have reviewed the  activities and  performance of the Servicer  during the
preceding  fiscal  year  under  the  terms  of the  Servicing  Agreement,  Trust
Agreement,  Pooling and Servicing Agreement and/or  Seller/Servicer Guide and to
the best of these  officers'  knowledge,  the Servicer has  fulfilled all of its
duties,  responsibilities or obligations under these Agreements  throughout such
year,  or if there has been a default or failure of the  servicer to perform any
of such duties,  responsibilities or obligations,  a description of each default
or failure and the nature and status  thereof has been  reported to Norwest Bank
Minnesota, N.A.;

(B) I have  confirmed  that the Servicer is currently an approved  FNMA or FHLMC
servicer in good standing;

(C) I have confirmed that the Fidelity Bond, the Errors and Omissions  Insurance
Policy and any other bonds required under the terms of the Servicing  Agreement,
Trust Agreement,  Pooling and Servicing Agreement and/or  Seller/Servicer  Guide
are in full force and effect;

(D) All premiums for each Hazard  Insurance  Policy,  Flood Insurance Policy (if
applicable) and Primary Mortgage Insurance Policy (if applicable),  with respect
to each Mortgaged Property,  have been paid and that all such insurance policies
are in full force and effect;

(E) All real  estate  taxes,  governmental  assessments  and any other  expenses
accrued and due, that if not paid could result in a lien or  encumbrance  on any
Mortgaged  Property,  have been paid,  or if any such costs or expenses have not
been paid with respect to any Mortgaged Property, the reason for the non-payment
has been reported to Norwest Bank Minnesota, N.A.;

(F) All Custodial Accounts have been reconciled and are properly funded; and

(G) All annual  reports of  Foreclosure  and  Abandonment  of Mortgage  Property
required  per  section  6050H,  6050J and 6050P of the  Internal  Revenue  Code,
respectively, have been prepared and filed.

Certified By:


Officer

Vice President
Title

4/2/99
Date





ANNUAL SERVICING CERTIFICATION
PNC MORTGAGE CORP. OF AMERICA
75 NORTH FAIRWAY DRIVE
VERNON HILLS, ILLINOIS 60061


FISCAL YEAR ENDING: December 31, 1998

*Principal Officers:

Sy Naqvi            President
George M. Wessel    Senior Vice President




*Contacts:

Servicing Manager:                  George Wessel             (502) 581-7177
Customer Services Manager:          Chuck Hoeeker             (847) 549-3131
Investor Services Manager:          Barbara Campbell          (847) 549-3107
Portfolio Management Manager:       Ellen Peterson            (847) 549-3353

*Custodial Depository:

PNC Bank, N.A.
2 PNC Plaza
620 Liberty Avenue
Pittsburgh, PA 15222

*Total Servicing Portfolio at Fiscal Year-End:
Number of Loans: 614,671
Unpaid Principal Balance: $56,603,071.21.

*Breakdown of Portfolio:



 Investor         Loans                        Outstanding Principal
                                                   (rounded)
FHLMC             188,784                       $17,105,268,512
FNMA              157,301                       $12,390,421,365
GNMA               89,025                       $ 6,752,032,974
Privates           77,201                       $ 6,013,477,915
Affiliates         89,313                       $12,686,162,714
Portfolio          13,047                       $ 1,655,707,731

Page 1 of 3




<PAGE>



*Individual Investor Delinquencies are reported to each investor on a monthly
basis or as requested.

*Fidelity Bond

Insurer: Federal Insurance Company and Other Insurers
Policy Number: 7022-95-53
Coverage Amount: $300,000,000
Deductible: $50,000
Expiration: 12/01/2000

(Original  certificate  is  forwarded  directly to you from our broker.  Copy is
attached.)

*Errors & Omissions

Insurer: Lexington Ins. Co. & Federal Ins. Co. and Continental Casualty Co.
Policy Numbers: 853-56-04, 3530-52-12, 169635523 & 3532-22-25
Coverage Amount: $45,000,000
Deductible: $1,000
Expiration: 06/30/2000

(Original  certificate  is  forwarded  directly to you from our broker.  Copy is
attached.)

*We hereby certify that, to the best of our knowledge, we are in compliance with
all terms,  conditions and requirements of our Servicing  Agreement,  Commitment
Letters and any  amendments  thereto as well as  government  agencies,  federal,
state and local law and specifically certify to the following:

All loans have hazard insurance  policies (fire and extended  coverage and flood
if  required)  in force and at  sufficient  amounts  to protect  the  investor's
interest.  Such policies satisfy FNMA/FHLMC requirements for financial stability
of  insurer  and all  mortgagee  clauses  include  "Its  successors  and/or  its
assigns."

*If applicable,  all FHA and private mortgage  insurance premiums have been paid
    and coverages are in full force and effect.

*Allreal  estate  taxes  and  lienable  assessments  have  been paid in order to
    protect the interest and first lien position of the investor.

Page 2 of 3




<PAGE>



*If an escrow account for taxes and/or insurance exists, the accounts are
analyzed on an annual basis so as to eliminate deficiencies or overages and
accounts are handled in accordance with RESPA requirements.

*All property  inspections  have been  performed as required in order to satisfy
our servicing agreement, FHA/VA, FNMA and FHLMC requirements.

*We are in compliance with Internal  Revenue  Service tax information  reporting
requirements  including  1099INT,  1099A,  1099MISC,  1099C  and  1098  Mortgage
Interest  Statements. Such statements were delivered to customers by January 31,
1999 and reported to IRS by February 28, 1999.

*All accounts with missing  social  security  numbers and all interest on escrow
  accounts requiring W-9 certification were solicited during 1998.

*Interest on escrow  accounts  was properly  accrued and credited in  accordance
  with individual state law.

*All  Adjustable  Rate  Mortgages  with  scheduled  rate  changes  were  made in
accordance   with  the  original  note  and  satisfied   applicable  law  and/or
regulations.

*We are in compliance  with individual  state  licensing laws and  requirements,
where required, for the states in which we do business.

*With respect to commercial  loans,  if any, we certify full compliance with UCC
filing requirements.

*We maintain a Business  Continuation Plan in order to 'minimize  financial loss
and to ensure  timely  resumption  of  operations  in the event of a disaster as
required by federal regulation.

*Our auditors subscribe to the Mortgage Bankers Uniform Single Audit Program and
their certification letter is enclosed with our financial statements.

*Our audited financial statements are included with this certification.

We hereby agree to indemnify the investor for any loss occasioned by our failure
to provide written notice of any exception to this certification.

PNC Mortgage Corp. of  America
Barbara A. Campbell, Vice President

Date: March 31, 1999

Enclosures:

Financial Statements
Independent Auditors Report
Mortgage Bankers Uniform Single Audit Certification

Attachment: Copy of Errors and Omissions Certificate and Fidelity Bond
Certificate

Page 3 of 3






(LOGO)
Washington Mutual

P.O. Box 1093
Northridge, CA 91328-1093

Officers Certificate

The undersigned Officer certifies the following for the 1998 fiscal year:

A. I have reviewed the activities and  performances  of the Servicer  during the
preceding  fiscal  year  under  the  terms  of the  Servicing  Agreement,  Trust
Agreement,  Pooling and Servicing Agreement and/or  Seller/Servicer Guide and to
the best of these  Officers'  knowledge,  the Servicer has  fulfilled all of its
duties,  responsibilities or obligations under these Agreements  throughout such
year,  or if there has been a default or failure of the  servicer to perform any
such duties,  responsibilities or obligations,  a description of each default or
failure  and the nature and status  thereof has been  reported  to Norwest  Bank
Minnesota, N.A.:

B. I have  confirmed  that the Servicer is  currently an approved  FNMA or FHLMC
servicer in good standing:

C. I have confirmed  that the Fidelity Bond, the Errors and Omissions  Insurance
Policy and any other bonds required under the terms of the Servicing  Agreement,
Trust Agreement,  Pooling and Servicing Agreement and/or  Seller/Servicer  Guide
are in full force and effect:

D. All premiums for each Hazard  Insurance  Policy,  Flood Insurance  Policy (if
applicable) and Primary Mortgage Insurance Policy (if applicable),  with respect
to each Mortgaged Property,  have been paid and that all such insurance policies
are in full force and effect:

E. All real estate taxes,  government assessments and any other expenses accrued
and due, that if not paid could result in a lien or encumbrance on any Mortgaged
Property,  have been paid,  or if any such costs or expenses  have not been paid
with respect to any Mortgaged  Property,  the reason for the nonpayment has been
reported to Norwest Bank Minnesota, N.A.:

F. All Custodial Accounts have been reconciled and are properly funded: and

G. All annual  reports of  Foreclosure  and  Abandonment  of  Mortgage  Property
required  per  section  6050H,  6050J and 6050P of the  Internal  Revenue  Code,
respectively, have been prepared and filed.

Certified By:

Officer

Vice President
Title

7/01/1999
Date




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission