STRUCTURED ASSET SEC CORP MORT PASS THR CERT SER 1999 1
8-K, 1999-03-05
ASSET-BACKED SECURITIES
Previous: HCNB BANCORP INC, SB-2, 1999-03-05
Next: LELY GOLF VILLAS I LTD PARTNERSHIP, S-11, 1999-03-05



                       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)
                               February 25, 1999


            STRUCTURED  ASSET  SECURITIES  CORPORATION  (as Depositor under the
            Trust  Agreement,  dated as of February 1, 1999,  providing for the
            issuance  of  First  Nationwide  Trust  1999-1,   Structured  Asset
            Securities Corporation Mortgage Pass-Through  Certificates,  Series
            1999-1)

                    Structured Asset Securities Corporation
             (Exact Name of Registrant as Specified in its Charter)



      Delaware                     333-68513-02                74-2440850
- ---------------------------        ------------            -------------------
State or Other Jurisdiction        (Commission              (I.R.S. Employer
Of Incorporation)                  File Number)            Identification No.)



     200 Vesey Street
     New York, New York                                          10285
- -----------------------                                        ----------
   Address of Principal                                        (Zip Code)
    Executive Offices)


       Registrant's telephone number, including area code: (212) 526-5594

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


<PAGE>


     Item 5. Other Events

     A. The Registrant registered issuances of Structured Asset Securities
Corporation Mortgage Pass-Through 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 (Registration File No. 333-68513) (the
"Registration Statement"). Pursuant to the Registration Statement, the
Registrant issued $827,525,429 in aggregate principal amount of Class 1-A,
Class 2-A1, Class 2-A2, Class 2-A3, Class 2-A4, Class 2-A5, Class 2-A6, Class
2-A7, Class 2-A8, Class AX, Class AP, Class 1-B1, Class 2-B1, Class 1-B2, Class
2-B2, Class 1-B3, Class 2-B3 and Class R Certificates of its First Nationwide
Trust 1999-1, Structured Asset Securities Corporation Mortgage Pass-Through
Certificates, Series 1999-1 on February 25, 1999. This Current Report on Form
8-K is being filed to satisfy an undertaking, contained in the definitive
Prospectus dated January 15, 1999, as supplemented by the Prospectus Supplement
dated February 18, 1999 (the "Group 2 Prospectus Supplement) and the Prospectus
Supplement dated February 23, 1999 (the "Group 1 Prospectus Supplement," and
together with the Group 2 Prospectus Supplements, the "Prospectus
Supplements"), to file a copy of the Trust Agreement (in the form filed as an
Exhibit to the Registration Statement) and other material agreeements executed
in connection with the issuance of the Certificates.

     The Certificates were issued pursuant to a Trust Agreement (the "Trust
Agreement"), attached hereto as Exhibit 4.1, dated as of February 1, 1999,
between Structured Asset Securities Corporation, as depositor (the "Depositor")
and U.S. Bank National Association, as trustee (the "Trustee"). The
"Certificates" consist of the following classes: Class 1-A, Class 2-A1, Class
2-A2, Class 2-A3, Class 2-A4, Class 2-A5, Class 2-A6, Class 2-A7, Class 2-A8,
Class AX, Class AP, Class 1-B1, Class 2-B1, Class 1-B2, Class 2-B2, Class 1-B3,
Class 2-B3, Class 1-B4, Class 2-B4, Class 1-B5, Class 2-B5, Class 1-B6, Class
2-B6 and Class R. The Certificates evidence all the beneficial ownership
interest in a trust fund (the "Trust Fund") that consists primarily of a pool
of fixed rate, fully amortizing, conventional, first lien residential mortgage
loans (the "Mortgage Loans") with an aggregate outstanding principal balance of
$833,936,657 as of February 1, 1999, together with certain other assets.
Capitalized terms used herein and not otherwise defined shall have the meanings
assigned to them in the Trust Agreement.



<PAGE>



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

(a)  Not applicable.

(b)  Not applicable.

(c)  Exhibits:

     1.1  Terms Agreement, dated February 18, 1999, between Structured Asset
          Securities Corporation and Lehman Brothers Inc.

     3.1  Trust Agreement, dated as of February 1, 1999, between Structured
          Asset Securities Corporation, as Depositor, and U.S. Bank National
          Association, as Trustee.

     3.2  Insurance Agreement, dated as of February 1, 1999, among MBIA
          Insurance Corporation, as Insurer, Structured Asset Securities
          Corporation, as Depositor, Lehman Capital, a Division of Lehman
          Brothers Holdings Inc., as Seller, and U.S. Bank National
          Association, as Trustee.

     99.1 Mortgage Loan Sale and Assignment Agreement, dated as of February 1,
          1999, between Lehman Capital, A Division of Lehman Brothers Holdings
          Inc., as Purchaser and Structured Asset Securities Corporation, as
          Seller.

     99.2 Seller's Warranties and Servicing Agreement, dated as of February 1,
          1999, among Lehman Capital, A Division of Lehman Brothers Holdings
          Inc., as purchaser, and First Nationwide Mortgage Corporation.

     99.3 Mortgage Loan Purchase Agreement, dated as of February 1, 1999, among
          Lehman Capital, A Division of Lehman Brothers Holdings Inc., and
          First Nationwide Mortgage Corporation.

     99.4 Assignment and Assumption Agreement, dated as of February 1, 1999,
          between Lehman Capital, a Division of Lehman Brothers Holdings Inc.,
          as Assignor and First Nationwide Mortgage Corporation, as Assignee.



<PAGE>


                                   SIGNATURES


     Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.

                                        STRUCTURED ASSET SECURITIES
                                           CORPORATION



                                        By:/s/ Joseph J. Kelly  
                                           ----------------------
                                           Name:  Joseph J Kelly 
                                           Title:  Vice President



Dated:  March 5, 1999



<PAGE>



                                 EXHIBIT INDEX



Exhibit No.                Description                          Page No.


1.1            Terms Agreement, dated February 18, 1999,
               between Structured Asset Securities
               Corporation and Lehman Brothers Inc.

4.1            Trust Agreement, dated as of February 1,
               1999, between Structured Asset Securities
               Corporation, as Depositor and U.S. Bank
               National Association, as Trustee.

4.2            Insurance Agreement, dated as of February 1,
               1999, among MBIA Insurance Corporation, as
               Insurer, Structured Asset Securities
               Corporation, as Depositor, Lehman Capital, a
               Division of Lehman Brothers Holdings Inc., as
               Seller, and U.S. Bank National Association,
               as Trustee.

99.1           Mortgage Loan Sale and Assignment Agreement,
               dated as of February 1, 1999, between Lehman
               Capital, A Division of Lehman Brothers
               Holdings Inc. and Structured Asset Securities
               Corporation.

99.2           Seller's Warranties and Servicing Agreement,
               dated as of February 1, 1999, between Lehman
               Capital, A Division of Lehman Brothers
               Holdings Inc., as purchaser, and First
               Nationwide Mortgage Corporation, as seller.

99.3           Mortgage Loan Purchase Agreement, dated as of
               February 1, 1999, between Lehman Capital, A
               Division of Lehman Brothers Holdings Inc.,
               and First Nationwide Mortgage Corporation.

99.4           Assignment and Assumption Agreement, dated as
               of February 1, 1999, between Lehman Capital,
               a Division of Lehman Brothers Holdings Inc,
               as Assignor, and First Nationwide Mortgage
               Corporation, as Assignee.



                FIRST NATIONWIDE TRUST 1999-1
           STRUCTURED ASSET SECURITIES CORPORATION
      MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1999-1



                       TERMS AGREEMENT
                                                  Dated: February 18, 1999


To:  Structured Asset Securities Corporation, as Depositor under the Trust
     Agreement dated as of February 1, 1999 (the "Trust Agreement").

Re:  Underwriting Agreement Standard Terms dated as of April 16, 1996 (the
     "Standard Terms," and together with this Terms Agreement, the
     "Agreement").

Series Designation: First Nationwide Trust 1999-1; Series 1999-1.

Terms of the Series 1999-1 Certificates: First Nationwide Trust 1999-1,
Structured Asset Securities Corporation, Series 1999-1 Mortgage Pass-Through
Certificates, Class 1-A, Class 2-A1, Class 2-A2, Class 2-A3, Class 2-A4, Class
2-A5, Class 2-A6, Class 2-A7, Class 2-A8, Class AX, Class AP, Class 1-B1, Class
2-B1, Class 1-B2, Class 2-B2, Class 1-B3, Class 2-B3, Class 1-B4, Class 2-B4,
Class 1-B5, Class 2-B5, Class 1-B6, Class 2-B6 and Class R Certificates (the
"Certificates") will evidence, in the aggregate, the entire beneficial
ownership interest in a trust fund (the "Trust Fund"). The primary assets of
the Trust Fund consist of (i) two pools of fixed rate, fully amortizing,
conventional, first lien residential mortgage loans (the "Mortgage Loans");
(ii) a certificate guaranty insurance policy for the exclusive benefit of the
Class 2-A3 Certificates; and (iii) a reserve fund exclusively for the benefit
of the Class 2-A3 Certificates. Only the Class 1-A, Class 2-A1, Class 2-A2,
Class 2-A3, Class 2-A4, Class 2-A5, Class 2-A6, Class 2-A7, Class 2-A8, Class
AX, Class AP, Class 1-B1, Class 2-B2, Class 1-B2, Class 2-B2, Class 1-B3, Class
2-B3 and Class R Certificates (together, the "Offered Certificates") are being
sold pursuant to the terms hereof.

Registration Statement: File Number 333-68513.

Certificate Ratings: It is a condition of Closing that at the Closing Date the
Class 1-A, Class 2-A1, Class 2-A2, Class 2-A3, Class 2-A5, Class 2-A6, Class
2-A7, Class 2-A8 and Class R Certificates be rated "AAA" by Standard & Poor's
Rating Services, a division of the McGraw-Hill Companies, Inc. ("S&P") that the
Class 1-A, Class 2-A1, Class 2-A2, Class 2-A3, Class 2-A4, Class 2-A5, Class
2-A6, Class 2-A7, Class 2-A8, Class AX, Class AP and Class R Certificates be
rated "AAA" by Fitch IBCA, Inc. ("Fitch"); that the Class 2-A4, Class AX and
Class AP Certificates be rated "AAAr" by S&P; that the Class 1-B1 and Class
2-B1 Certificates be rated "AA" by Fitch; that the Class 1-B2 and Class 2-B2
Certificates be rated "A" by Fitch; and that the Class 1-B3 and Class 2-B3
Certificates be rated "BBB" by Fitch.

Terms of Sale of Offered Certificates: The Depositor agrees to sell to Lehman
Brothers Inc. (the "Underwriter") and the Underwriter agrees to purchase from
the Depositor, the Offered Certificates in the principal amounts and prices set
forth on Schedule 1 annexed hereto. The purchase price for the Offered
Certificates shall be the Purchase Price Percentage set forth in Schedule 1
plus accrued interest at the initial interest rate per annum from and including
the Cut-off Date up to, but not including, the Closing Date.

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.

Cut-off Date:  February 1, 1999.

Closing Date: 10:00 A.M., New York time, on or about February 25, 1999. On the
Closing Date, the Depositor will deliver the Offered Certificates to the
Underwriter against payment therefor for the account of the ------------
Underwriter.



<PAGE>


     If the foregoing is in accordance with your understanding of our
agreement, please sign and return to us a counterpart hereof, whereupon this
instrument along with all counterparts will become a binding agreement between
the Depositor and the Underwriter in accordance with its terms.




                                  LEHMAN BROTHERS INC.


                                  By: /s/ Stanley P. Labanowski
                                      ----------------------------
                                      Name:  Stanley P. Labanowski
                                      Title:  Vice President

Accepted:

STRUCTURED ASSET SECURITIES
      CORPORATION


By: /s/ Joseph J. Kelly
    ------------------------
    Name:  Joseph J. Kelly
    Title:  Vice President



<PAGE>


                                   Schedule 1

                  Initial  
                Certificate      Certificate     Purchase
                 Principal        Interest         Price
Class            Amount(1)          Rate        Percentage
                
Class 1-A      $102,124,000.00      6.25%         99.50%
Class 2-A1     $250,000,000.00      6.50%         99.60%
Class 2-A2     $  2,400,000.00      6.50%(2)      99.60%
Class 2-A3     $ 21,457,000.00      6.50%         99.60%
Class 2-A4     $    132,100.00     (4)            99.60%
Class 2-A5     $ 20,324,000.00      6.50%(2)      99.60%
Class 2-A6     $120,000,000.00      6.50%         99.60%
Class 2-A7     $116,000,600.00      6.50%         99.60%
Class 2-A8     $169,453,800.00      6.50%         99.60%
Class R        $        100.00      6.50%         99.60%
Class AX                 (3)       (3)            99.60%
Class AP       $  1,657,829.00     (4)            99.60%
Class 1-B1     $    729,000.00      6.25%         99.50%
Class 2-B1     $ 13,134,000.00      6.50%         99.60%
Class 1-B2     $    365,000.00      6.25%         99.50%
Class 2-B2     $  6,568,000.00      6.50%         99.60%
Class 1-B3     $    261,000.00      6.25%         99.50%
Class 2-B3     $  2,919,000.00      6.50%         99.60%


- ------------------------------ 
(1)   Approximate.

(2)   The amount of interest accruing on the Class 2-A2 Certificates and the
      Class 2-A5 Certificates will not be distributable on such Certificates
      until the principal balance of the Class 2-A6 Certificates are paid in
      full (in the case of the Class 2-A2 Certificates) and the principal
      balance of the Class 2-A1 Certificates are paid in full (in the case of
      the Class 2-A5 Certificates), but will instead be added to the principal
      balance of such Certificates, except as described in the Group 2
      Prospectus Supplement.

(3)   The Class AX Certificates are interest-only certificates; they will not
      be entitled to payments of principal. Interest will accrue on each of the
      two components of the Class AX Certificates at a rate of 6.25% in the
      case of the AX(1) Component, and 6.50% in the case of the AX(2)
      Component, in each case on a calculated Component Notional Amount as
      described in the Group 2 Prospectus Supplement.

(4)   The Class 2-A4 and Class AP Certificates are principal-only certificates;
      they will not be entitled to payments of interest. Principal will be
      distributed on each of the two components of the Class AP Certificates as
      described in the Group 2 Prospectus Supplement.



                                                                     EXECUTION



            STRUCTURED ASSET SECURITIES CORPORATION, as Depositor,

                                      and

                  U.S. BANK NATIONAL ASSOCIATION, as Trustee

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

                                TRUST AGREEMENT

                         Dated as of February 1, 1999

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



                         FIRST NATIONWIDE TRUST 1999-1

                    STRUCTURED ASSET SECURITIES CORPORATION
                      MORTGAGE PASS-THROUGH CERTIFICATES
                                 SERIES 1999-1


<PAGE>





                               Table of Contents

                                                                       Page
                                                                       ----

                                   ARTICLE I
                                  DEFINITIONS

Section 1.01.  Definitions...............................................10
Section 1.02.  Calculations Respecting Mortgage Loans....................40
Section 1.03.  Calculations Respecting Accrued Interest..................40

                                  ARTICLE II
                DECLARATION OF TRUST; ISSUANCE OF CERTIFICATES

Section 2.01.  Creation and Declaration of Trust Fund; Conveyance of 
               Mortgage Loans............................................40
Section 2.02.  Acceptance of Trust Fund by Trustee: Review of 
               Documentation for Trust Fund..............................41
Section 2.03.  Representations and Warranties of the Depositor...........42
Section 2.04.  Discovery of Breach.......................................43
Section 2.05.  Repurchase, Purchase or Substitution of Mortgage Loans....44
Section 2.06.  Grant Clause..............................................44

                                  ARTICLE III
                               THE CERTIFICATES

Section 3.01.  The Certificates..........................................45
Section 3.02.  Registration..............................................46
Section 3.03.  Transfer and Exchange of Certificates.....................46
Section 3.04.  Cancellation of Certificates..............................49
Section 3.05.  Replacement of Certificates...............................49
Section 3.06.  Persons Deemed Owners.....................................49
Section 3.07.  Temporary Certificates....................................49
Section 3.08.  Appointment of Paying Agent...............................50
Section 3.09.  Book-Entry Certificates...................................50

                                  ARTICLE IV
                       ADMINISTRATION OF THE TRUST FUND

Section 4.01.  [Omitted].................................................51
Section 4.02.  [Omitted].................................................51
Section 4.03.  Reports to Certificateholders.............................51
Section 4.04.  Certificate Account.......................................54
Section 4.05.  Determination of LIBOR....................................55
Section 4.06.  The Class 2-A3 Reserve Fund...............................55

                          ARTICLE V
          DISTRIBUTIONS TO HOLDERS OF CERTIFICATES

Section 5.01.  Distributions Generally...................................55
Section 5.02.  Distributions from the Certificate Account................56
Section 5.03.  Allocation of Realized Losses.............................63
Section 5.04.  Trustee Advances..........................................65
Section 5.05.  Distributions of Principal on Redemption Certificates.....66
Section 5.06.  The Class 2-A3 Certificate Insurance Policy...............70

                                  ARTICLE VI
                   CONCERNING THE TRUSTEE; EVENTS OF DEFAULT

Section 6.01.  Duties of Trustee.........................................73
Section 6.02.  Certain Matters Affecting the Trustee.....................75
Section 6.03.  Trustee Not Liable for Certificates.......................75
Section 6.04.  Trustee May Own Certificates..............................76
Section 6.05.  Eligibility Requirements for Trustee......................76
Section 6.06.  Resignation and Removal of Trustee........................76
Section 6.07.  Successor Trustee.........................................77
Section 6.08.  Merger or Consolidation of Trustee........................77
Section 6.09.  Appointment of Co-Trustee, Separate Trustee or Custodian..78
Section 6.10.  Authenticating Agents.....................................79
Section 6.11.  Indemnification of Trustee................................80
Section 6.12.  Fees and Expenses of Trustee..............................81
Section 6.13.  Collection of Monies......................................81
Section 6.14.  Trustee To Act; Appointment of Successor..................81
Section 6.15.  Additional Remedies of Trustee Upon Event of Default......83
Section 6.16.  Waiver of Defaults........................................83
Section 6.17.  Notification to Holders...................................83
Section 6.18.  Directions by Certificateholders and Duties of Trustee 
               During Event of Default...................................83
Section 6.19.  Action Upon Certain Failures of the Servicer and Upon 
               Event of Default..........................................84

                                  ARTICLE VII
                           PURCHASE AND TERMINATION

Section 7.01.  Termination of Trust Fund Upon Repurchase or 
               Liquidation of All Mortgage Loans.........................84
Section 7.02.  Procedure Upon Termination of Trust Fund..................85
Section 7.03.  Additional Trust Fund Termination Requirements............85


<PAGE>

                                 ARTICLE VIII
                         RIGHTS OF CERTIFICATEHOLDERS

Section 8.01.  Limitation on Rights of Holders...........................86
Section 8.02.  Access to List of Holders.................................87
Section 8.03.  Acts of Holders of Certificates...........................87

                                  ARTICLE IX
                ADMINISTRATION AND SERVICING OF MORTGAGE LOANS

Section 9.01.  Trustee To Retain Possession of Certain Documents.........88
Section 9.02.  Preparation of Tax Returns and Other Reports..............88
Section 9.03.  Release of Mortgage Files.................................89

                                   ARTICLE X
                             REMIC ADMINISTRATION

Section 10.01. REMIC Administration......................................90
Section 10.02. Prohibited Transactions and Activities....................91
Section 10.03. Indemnification with Respect to Certain Taxes and Loss 
               of REMIC Status...........................................92

                                  ARTICLE XI
                           MISCELLANEOUS PROVISIONS

Section 11.01. Binding Nature of Agreement; Assignment...................92
Section 11.02. Entire Agreement..........................................92
Section 11.03. Amendment.................................................93
Section 11.04. Voting Rights.............................................94
Section 11.05. Provision of Information..................................94
Section 11.06. Governing Law.............................................94
Section 11.07. Notices...................................................94
Section 11.08. Severability of Provisions................................95
Section 11.09. Indulgences; No Waivers...................................95
Section 11.10. Headings Not To Affect Interpretation.....................95
Section 11.11. Benefits of Agreement.....................................95
Section 11.12. Special Notices to the Rating Agencies....................95
Section 11.13. Counterparts..............................................96
Section 11.14. Matters Relating to the Class 2-A3 Certificate 
               Insurance Policy..........................................96



<PAGE>


ATTACHMENTS

Exhibit A       Forms of Certificates
Exhibit B-1     Form of Trustee Final Certification
Exhibit B-2     Form of Endorsement
Exhibit C       Request for Release of Documents and Receipt
Exhibit D-l     Form of Residual Certificate Transfer Affidavit (Transferee)
Exhibit D-2     Form of Residual Certificate Transfer Affidavit (Transferor)
Exhibit E       Seller's Warranties and Servicing Agreement
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
Exhibit K       Class 2-A3 Certificate Insurance Policy
Exhibit L       The Insurance Agreement

Schedule A      Mortgage Loan Schedule
Schedule B      Principal Amount Schedule


<PAGE>



         This TRUST AGREEMENT, dated as of February 1, 1999 (the "Agreement"),
is  by  and  between  STRUCTURED  ASSET  SECURITIES  CORPORATION,  a  Delaware
corporation,   as  depositor  (the   "Depositor"),   and  U.S.  BANK  NATIONAL
ASSOCIATION,  a national banking  association,  as trustee (the "Trustee") and
acknowledged by FIRST NATIONWIDE  MORTGAGE  CORPORATION solely for purposes of
Section 9.03 and Section 11.11.

                             PRELIMINARY STATEMENT

         All defined  terms used in this  Preliminary  Statement  that are not
defined in the  Preliminary  Statement are defined in Article I  (Definitions)
herein.

         The Depositor has acquired the Mortgage Loans from Lehman Capital,  A
Division of Lehman Brothers  Holdings Inc. (the "Seller"),  and at the Closing
Date is the owner of the Mortgage  Loans and the 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  Mortgage  Loans  (exclusive  of any
Retained Yield on such Mortgage Loans) 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 Mortgage
Loans and the other  property  constituting  the Trust Fund. All covenants and
agreements  made by the Depositor  and the Trustee  herein with respect to the
Mortgage Loans and the other property  constituting the Trust Fund are for the
benefit of the  Holders  from time to time of the  Certificates  and the Class
2-A3 Certificate Insurer.  The Depositor is entering into this Agreement,  and
the Trustee is accepting the Trust Fund created hereby,  for good and valuable
consideration, the receipt and sufficiency of which are hereby acknowledged.

         As provided  herein,  the Trustee  shall elect that the Trust Fund be
treated for federal income tax purposes as comprising two real estate mortgage
investment  conduits (each a "REMIC" or, in the  alternative , the "Lower Tier
REMIC" and the "Upper Tier REMIC," respectively). The Certificates, other than
the Class R Certificate,  represent ownership of regular interest in the Upper
Tier REMIC for  purposes of the REMIC  Provisions.  The Upper Tier REMIC shall
also issue a single class of residual interest within the meaning of the REMIC
Provisions  and the Class R Certificate  shall  evidence the ownership of such
residual interest.

         The Lower Tier REMIC shall issue two classes of uncertificated  Lower
Tier Interests that shall be regular  interests in the Lower Tier REMIC within
the meaning of the REMIC  Provisions;  the "Class LT1 Interest" and the "Class
LT2 Interest".  The Lower Tier REMIC shall also issue a single  uncertificated
interest  that  shall be the sole  residual  interest  in the Lower Tier REMIC
within the  meaning of the REMIC  Provisions;  the "Class LTR  Interest".  The
Class  LT1 and Class LT2  Interests  will be held as assets of the Upper  Tier
REMIC.

         The Class LT1 Interest shall have an initial  principal balance equal
to the Cut-off Date Aggregate  Principal  Balance of the Pool 1 Mortgage Loans
and shall bear  interest  at a rate equal to the  weighted  average of the Net
Mortgage  Rates of the Pool 1 Mortgage  Loans (the "Class LT1  Rate").  On any
Distribution  Date,  the Class LT1  Interest  shall be  entitled  to  interest
payments at the Class LT1 Rate and  principal  distributions  to the extent of
the  Principal  Distribution  Amount  for the Group 1  Certificates.  Realized
Losses and Net  Prepayment  Interest  Shortfalls  with respect to the Mortgage
Loans in Pool 1 shall be allocated to the Class LT1 Interest.

         The Class LT2 Interest shall have an initial  principal balance equal
to the Cut-off Date Aggregate  Principal  Balance of the Pool 2 Mortgage Loans
and shall bear  interest  at a rate equal to the  weighted  average of the Net
Mortgage  Rates of the Pool 2 Mortgage  Loans (the "Class LT2  Rate").  On any
Distribution  Date,  the Class LT2  Interest  shall be  entitled  to  interest
payments at the Class LT2 Rate and  principal  distributions  to the extent of
the  Principal  Distribution  Amount  for the Group 2  Certificates.  Realized
Losses and Net  Prepayment  Interest  Shortfalls  with respect to the Mortgage
Loans in Pool 2 shall be allocated to the Class LT2 Interest.

         The Class LTR Interest  shall not have a principal  balance and shall
not bear interest.  The Class R Certificate  shall  evidence  ownership of the
Class LTR Interest.

         The Lower Tier REMIC shall hold all assets included in the Trust Fund
other than (a) the Class  LT1,  Class LT2,  and Class LTR  Interests,  (b) the
Class 2-A3  Reserve  Fund,  (c) the Rounding  Account,  and (d) the Class 2-A3
Certificate Insurance Policy.

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


<PAGE>
<TABLE>
<CAPTION>


         Class                   Certificate              Initial Certificate               Minimum
     Designation                Interest Rate             Principal Amount                Denominations
- --------------------------------------------------------------------------------------------------------
     <S>                          <C>                      <C>                            <C>

     Class 1-A1                     6.25%                  $102,124,000.00                 $100,000
     Class 2-A1                     6.50%                   250,000,000.00                  100,000
     Class 2-A2                     6.50%                     2,400,000.00                   25,000
     Class 2-A3                     6.50%                    21,457,000.00                    1,000
     Class 2-A4                    0.00%(1)                     132,100.00                  132,100
     Class 2-A5                     6.50%                    20,324,000.00                   25,000
     Class 2-A6                     6.50%                   120,000,000.00                  100,000
     Class 2-A7                     6.50%                   116,000,000.00                  100,000
     Class 2-A8                     6.50%                   169,453,800.00                  100,000
     Class AX                    Variable (2)                        (2)                        (2)
     Class AP                      0.00%(3)                   1,657,829.43(3)               100,000
     Class R                       6.50%(4)                         100.00                      100
     Class 1-B1                     6.25%                       729,000.00                  100,000
     Class 2-B1                     6.50%                    13,134,000.00                  250,000
     Class 1-B2                     6.25%                       365,000.00                  100,000
     Class 2-B2                     6.50%                     6,568,000.00                  250,000
     Class 1-B3                     6.25%                       261,000.00                  100,000
     Class 2-B3                     6.50%                     2,919,000.00                  250,000
     Class 1-B4                     6.25%                       208,000.00                  100,000
     Class 2-B4                     6.50%                     2,919,000.00                  250,000
     Class 1-B5                     6.25%                       156,000.00                  100,000
     Class 2-B5                     6.50%                     1,094,000.00                  100,000
     Class 1-B6                     6.25%                       209,359.23                  100,000
     Class 2-B6                     6.50%                     1,824,871.40                  100,000

</TABLE>

- ----------------------
(1)        The Class 2-A4  Certificate is a  principal-only  certificate  and,
           accordingly, will not accrue interest.

(2)        The  Class AX  Certificates  are  interest-only  certificates  and,
           accordingly,  will not be entitled to  payments of  principal.  The
           Class AX Certificates will consist of two payment  components:  the
           AX(1) Component relating to Pool 1 and the AX(2) Component relating
           to Pool 2.

           The AX(1)  Component will accrue  interest at a Component  Interest
           Rate of 6.25% per annum on a calculated  Component  Notional Amount
           equal,  as to any  Distribution  Date,  to the  product  of (x) the
           fraction,  the  numerator  of which is the  excess of the  Weighted
           Average Rate of the Pool 1 Premium  Mortgage Loans over 6.25%,  and
           the denominator of which is 6.25%, and (y) the aggregate  Scheduled
           Principal  Balance of the Pool 1 Premium  Mortgage  Loans as of the
           first day of the  related  Interest  Accrual  Period.  The  initial
           Component  Notional Amount of the AX(1) Component as of the Closing
           Date is $1,934,706.80.

           The AX(2)  Component will accrue  interest at a Component  Interest
           Rate of 6.50% per annum on a calculated  Component  Notional Amount
           equal,  as to any  Distribution  Date,  to the  product  of (x) the
           fraction,  the  numerator  of which is the  excess of the  Weighted
           Average Rate of the Pool 2 Premium  Mortgage Loans over 6.50%,  and
           the denominator of which is 6.50%, and (y) the aggregate  Scheduled
           Principal  Balance of the Pool 2 Premium  Mortgage  Loans as of the
           first day of the  related  Interest  Accrual  Period.  The  initial
           Component  Notional Amount of the AX(2) Component as of the Closing
           Date is  $2,333,235.17.  The Class AX Certificate will be issued in
           minimum Notional Amounts of $100,000.

(3)        The Class AP  Certificates  are  principal-only  certificates  and,
           accordingly,  will not accrue  interest.  The Class AP Certificates
           will  consist of two payment  components:  (a) the AP(1)  Component
           relating to Pool 1 and having an initial Component Principal Amount
           as of the Closing Date of $173,294.35  and (b) the AP(2)  Component
           relating to Pool 2 and having an initial Component Principal Amount
           as of the Closing Date of $1,484,535.07.

(4)        The Class R  Certificate  will be designated as the sole class of a
           residual  interest in the  Upper-Tier  REMIC  within the meaning of
           Section 860G(a)(2) of the Internal Revenue Code.

         As of the Cut-off Date, the Mortgage Loans had an aggregate Scheduled
Principal Balance of $833,966,660.06.

         For all  purposes of this  Agreement,  each  Certificate  Group shall
"relate" to the Mortgage Pool with the same numerical designation.

         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 following meanings:

         Accepted Servicing  Practices:  As defined in the Seller's Warranties
and Servicing Agreement.

         Accountant:  A person  engaged  in the  practice  of  accounting  who
(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.

         Accretion Directed  Certificate:  Any Class 2-A6 Certificates and any
Class 2-A1 Certificates.

         Accrual Amount: With respect to any Distribution Date, the sum of the
(i) Class 2-A2 Accrual Amount and (ii) Class 2-A5 Accrual Amount.

         Accrual  Certificate:  Any Class  2-A2  Certificates  and Class  2-A5
Certificates.

         Accrual Component:  None.

         Accrued Certificate  Interest: As to any Class of Certificates (other
than the Class AX Certificates and any Class of Principal Only Certificates or
Component  thereof)  and any Notional  Component  and any  Distribution  Date,
interest  accrued for the related Interest Accrual Period equal to the product
of (x) the Certificate Interest Rate or Component Interest Rate for such Class
of  Certificates  or  Component  and (y)  the  outstanding  Class  Certificate
Principal Amount (or Aggregate  Notional Amount) of such Class of Certificates
or Component Principal Amount (or Component Notional Amount) of such Component
immediately  preceding such Distribution  Date, as reduced by (i) such Class's
or Component's  allocable  share of the interest  portion of any Excess Losses
with respect to the related  Mortgage Pool for such date and, after the Credit
Support Depletion Date for the related  Certificate Group, any Realized Losses
with respect to the related Mortgage Pool for such date, (ii) after the Credit
Support  Depletion  Date for the related  Certificate  Group,  such Class's or
Component's  allocable  share of any Relief Act Reduction  with respect to the
related Mortgage Pool for such date and (iii) any Deferred Interest  allocated
to such Class or Component on such date. Such amounts in respect of a Mortgage
Pool  described in clauses (i) and (ii) shall be  allocable  among the related
Certificates  (other than the  Principal  Only  Certificates)  in respect of a
Mortgage  Pool pro rata based on the Accrued  Certificate  Interest  otherwise
distributable  thereon.  With  respect  to any  Certificate  (other  than  the
Principal  Only  Certificates),  interest will be calculated on the basis of a
360-day year of twelve 30-day months.

         With respect to the Class AX Certificates and any Distribution  Date,
the sum of the Accrued Certificate Interest on each Component thereof.

         Additional Collateral:  None.

         Adjustable Rate Mortgage Loan:  None.

         Advance:  An advance of the  aggregate of payments of  principal  and
interest  (net of the Servicing  Fee) on one or more Mortgage  Loans that were
due on the Due Date in the related Due Period and not received as of the close
of  business  on the related  Determination  Date,  required to be made by the
Servicer  pursuant to the Seller's  Warranties and Servicing  Agreement (or by
the Trustee hereunder).

         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  Class  2-A3  Certificate  Insurance  Premium:  As  to  any
Distribution Date, the sum of (a) the Class 2-A3 Certificate Insurance Premium
for such  Distribution  Date and (b) the amount of any Class 2-A3  Certificate
Insurance  Premium  that was not  distributed  to the Class  2-A3  Certificate
Insurer on any prior Distribution Date.

         Aggregate Notional Amount:  With respect to the Class AX Certificates
and any  Distribution  Date, the sum of the Component  Notional Amounts of the
AX(1) and AX(2)  Components  on such  date,  calculated  as  described  in the
Preliminary Statement hereto.

         Aggregate Principal Balance: The aggregate of the Scheduled Principal
Balances for all Mortgage  Loans in the Trust Fund or in a Mortgage  Pool,  as
the context requires, at the date of determination.

         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.

         AP(1) Deferred Amount: As to any Distribution Date on or prior to the
Credit Support  Depletion Date for the Group 1 Certificates,  the aggregate of
the applicable AP Percentage of the principal portion of each Realized Loss on
a Pool 1 Discount Mortgage Loan, other than an Excess Loss, to be allocated to
the AP(1) Component on such Distribution  Date or previously  allocated to the
AP(1)  Component and not yet paid to the Holders of the Class AP  Certificates
pursuant to Section 5.02(a)(v)(A).

         AP(2) Deferred Amount: As to any Distribution Date on or prior to the
Credit Support  Depletion Date for the Group 2 Certificates,  the aggregate of
the applicable AP Percentage of the principal portion of each Realized Loss on
a Pool 2 Discount Mortgage Loan, other than an Excess Loss, to be allocated to
the AP(2) Component on such Distribution  Date or previously  allocated to the
AP(2)  Component and not yet paid to the Holders of the Class AP  Certificates
pursuant to Section 5.02(a)(v)(B).

         AP Percentage:  With respect to any Distribution  Date and any Pool 1
Discount  Mortgage  Loan,  the  percentage  equivalent  of the  fraction,  the
numerator of which is 6.25% minus the  applicable  Net Mortgage  Rate, and the
denominator of which is 6.25%.  As to any Pool 1  Non-Discount  Mortgage Loan,
0.00%.  With respect to any Distribution Date and any Pool 2 Discount Mortgage
Loan,  the  percentage  equivalent of the fraction,  the numerator of which is
6.50% minus the applicable  Net Mortgage Rate and the  denominator of which is
6.50%. As to any Pool 2 Non-Discount Mortgage Loan, 0.00%.

         AP Principal  Distribution  Amount: For any Distribution Date and for
each Certificate Group, the sum of the following amounts:

                      (i)  the  applicable  AP  Percentage  of  the  principal
         portion of each Scheduled  Payment (without giving effect to any Debt
         Service  Reduction   occurring  prior  to  the  Bankruptcy   Coverage
         Termination Date) on a Mortgage Loan in the related Mortgage Pool due
         during the related Due Period;

                      (ii)  the  applicable  AP  Percentage  of  each  of  the
         following  amounts:  (1) each  Principal  Prepayment  in the  related
         Mortgage Pool collected during the applicable  Prepayment Period, (2)
         each other  unscheduled  collection  for the related  Mortgage  Pool,
         including  Insurance  Proceeds and  Liquidation  Proceeds (other than
         with respect to any Mortgage  Loan in the related  Mortgage Pool that
         was finally  liquidated  during the  applicable  Prepayment  Period),
         representing or allocable to recoveries of principal  received during
         the applicable Prepayment Period and (3) the principal portion of all
         proceeds of the purchase of any Mortgage Loan in the related Mortgage
         Pool  (or,  in  the  case  of  a  permitted   substitution,   amounts
         representing a principal adjustment) actually received by the Trustee
         with respect to the applicable Prepayment Period;

                       (iii) with respect to unscheduled  recoveries allocable
         to principal of any Mortgage  Loan in the related  Mortgage Pool that
         was finally  liquidated  during the related  Prepayment  Period,  the
         applicable  AP  Percentage  of the related net  Liquidation  Proceeds
         allocable to principal; and

                      (iv) any amounts  described in clauses (i) through (iii)
         for any previous Distribution Date that remain unpaid.

         Appraised  Value:  With respect to any Mortgage  Loan, the amount set
forth in an appraisal made in connection with the origination of such Mortgage
Loan as the value of the related Mortgaged Property.

         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 sale of the Mortgage to the Trustee,  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; provided, however, that
the  Trustee  shall  not be  responsible  for  determining  whether  any  such
assignment is in recordable form.

         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.

         Available  Distribution  Amount:  On  any  Distribution  Date  and in
respect of each Mortgage Pool, the sum of the following amounts:

                  (1) the total  amount of all cash  received by the  Servicer
         through the related  Collection  Period (or,  the related  Prepayment
         Period,  in the case of  Principal  Prepayments)  with respect to the
         Mortgage  Loans in the  related  Mortgage  Pool and  remitted  to the
         Trustee on the Remittance Date  (including  proceeds of any Insurance
         Policy and any other credit support  relating to the Mortgage Loans),
         plus  all  Advances  made  by the  Servicer  (or  Trustee)  for  such
         Distribution  Date and any  Compensating  Interest  Payment  for such
         date, but not including:

         (a) all  amounts  distributed  pursuant  to  Section  5.02  on  prior
Distribution Dates;

         (b) all Scheduled  Payments of principal  and interest  collected but
due on a date subsequent to the related Due Period;

         (c) all Principal  Prepayments received or identified by the Servicer
after the related  Prepayment  Period  (together  with any  interest  payments
received with such  prepayments  to the extent that they represent the payment
of interest accrued on the related Mortgage Loans for the period subsequent to
the related Prepayment Period);

         (d) any other unscheduled  recovery,  including  Liquidation Proceeds
and Insurance  Proceeds received by the Servicer after the related  Prepayment
Period; and

         (e) all amounts due or  reimbursable  to the Trustee or the  Servicer
pursuant to the terms of this Agreement or to First  Nationwide  Mortgage,  as
originator  of the Mortgage  Loans,  pursuant to the Seller's  Warranties  and
Servicing Agreement,  including but not limited to any prepayment penalties on
the Mortgage Loans and the Retained Yield; and

                  (2) any other  payment made by the Servicer or the Depositor
         or any other Person with respect to such Distribution Date (including
         the Purchase  Price with respect to any Mortgage Loan  repurchased by
         the Servicer, the Depositor, Lehman Capital or any other Person).

         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.

         Bankruptcy Coverage  Termination Date: As to both Mortgage Pools, the
Distribution  Date on which the Bankruptcy Loss Limit has been reduced to zero
(or less than zero).

         Bankruptcy  Loss Limit:  $217,773.00,  which  amount shall be reduced
from  time to time by the  amount of  Bankruptcy  Losses  allocated  to either
Certificate Group.

         Bankruptcy  Losses:  (i) with  respect to the  Mortgage  Loans in the
related  Mortgage  Pool,  losses (as  reported by the Servicer to the Trustee)
arising from a proceeding under the United States Bankruptcy Code or any other
similar  state law or other  proceeding  with  respect to the  Mortgagor of or
Mortgaged  Property  under a  Mortgage  Loan  in the  related  Mortgage  Pool,
including  without  limitation  any such loss arising from (a) the  difference
between (i) the  principal  amount that would have been due under the original
scheduled  payments of principal and interest due on the related Mortgage Loan
and (ii) the value  established  in the  relevant  court with  respect to such
Mortgaged Property, including without limitation a Deficient Valuation, or (b)
a Debt Service Reduction.

         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.

         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:  Class 1-A, Class 2-A1, Class
2-A2,  Class 2-A3, Class 2-A4, Class 2-A5, Class 2-A6, Class 2-A7, Class 2-A8,
Class AP, Class AX, Class 1-B1, Class 2-B1, Class 1-B2, Class 2-B2, Class 1-B3
and Class 2-B3 Certificates.

         Breach:  As defined in Section  3.03 of the Seller's  Warranties  and
Servicing Agreement.

         Business Day: In the case of the Group 2 Certificates,  any day other
than  (i) a  Saturday  or a  Sunday,  or (ii) a day on which  the  Certificate
Insurer,  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,  are  authorized  or  obligated by law or executive
order  to be  closed.  In the  case of the  Group  1  Certificates,  the  same
definition will apply, but disregarding the reference above to the Certificate
Insurer.

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

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

         Certificate   Group:   The  Group  1  Certificates  or  the  Group  2
Certificates, as applicable.
         
         Certificate Interest Rate: With respect to each Class of Certificates
(other than the Class AP or Class AX  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  Notional  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  (plus, in the case of any Negative
Amortization Certificate,  any Deferred Interest allocated thereto on previous
Distribution  Dates,  and plus,  in the case of any Accrual  Certificate,  its
Percentage   Interest  of  any  related   Accrual  Amount  for  each  previous
Distribution Date), less the amount of all principal distributions  previously
made  with  respect  to  such  Certificate,  all  Realized  Losses  previously
allocated to such Certificate,  and, in the case of a Subordinate Certificate,
any Subordinate  Certificate  Writedown  Amount  previously  allocated to such
Certificate. For purposes of Article V hereof, unless specifically provided to
the  contrary,  Certificate  Principal  Amounts  shall be determined as of the
close of business of the immediately preceding Distribution Date, after giving
effect to all  distributions  made on such  date.  Notional  Certificates  are
issued without Certificate Principal Amounts.

         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 2-A2 Accretion Termination Date: The Distribution Date on which
the Class Certificate Principal Amount of the Class 2-A6 Certificates has been
reduced to zero.

         Class 2-A2 Accrual Amount: As to the Class 2-A2 Certificates and each
Distribution  Date through the Class 2-A2 Accretion  Termination Date, the sum
of (x) any amount of Accrued Certificate  Interest allocable to the Class 2-A2
Certificates pursuant to Section 5.02(a)(ii) on such Distribution Date and (y)
any Interest  Shortfall  allocable to the Class 2-A2 Certificates  pursuant to
Section  5.02(a)(iii)  on  such  Distribution  Date.  As  to  the  Class  2-A2
Certificates  and each  Distribution  Date  after  the  Class  2-A2  Accretion
Termination Date, zero.

         Class 2-A3 Certificate  Insurance  Policy:  The Certificate  Guaranty
Insurance  Policy No.  28644 dated the  Closing  Date issued by the Class 2-A3
Certificate Insurer to the Trustee for the benefit of the Holders of the Class
2-A3 Certificates.

         Class  2-A3  Certificate  Insurance  Premium:  With  respect  to  any
Distribution  Date and with  respect to the Class 2-A3  Certificate  Insurance
Policy,  an amount equal to 1/12th of the product of (a) the Class Certificate
Principal Amount of the Class 2-A3  Certificates as of such  Distribution Date
(prior to giving effect to any distribution thereon on such Distribution Date)
and (b) the Premium Percentage.

         Class 2-A3 Certificate Insurer:  MBIA Insurance  Corporation,  or any
successor thereto, as issuer of the Class 2-A3 Certificate Insurance Policy.

         Class  2-A3   Certificate   Insurer   Default:   The  occurrence  and
continuance of any of the following events:

         (a) the Class 2-A3  Certificate  Insurer  shall have failed to make a
payment required to be made under the Class 2-A3 Certificate  Insurance Policy
in accordance with its terms;

         (b) the  Class  2-A3  Certificate  Insurer  shall  have  (i)  filed a
petition or commenced a case or  proceeding  under any provision or chapter of
the United States  Bankruptcy  Code or any other similar  federal or state law
relating   to   insolvency,   bankruptcy,   rehabilitation,   liquidation   or
reorganization,  (ii)  made  a  general  assignment  for  the  benefit  of its
creditors,  or (iii)  had an order for  relief  entered  against  it under the
United  States  Bankruptcy  Code or any  other  similar  federal  or state law
relating   to   insolvency,   bankruptcy,   rehabilitation,   liquidation   or
reorganization that is final and nonappealable; or

         (c) a court of competent jurisdiction, the Office of the Commissioner
of Insurance of the State of New York or other competent  regulatory authority
shall have  entered a final and  nonappealable  order,  judgment or decree (i)
appointing  a  custodian,  trustee,  agent  or  receiver  for the  Class  2-A3
Certificate Insurer or for all or any material portion of its property or (ii)
authorizing  the  taking  of  possession  by a  custodian,  trustee,  agent or
receiver of the Class 2-A3 Certificate Insurer (or the taking of possession of
all or any  material  portion of the  property  of the Class 2-A3  Certificate
Insurer).

         Class 2-A3 Policy Payments  Account:  The separate  Eligible  Account
created and maintained by the Trustee  pursuant to Section 5.06(c) in the name
of the  Trustee  for the  benefit  of the Class  2-A3  Certificateholders  and
designated "U.S. Bank National Association, Class 2-A3 Policy Payments Account
in trust for registered  holders of First Nationwide Trust 1999-1,  Structured
Asset  Securities  Corporation  Mortgage  Pass-Through  Certificates,   Series
1999-1,  Class 2-A3." Funds in the Class 2-A3 Policy Payments Account shall be
held in trust for the  benefit  of the Class 2-A3  Certificateholders  for the
uses and purposes set forth in this Agreement.

         Class 2-A3 Reserve  Fund:  The  separate,  interest-bearing  Eligible
Account created and maintained by the Trustee  pursuant to Section 4.06 with a
depository institution in the name of the Trustee for the benefit of the Class
2-A3 Certificateholders and designated "U.S. Bank National Association,  Class
2-A3 Reserve Fund in trust for registered  holders of First  Nationwide  Trust
1999-1   Structured  Asset  Securities   Corporation   Mortgage   Pass-Through
Certificates, Series 1999-1, Class 2-A3." The Class 2-A3 Reserve Fund will not
be a part of any REMIC and,  for all  federal and state  income tax  purposes,
will be beneficially owned by Lehman Brothers Inc.

         Class  2-A3  Rounding   Account:   The  separate   Eligible   Account
established  and maintained by the Trustee  pursuant to Section 5.05(e) in the
name of the Trustee for the benefit of the Class 2-A3  Certificateholders  and
designated  "U.S. Bank National  Association,  Class 2-A3 Rounding  Account in
trust for  registered  holders of First  Nationwide  Trust 1999-1,  Structured
Asset  Securities  Corporation  Mortgage  Pass-Through  Certificates,   Series
1999-1,  Class 2-A3." Funds in the Rounding Account shall be held in trust for
the benefit of the Class 2-A3 Certificateholders for the uses and purposes set
forth in this Agreement. The Class 2-A3 Rounding Account will not be a part of
any  REMIC  and,  for all  federal  and state  income  tax  purposes,  will be
beneficially owned by Lehman Brothers Inc.

         Class 2-A5 Accretion Termination Date: The Distribution Date on which
the Class Certificate Principal Amount of the Class 2-A1 Certificates has been
reduced to zero.

         Class 2-A5 Accrual Amount: As to the Class 2-A5 Certificates and each
Distribution  Date through the Class 2-A5 Accretion  Termination Date, the sum
of (x) any amount of Accrued Certificate  Interest allocable to the Class 2-A5
Certificates pursuant to Section 5.02(a)(ii) on such Distribution Date and (y)
any Interest  Shortfall  allocable to the Class 2-A5 Certificates  pursuant to
Section  5.02(a)(iii)  on  such  Distribution  Date.  As  to  the  Class  2-A5
Certificates  and each  Distribution  Date  after  the  Class  2-A5  Accretion
Termination Date, zero.

         Class 2-A7 Percentage: As to any Distribution Date, the lesser of (i)
100% and (ii) the  percentage  equivalent  of the  fraction,  the numerator of
which is equal to the sum of (a) the Class Certificate Principal Amount of the
Class 2-A7  Certificates  immediately  prior to such date and (b) $40,000,000,
and the denominator of which is equal to the sum of the aggregate  Certificate
Principal  Amount  of all  Group  2  Certificates  other  than  the  Component
Principal Amount of the AP(2) Component immediately prior to such date.

         Class 2-A7 Prepayment Shift  Percentage:  As to any Distribution Date
occurring during the five years beginning on the first  Distribution Date, 0%.
As to any Distribution Date occurring on or after the fifth anniversary of the
first Distribution Date, the following  percentage for such Distribution Date:
for  any  Distribution  Date  in the  first  year  thereafter,  40%;  for  any
Distribution  Date in the second year  thereafter,  50%; for any  Distribution
Date in the third  year  thereafter,  60%;  for any  Distribution  Date in the
fourth year thereafter, 90%; and for any subsequent Distribution Date, 100%.

         Class 2-A7 Priority Amount:  As to any  Distribution  Date, an amount
equal  to the  lesser  of (i) the sum of (x) the  product  of the  Class  2-A7
Percentage for such date, the Class 2-A7  Scheduled  Principal  Percentage for
such date and the Scheduled Principal Amount for such date and (y) the product
of the Class 2-A7  Percentage for such date, the Class 2-A7  Prepayment  Shift
Percentage for such date and the Unscheduled  Principal  Amount for such date,
and (ii) the Class Certificate Principal Amount of the Class 2-A7 Certificates
immediately prior to such date.

         Class 2-A7 Scheduled  Principal  Percentage:  As to any  Distribution
Date occurring during the five years beginning on the first Distribution Date,
0%. As to any Distribution Date occurring on or after the fifth anniversary of
the first Distribution Date, 100%.

         Class B Certificate:  Any Class 1-B1,  Class 2-B1,  Class 1-B2, Class
2-B2,  Class 1-B3, Class 2-B3, Class 1-B4, Class 2-B4, Class 1-B5, Class 2-B5,
Class 1-B6 and Class 2-B6 Certificate.

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

         Class LT1 Interest:  As defined in the Preliminary Statement.

         Class LT2 Interest:  As defined in the Preliminary Statement.

         Class LTR Interest:  As defined in the Preliminary Statement.

         Class LT1 Rate:  As defined in the Preliminary Statement.

         Class LT2 Rate:  As defined in the Preliminary Statement.

         Class  Percentage:  For each Class of Certificates or Component,  for
each  Distribution  Date,  the  percentage  obtained  by  dividing  the  Class
Certificate  Principal  Amount or Component  Principal Amount of such Class or
Component  immediately  prior  to  such  Distribution  Date  by the  aggregate
Certificate Principal Amount of all Certificates or Component Principal Amount
of all Components of the related  Certificate  Group immediately prior to such
date.

         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:  February 25, 1999.

         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 Account:  Not applicable.

         Collection  Period:  With  respect  to  each  Mortgage  Loan  and any
Distribution Date, the period beginning  immediately  following the conclusion
of the  next  preceding  Collection  Period  (or,  in the  case  of the  first
Distribution  Date,  beginning on the Cut-off Date) and ending at the close of
the Business Day immediately preceding the related Remittance Date.

         Compensating Interest Payment: With respect to any Distribution Date,
the amount paid by the Servicer in respect of Prepayment  Interest  Shortfalls
pursuant  to Section  4.04(viii)  of the  Seller's  Warranties  and  Servicing
Agreement.

         Component:  Any of  the  components  of  the  Class  AP or  Class  AX
Certificates having the designations,  the initial Component Principal Amounts
(in the case of the Class AP  Certificate) or the initial  Component  Notional
Amounts (in the case of the Class AX Certificates) as follows:

                                      Component                   Component
         Designation              Principal Amount            Notional Amount
          -----------              ----------------            ---------------

           AP(1)                    $  173,294.36
           AP(2)                     1,484,535.07
           AX(1)                           ---                  $1,934,706.80
           AX(2)                           ---                   2,333,235.17

         Component Certificate: Any Class AP or Class AX Certificate.

         Component  Interest Rate: With respect to any  Distribution  Date and
(i) the AX(1)  Component,  the Pool 1 Rate and (ii) the AX(2)  Component,  the
Pool 2 Rate.

         Component  Notional  Amount:  With  respect  to the  AX(1)  and AX(2)
Components  of the  Class  AX  Certificates  and any  Distribution  Date,  the
Component  Notional Amount  calculated as described in footnote 2 of the table
set forth in the Preliminary Statement.

         Component  Principal  Amount:  As of any  Distribution  Date and with
respect to any  Component,  other than any  Notional  Component,  the  initial
Component Principal Amount thereof as set forth in the definition of Component
(plus,  in the  case of any  Negative  Amortization  Component,  any  Deferred
Interest  allocated  thereto on previous  Distribution  Dates and plus, in the
case of any Accrual  Component,  any related  Accrual Amount for each previous
Distribution  Date), less the sum of (x) all amounts  distributed in reduction
thereof on  previous  Distribution  Dates  pursuant to Section  5.02,  (y) the
amount of all Realized Losses previously allocated thereto pursuant to Section
5.03 and (z) any Subordinate Certificate Writedown Amount previously allocated
to such Component.

         Conventional  Loan: A Mortgage Loan that is not insured by the United
States  Federal  Housing  Administration  or  guaranteed  by the United States
Veterans Administration.

         Converted Mortgage Loan:  None.

         Convertible Mortgage Loan:  None.

         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 180 East Fifth
Street,  St. Paul,  Minnesota  55101,  Attention:  Structured  Finance  (First
Nationwide Trust 1999-1/SASCO 1999-1).

         Credit Support  Depletion  Date: As to each  Certificate  Group,  the
Distribution  Date on which,  after giving effect to all distributions on such
date,  the  aggregate   Certificate   Principal   Amount  of  the  Subordinate
Certificates of such Certificate Group have been reduced to zero.

         Credit   Support   Percentage:   As  to  any  Class  of   Subordinate
Certificates  and any Distribution  Date, the sum of the Class  Percentages of
all Subordinate  Certificates in the related Certificate Group that rank lower
in priority than such Class.

         Custodial Agreement: The Custodial Agreement, dated as of February 1,
1999, between the Custodian and the Trustee.

         Custodial Account:  An account or accounts maintained by the Servicer
pursuant to the Seller's Warranties and Servicing Agreement into which it will
deposit collections and recoveries with respect to the Mortgage Loans.

         Custodian:  U.S. Bank Trust National  Association or any successor in
interest or assigns, to the Custodian under the Custodial Agreement.

         Cut-off Date:  February 1, 1999.

         Cut-off  Date  Aggregate  Principal  Balance:  With  respect  to  the
Mortgage  Loans in the Trust Fund or in a  particular  Mortgage  Pool,  as the
context requires,  on the Closing Date, the Aggregate Principal Balance of all
such Mortgage Loans as of the Cut-off Date.

         Debt  Service  Reduction:  With  respect  to  any  Mortgage  Loan,  a
reduction of the Scheduled  Payment that the related Mortgagor is obligated to
pay on any Due Date thereon as a result of any proceeding under bankruptcy law
or any similar proceeding.

         Deceased   Holder:   With   respect  to  a  Holder  of  a  Redemption
Certificate, as defined in Section 5.05(b).

         Deferred Interest: With respect to any Class of Negative Amortization
Certificates and any Distribution  Date, the aggregate  Mortgage Loan Negative
Amortization, if any, for the related Collection Period.

         Deficiency  Amount:  The  meaning  assigned to such term in the Class
2-A3 Certificate Insurance Policy.

         Deficient  Valuation:  With respect to any Mortgage Loan, a valuation
by a court of competent  jurisdiction  of the Mortgaged  Property in an amount
less than the then  outstanding  indebtedness  under such Mortgage Loan, which
valuation  results  from a  proceeding  under  bankruptcy  law or any  similar
proceeding.

         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 hereof or as to which one or more  Qualifying
Substitute Mortgage Loans are substituted therefor.

         Depositor:   Structured  Asset  Securities  Corporation,  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 immediately preceding Business Day.

         Disqualified  Organization:  Either (i) the United  States,  (ii) any
state or political subdivision thereof, (iii) any foreign government, (iv) any
international  organization,  (v) any agency or  instrumentality of any of the
foregoing,   (vi)  any  tax-exempt  organization  (other  than  a  cooperative
described  in section 521 of the Code) which is exempt from the tax imposed by
Chapter 1 of the Code unless such  organization  is subject to the tax imposed
by  section  511 of the Code,  (vii) any  organization  described  in  section
1381(a)(2)(C)  of the  Code,  or  (viii)  any  other  entity  designated  as a
Disqualified   Organization  by  relevant   legislation   amending  the  REMIC
Provisions  and in effect at or proposed to be effective as of the time of the
determination.   In  addition,  a  corporation  will  not  be  treated  as  an
instrumentality of the United States or of any state or political  subdivision
thereof if all of its activities are subject to tax and, with the exception of
the  Federal  Home  Loan  Mortgage  Corporation,  a  majority  of its board of
directors is not selected by such governmental unit.

         Distribution  Date: The 25th day of each month or, if such day is not
a Business Day, the next succeeding Business Day, commencing in March 1999.

         Due Date:  With  respect to any  Mortgage  Loan,  the date on which a
Scheduled Payment is due under the related Mortgage Note.

         Due  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.

         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 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  Aggregate  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 noninterest-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  (in the
         case of the Class 2-A3 Certificates, determined without regard to the
         Class 2-A3 Certificate Insurance Policy);

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  investment"  within the  meaning of Section
860G(a)(5) of the Code.

         ERISA-Restricted Certificate:  Any Subordinate Certificate.

         Event of Default: An event described in Section 10.01 of the Seller's
Warranties  and Servicing  Agreement,  which  pursuant to such  agreement is a
default by the Servicer and entitles the Trustee to terminate such Servicer.

         Excess Loss: With respect to each Mortgage Pool, any Bankruptcy Loss,
or portion thereof,  in excess of the  then-applicable  Bankruptcy Loss Limit,
any Fraud Loss, or portion  thereof,  in excess of the  then-applicable  Fraud
Loss Limit, and any Special Hazard Loss, or portion thereof,  in excess of the
then-applicable Special Hazard Loss Limit.

         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  Scheduled  Distribution  Date:  In the  case  of the  Group  1
Certificates,  February 25, 2014 and, in the case of the Group 2 Certificates,
March 25, 2029.

         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.

         First Nationwide Mortgage:  First Nationwide Mortgage Corporation,  a
Delaware corporation and a wholly owned subsidiary of California Federal Bank,
FSB, or any successor in interest.

         Fitch:  Fitch IBCA, Inc., or any successor in interest.

         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.

         Fraud Loss:  With respect to each Mortgage Pool, any Realized Loss on
a Mortgage Loan in such Mortgage Pool sustained by reason of a default arising
from fraud,  dishonesty or  misrepresentation  in connection  with the related
Mortgage Loan.

         Fraud Loss Limit: As of the Cut-off Date, $8,339,367.  The Fraud Loss
Limit  shall be  reduced  by the  amount  of  Fraud  Losses  allocated  to the
Certificates   (or   Components   thereof),   (i)  on  the  first  and  second
anniversaries  of the Cut-off  Date, to an amount equal to the excess of 1.00%
of the Cut-off Date Balance of the Mortgage Loans over the  cumulative  amount
of Fraud Losses allocated to the Certificates (or Components thereof), (ii) on
the third and fourth  anniversaries of the Cut-off Date, to an amount equal to
the excess of 0.50% of the Cut-off Date Balance of the Mortgage Loans over the
cumulative amount of Fraud Losses allocated to the Certificates (or Components
thereof), and (iii) on the fifth anniversary of the Cut-off Date, to zero. All
such  calculations  of the Fraud Loss Limit will be determined on an aggregate
basis rather than by Mortgage Pool or Certificate Group.

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

         Group 1:  All of the Group 1 Certificates.

         Group 1  Certificate:  Any Class 1-A, Class 1-B1,  Class 1-B2,  Class
1-B3 or Class 1-B4, Class 1-B5, Class 1-B6 or any of the Group 1 Components.

         Group 1 Component:  The AX(1) Component and the AP(1) Component.

         Group 1 Senior Certificate:  Any Class 1-A Certificate or the Group 1
Components of the Class AP and Class AX Certificates.

         Group 1 Subordinate  Certificate:  Any of the Class 1-B1, Class 1-B2,
Class 1-B3, Class 1-B4, Class 1-B5 or Class 1-B6 Certificates.

         Group 2:  All of the Group 2 Certificates.

         Group 2 Certificate:  Any Class 2-A1,  Class 2-A2,  Class 2-A3, Class
2-A4,  Class 2-A5,  Class 2-A6,  Class 2-A7,  Class 2-A8, Class R, Class 2-B1,
Class 2-B2, Class 2-B3, Class 2-B4, Class 2-B5, Class 2-B6 or any of the Group
2 Components.

         Group 2 Component:  The AX(2) Component and the AP(2) Component.

         Group 2 Senior  Certificate:  Any Class 2-A1, Class 2-A2, Class 2-A3,
Class 2-A4,  Class 2-A5, Class 2-A6, Class 2-A7, Class 2-A8, Class R or any of
the Group 2 Components of the Class AX and Class AP Certificates.

         Group 2 Subordinate  Certificate:  Any Class 2-B1,  Class 2-B2, Class
2-B3, Class 2-B4, Class 2-B5 or Class 2-B6 Certificates.

         Guaranteed Distributions:  (a) With respect to any Distribution Date,
(i) the Accrued Certificate  Interest for the Class 2-A3 Certificates for such
Distribution  Date,  including  the  amount  of any  Net  Prepayment  Interest
Shortfalls  allocable to the Class 2-A3 Certificates on such Distribution Date
that are not  covered by the Class 2-A3  Reserve  Fund,  net of any Relief Act
Reduction  allocable  to such  Class on such  date and (ii) the  amount of any
Realized  Loss,  including  any  Excess  Loss,  allocated  to the  Class  2-A3
Certificates  on such  Distribution  Date  and (b)  for  the  Final  Scheduled
Distribution  Date, the Class  Certificate  Principal Amount of the Class 2-A3
Certificates to the extent unpaid on the Final Scheduled Distribution Date.

         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
Servicer,  the  Trustee  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 or the Servicer in  determining  whether any
Certificates are registered to an Affiliate of the Depositor or the 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.

         Individual Redemption  Certificate:  A Redemption  Certificate with a
$1,000 Certificate Principal Amount.

         Initial LIBOR Rate:  None.

         Insurance Agreement: The Insurance Agreement, dated as of February 1,
1999,  among the  Depositor,  the  Seller,  the  Trustee  and the  Class  2-A3
Certificate Insurer, a copy of which is attached as Exhibit L hereto.

         Insurance  Policy:  Any  Primary  Mortgage  Insurance  Policy and any
standard hazard insurance policy, flood insurance policy, earthquake insurance
policy  or  title  insurance  policy  relating  to the  Mortgage  Loans or the
Mortgaged  Properties,  to be in effect as of the Closing  Date or  thereafter
during the term of this Agreement.

         Insurance  Proceeds:  Amounts paid by the insurer under any Insurance
Policy,  other than (i) amounts to be applied to  restoration or repair of the
related  Mortgaged  Property,  (ii)  required to be paid over to the Mortgagor
pursuant to law or the related  Mortgage Note or (iii) amounts  applied toward
payment of the Retained Yield.

         Insured Payment:  The meaning assigned to such term in the Class 2-A3
Certificate Insurance Policy.

         Interest Accrual Period:  With respect to any  Distribution  Date and
any Class of  Certificates  (other than any Principal  Only  Certificates)  or
Component, the one-month period beginning immediately following the end of the
preceding  Interest  Accrual  Period (or from the Cut-off Date, in the case of
the first  Interest  Accrual  Period)  and ending on the last day of the month
preceding the month in which such Distribution Date occurs.

         Interest Distribution Amount:  Not applicable.

         Interest Shortfall: With respect to any Class of Certificates and any
Distribution Date, any Accrued Certificate Interest (net of any Net Prepayment
Interest  Shortfalls  allocable  to such  Class)  not paid with  respect  to a
previous Distribution Date.

         Intervening Assignments:  The original intervening assignments of the
Mortgage, notice of transfer or equivalent instrument.

         Latest Possible Maturity Date:  March 25, 2031.

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

         LIBOR:  Not Applicable.

         LIBOR Certificate:  None.

         LIBOR Determination Date:    Not Applicable.

         Liquidated Mortgage Loan: Any defaulted Mortgage Loan as to which the
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  Proceeds:  As defined  in the  Seller's  Warranties  and
Servicing  Agreement but excluding any amounts  applied  toward payment of the
Retained Yield.

         Living Holder:  Any Holder of a Redemption  Certificate  other than a
Deceased Holder.

         Loan-to-Value  Ratio: With respect to any Mortgage Loan, the ratio of
the principal balance of such Mortgage Loan at origination, or such other date
as is specified, to the Original Value thereof.

         London Business Day:  Not Applicable.

         Lower Tier  Interest:  Any one of the Class LT1,  Class LT2, or Class
LTR Interests as described in the Preliminary Statement.

         Lower Tier Interest  Rate:  The Class LT1 Interest Rate and the Class
LT2 Interest Rate as described in the Preliminary Statement.

         Lower Tier REMIC:  As described in the Preliminary Statement.

         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  File: The mortgage  documents  listed in Exhibit B-1 to the
Seller's  Warranties  and  Servicing  Agreement  pertaining  to  a  particular
Mortgage  Loan  required  to be  delivered  to the  Trustee  pursuant  to this
Agreement.

         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 Trustee  pursuant to Section 2.01 or Section
2.05, including without limitation,  each Mortgage Loan listed on the Mortgage
Loan Schedule, as amended from time to time.

         Mortgage Loan Negative Amortization:  Not Applicable.

         Mortgage Loan Sale and  Assignment  Agreement:  The agreement for the
sale  of the  Mortgage  Loans  by  Lehman  Capital  to the  Depositor  and the
assignment to the Depositor of the rights of Lehman Capital under the Seller's
Warranties  and Servicing  Agreement,  between Lehman  Capital,  as seller and
assignor, and the Depositor, as purchaser and assignee.

         Mortgage Loan Schedule:  The schedule  attached hereto as Schedule A,
which shall  identify  each  Mortgage Loan in either Pool 1 or Pool 2, as such
schedule  may be amended from time to time to reflect the addition of Mortgage
Loans to, or the deletion of Mortgage Loans from, the Trust Fund.

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

         Mortgage Pool:  Either of Pool 1 or Pool 2.

         Mortgage  Rate: As to any Mortgage  Loan, the per annum rate at which
interest accrues on such Mortgage Loan.

         Mortgaged  Property:  The  fee  simple  interest  in  real  property,
together with improvements  thereto including any exterior  improvements to be
completed  within  120  days of  disbursement  of the  related  Mortgage  Loan
proceeds.

         Mortgagor:  The obligor on a Mortgage Note.

         Negative Amortization Certificate:  None.

         Negative Amortization Component:  None.

         Net Mortgage  Rate:  With respect to any Mortgage  Loan, the Mortgage
Rate thereof  reduced by the sum of the Servicing Fee Rate and the  applicable
Retained Yield Rate.

         Net Prepayment Interest  Shortfall:  With respect to any Distribution
Date, the excess, if any, of any Prepayment  Interest Shortfalls for such date
over any amount that is required  under the Seller's  Warranties and Servicing
Agreement  to be paid by the Servicer in respect of such  shortfalls.  Any Net
Prepayment  Interest  Shortfall  shall  be  allocated  among  all  Classes  of
Certificates  (other than any Class of Principal Only  Certificates) and among
the  Components  (other than any  Principal  Only  Component) of any Component
Certificate  in proportion to the  respective  amounts of Accrued  Certificate
Interest otherwise distributable thereon.

         Non-AP  Percentage:  As to any Pool 1  Discount  Mortgage  Loan,  the
percentage  equivalent  of the  fraction,  the  numerator  of which is the Net
Mortgage  Rate of such Pool 1 Discount  Mortgage Loan and the  denominator  of
which is 6.25%. As to any Pool 1 Non-Discount  Mortgage Loan,  100%. As to any
Pool 2 Discount Mortgage Loan, the percentage equivalent of the fraction,  the
numerator of which is the Net Mortgage  Rate of such Pool 2 Discount  Mortgage
Loan and the  denominator  of which is  6.50%.  As to any Pool 2  Non-Discount
Mortgage Loan, 100%.

         Non-permitted Foreign Holder:  As defined in Section 3.03(f).

         Non-U.S.  Person: Any individual,  corporation,  partnership or other
person other than a citizen or resident of the United  States;  a corporation,
partnership  or other entity  created or organized in or under the laws of the
United States or any state thereof, including for this purpose the District of
Columbia;  an estate that is subject to U.S.  federal income tax regardless of
the source of its income;  or a trust if a court  within the United  States is
able to exercise primary  supervision over the administration of the trust and
one or more United States  trustees have authority to control all  substantial
decisions of the trust.

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

         Notice of  Nonpayment:  The notice to be  delivered by the Trustee to
the Class 2-A3  Certificate  Insurer  with  respect to any  Distribution  Date
pursuant to Section 5.06(a),  which shall be in the form attached to the Class
2-A3 Certificate Insurance Policy.

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

         Notional Certificate:  The Class AX Certificates.

         Notional  Component:  The AX(1)  Component and the AX(2) Component of
the Class AX Certificates.

         Offering   Document:   Either   the   Prospectus   relating   to  the
publicly-offered  Certificates or the private placement memorandum relating to
the Restricted Certificates.

         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 or the Servicer but which must be Independent
outside  counsel with respect to any such  opinion of counsel  concerning  the
transfer of any  Residual  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 each REMIC.

         Original  Credit  Support  Percentage:  With respect to each Class of
Subordinate Certificates,  the Credit Support Percentage for such Class on the
Closing Date.

         Original Group  Subordinate  Principal  Amount:  With respect to each
Certificate  Group, the sum of the Class Certificate  Principal Amount of each
related Subordinate Certificate as of the Closing Date.

         Original Value:  The lesser of (a) the Appraised Value of a Mortgaged
Property at the time the related  Mortgage Loan was  originated and (b) if the
Mortgage  Loan was made to finance the  acquisition  of the related  Mortgaged
Property,  the purchase price paid for the Mortgaged Property by the Mortgagor
at the time the related Mortgage Loan was originated.

         PAC Amount:  Not Applicable.

         PAC Certificate:  None.

         PAC Component:  None.

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

         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 a Class AX Certificate), the Percentage
Interest  evidenced  thereby  shall  equal the initial  Certificate  Principal
Amount  (or,  in the  case of a Class AX  Certificate,  the  initial  Notional
Amount) thereof divided by the initial Class Certificate Principal Amount (or,
in the case of a Class AX Certificate,  the initial Aggregate Notional Amount)
of all  Certificates  of  the  same  Class.  With  respect  to  any  Class  AX
Certificate,  the Percentage  Interest evidenced thereby shall be specified on
the face thereof.

         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 1: The aggregate of the fully  amortizing  Mortgage Loans having
original  terms to maturity  not greater  than 15 years as  identified  on the
Mortgage Loan Schedule.

         Pool 1 Discount  Mortgage  Loan:  Any Pool 1 Mortgage Loan with a Net
Mortgage Rate less than 6.25% per annum.

         Pool 1  Non-Discount  Mortgage  Loan: Any Pool 1 Mortgage Loan with a
Net Mortgage Rate greater than or equal to 6.25% per annum.

         Pool 1 Premium  Mortgage  Loan.  Any Pool 1 Mortgage  Loan with a Net
Mortgage Rate greater than 6.25% per annum.

         Pool 1 Rate:  6.25% per annum.

         Pool 1 Trust Rate: With respect to a Pool 1 Mortgage Loan, the sum of
the Pool 1 Rate and (b) the Servicing Fee Rate.

         Pool 2: The aggregate of the fully  amortizing  Mortgage Loans having
original  terms to maturity not less than 15 years or greater than 30 years as
identified on the Mortgage Loan Schedule.

         Pool 2 Discount  Mortgage  Loan:  Any Pool 2 Mortgage Loan with a Net
Mortgage Rate less than 6.50% per annum.

         Pool 2  Non-Discount  Mortgage  Loan: Any Pool 2 Mortgage Loan with a
Net Mortgage Rate greater than or equal to 6.50% per annum.

         Pool 2 Premium  Mortgage  Loan.  Any Pool 2 Mortgage  Loan with a Net
Mortgage Rate greater than 6.50% per annum.

         Pool 2 Rate:  6.50% per annum.

         Pool 2 Trust Rate: With respect to a Pool 2 Mortgage Loan, the sum of
the Pool 2 Rate and (b) the Servicing Fee Rate.

         Pool Rate:  Either of the Pool 1 Rate or the Pool 2 Rate.

         Preference  Amount:  The  meaning  assigned to such term in the Class
2-A3 Certificate Insurance Policy.

         Premium  Percentage:  The  meaning  assigned  to  such  term  in  the
Insurance Agreement.

         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 Servicing Fee Rate, on the
Scheduled  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:  With  respect  to  any  Distribution  Date,  the
calendar month preceding the month in which such Distribution Date occurs.

         Primary Mortgage Insurance Policy:  Mortgage guaranty  insurance,  if
any, on an individual Mortgage Loan, as evidenced by a policy or certificate.

         Principal  Amount Schedule:  The principal  amount schedule  attached
hereto as Schedule B setting forth the TAC Amounts of the TAC Certificates.

         Principal  Distribution Amount: With respect to any Distribution Date
and  any  Certificate   Group,   the  sum  of  the  related  Senior  Principal
Distribution  Amount,  the  related  Subordinate  Distribution  Amount and the
related AP Principal Distribution Amount.

         Principal  Only  Certificate:  Any Class AP Certificate or Class 2-A4
Certificate.

         Principal Only Component:  The AP(1) Component and the AP(2) Component.

         Principal  Prepayment:  Any  Mortgagor  payment of principal or other
recovery of principal  on a Mortgage  Loan that is  recognized  as having been
received  or  recovered  in advance of its  scheduled  Due Date and applied to
reduce the principal balance of the Mortgage Loan in accordance with the terms
of the Mortgage Note or Accepted Servicing Practices.

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

         Prospectus:   The  prospectus  supplement  dated  February  18,  1999
relating  to the  Group 2  Senior  Certificates  and the  Group 2  Subordinate
Certificates   (other  than  the  Class  2-B4,   Class  2-B5  and  Class  2-B6
Certificates)  and the prospectus  supplement dated February 23, 1999 relating
to the Group 1 Senior  Certificates  and the Group 1 Subordinate  Certificates
(other than the Class 1-B4, Class 1-B5 and Class 1-B6  Certificates),  in each
case together with the accompanying prospectus dated January 15, 1999.

         Purchase  Price:  With respect to the  repurchase  of a Mortgage Loan
pursuant to Article II of this  Agreement,  an amount  equal to the sum of (a)
100% of the unpaid  principal  balance of such  Mortgage  Loan and (b) accrued
interest  thereon at the Mortgage Rate, from the date as to which interest was
last  paid to (but not  including)  the Due  Date  immediately  preceding  the
related Distribution Date and (c) any amounts advanced by the Servicer (or the
Trustee) not  previously  reimbursed,  together with any unpaid  Reimbursement
Amounts  due to the  Certificate  Insurer,  and any unpaid  amounts due to the
Servicer,  in each case with respect to such Mortgage  Loan.  The Servicer (or
the Trustee,  if applicable)  shall be reimbursed  from the Purchase Price for
any Mortgage Loan or relate REO Property for any Advances made with respect to
such Mortgage Loan or related  Mortgage  Property that are reimbursable to the
Servicer  under the Seller's  Warranties  and  Servicing  Agreement (or to the
Trustee hereunder).

         Qualified  GIC:  A  guaranteed  investment  contract  or surety  bond
providing  for the  investment  of  funds  in the  Collection  Account  or 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 Collection Account or the Certificate Account, as
the case may be, not later  than the  Business  Day prior to any  Distribution
Date.

         Qualified Insurer:  An insurance company duly qualified as such under
the laws of the states in which the related Mortgaged  Properties are located,
duly  authorized  and  licensed  in such  states to  transact  the  applicable
insurance business and to write the insurance provided and whose claims paying
ability is rated by each Rating Agency in its highest rating category or whose
selection  as  an  insurer  will  not  adversely  affect  the  rating  of  the
Certificates.

         Qualifying Substitute Mortgage Loan: A "Qualified Substitute Mortgage
Loan" as defined in the Seller's Warranties and Servicing Agreement.  Whenever
a Qualifying  Substitute  Mortgage Loan is substituted for a Deleted  Mortgage
Loan pursuant to this Agreement,  the party effecting such substitution  shall
certify such qualification in writing to the Trustee.

         Rating Agency: Each of Fitch and S&P; provided,  that with respect to
the Group 1 Subordinate Certificates and the Group 2 Subordinate Certificates,
Fitch will be the sole Rating Agency.

         Realized Loss: (a) 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,  plus (ii) interest at the  applicable  Net Mortgage
Rate  from the date as to which  interest  was last paid up to the last day of
the month of such liquidation,  minus (iii) Liquidation Proceeds received, net
of amounts that are reimbursable to the Servicer with respect to such Mortgage
Loan (other than Advances of principal and  interest),  including  expenses of
liquidation,  and (b) with respect to each  Mortgage  Loan that has become the
subject of a Deficient Valuation,  the difference between the unpaid principal
balance of such Mortgage Loan  immediately  prior to such Deficient  Valuation
and the  unpaid  principal  balance of such  Mortgage  Loan as reduced by such
Deficient Valuation. In determining whether a Realized Loss is a Realized Loss
of interest or principal,  Liquidation Proceeds shall be allocated,  first, to
payment  of  expenses  related to such  Liquidated  Mortgage  Loan  (including
payment of any Retained Yield), 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 last Business Day of the month immediately preceding the month
in which such Distribution Date occurs.

         Redemption Certificate:  Any Class 2-A3 Certificate.

         Reference Banks:  Not Applicable.

         Reimbursement  Amount:  The meaning  assigned to such term in Section
5.02(a)(vi).

         Relief Act  Reduction:  With respect to any Mortgage Loan as to which
there has been a reduction in the amount of interest  collectible thereon as a
result of  application  of the Solders' and Sailors' Civil Relief Act of 1940,
as amended, any amount by which interest collectible on such Mortgage Loan for
the Due Date in the related  Collection  Period is less than interest  accrued
thereon for the  applicable  one-month  period at the  Mortgage  Rate  without
giving effect to such reduction.

         REMIC:  The Lower Tier REMIC and the Upper Tier REMIC as described in
the Preliminary Statement.

         REMIC  Provisions:  The  provisions  of the  federal  income  tax law
relating to real estate mortgage investment conduits, which appear at sections
860A  through  86OG 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.

         Remittance  Date:  The day in each  month on which  the  Servicer  is
required to remit  payments to the account  maintained  by the Trustee,  which
shall be the 18th day of each  month (or the  immediately  following  Business
Day, if such 18th day is not a Business Day).

         REO Property: A Mortgaged Property acquired by the Trust Fund through
foreclosure or  deed-in-lieu  of  foreclosure  in connection  with a defaulted
Mortgage  Loan or otherwise  treated as having been  acquired  pursuant to the
REMIC Provisions.

         Reserve Interest Rate:  Not Applicable.

         Residual Certificate:  Any Class R Certificate.

         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: Any Class 1-B4, Class 2-B4, Class 1-B5, Class
2-B5, Class 1-B6 or Class 2-B6 Certificate.

         Retained  Yield:  The meaning  assigned to such term in the  Seller's
Warranties and Servicing Agreement.

         Retained  Yield Rate:  With respect to any Pool 1 Mortgage Loan which
contains  prepayment penalty  provisions,  a percentage per annum equal to the
lesser of (a) the  related  Mortgage  Rate minus the Pool 1 Trust Rate and (b)
0.50% per  annum.  With  respect  to any Pool 1  Mortgage  Loan which does not
contain  prepayment  penalty  provisions,  a percentage per annum equal to the
lesser of (a) the  related  Mortgage  Rate minus the Pool 1 Trust Rate and (b)
0.25% per annum.  With respect to any Pool 2 Mortgage  Loan, a percentage  per
annum  equal to the lesser of (a) the related  Mortgage  Rate minus the Pool 2
Trust Rate and (b) 0.50% per annum.

         Rounding Account:  The Class 2-A3 Rounding Account.

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

         Scheduled  Amount:  As to any  Distribution  Date  and any  Class  of
Scheduled  Certificates and any Scheduled Component,  the amount designated as
such for such  Distribution  Date and such Class or  Component as set forth in
the Principal Amount Schedules.

         Scheduled Certificate:  None.

         Scheduled Component:  None.

         Scheduled  Payment:  Each scheduled payment of principal and interest
(or of interest only, if applicable) to be paid by the Mortgagor on a Mortgage
Loan, as reduced  (except where otherwise  specified  herein) by the amount of
any related Debt Service  Reduction  (excluding  all amounts of principal  and
interest that were due on or before the Cut-off Date whenever  received)  and,
in the case of an REO Property,  an amount equivalent to the Scheduled Payment
with respect to interest that would have been due on the related Mortgage Loan
if such Mortgage Loan had remained in existence.

         Scheduled  Principal Amount:  As to any Distribution  Date, an amount
equal to the amount  described in clause  (i)(b) of the  definition  of Senior
Principal  Distribution  Amount  (without  application  of the related  Senior
Percentage).

         Scheduled Principal Balance: With respect to (i) any Mortgage Loan as
of any Distribution  Date, the principal  balance of such Mortgage Loan at the
close of  business on the  Cut-off  Date,  after  giving  effect to  principal
payments due on or before the Cut-off Date,  whether or not received,  less an
amount equal to principal payments due after the Cut-off Date and on or before
the Due Date in the  related  Due  Period,  whether or not  received  from the
Mortgagor  or  advanced  by  the  Servicer,   and  all  amounts  allocable  to
unscheduled principal payments (including Principal  Prepayments,  Liquidation
Proceeds,  Insurance Proceeds and condemnation  proceeds,  in each case to the
extent  identified and applied prior to or during the Prepayment Period ending
in the  month  prior to the  month of such  Distribution  Date)  and (ii) with
respect  to any  REO  Property  as of any  Distribution  Date,  the  Scheduled
Principal  Balance of the related  Mortgage  Loan on the Due Date  immediately
preceding the date of  acquisition of such REO Property by or on behalf of the
Trustee  (reduced by any amount  applied as a reduction  of  principal  on the
Mortgage  Loan).  With  respect to any Pool 1 or Pool 2 Mortgage  Loan and the
Cut-off Date, a specified in the Mortgage Loan Schedule.

         Seller's Warranties and Servicing Agreement:  The Seller's Warranties
and Servicing  Agreement  between  First  Nationwide  Mortgage,  as seller and
servicer,  and Lehman  Capital,  as  purchaser,  dated as of February 1, 1999,
attached hereto as Exhibit E.

         Seller: Lehman Capital, a division of Lehman Brothers Holding's Inc.,
or any successor in interest.

         Senior Certificate:  Any Group 1 Senior Certificate or Group 2 Senior
Certificate.

         Senior  Percentage:  With respect to each  Certificate  Group and any
Distribution Date, the percentage equivalent of the fraction, the numerator of
which is the  aggregate  Class  Certificate  Principal  Amount of the  related
Senior  Certificates  (other than, in the case of Group 1, the AP(1) Component
and, in the case of Group 2, the AP(2)  Component)  immediately  prior to such
date  and  the  denominator  of  which  is  the  sum of  the  aggregate  Class
Certificate  Principal  Amount of all Classes of related  Senior  Certificates
(other than, in the case of Group 1, the AP(1)  Component  and, in the case of
Group 2, the AP(2) Component) and the Class  Certificate  Principal Amounts of
the related Class of Subordinate Certificates immediately prior to such date.

         Senior Prepayment Percentage:  With respect to each Certificate Group
and any  Distribution  Date occurring  during the five years  beginning on the
first  Distribution  Date,  100%.  The Senior  Prepayment  Percentage for each
Certificate  Group and any  Distribution  Date occurring on or after the fifth
anniversary  of  the  first  Distribution  Date  will  be the  related  Senior
Percentage plus the following percentage of the related Subordinate Percentage
for such  Distribution  Date:  for any  Distribution  Date in the  first  year
thereafter, 70%; for any Distribution Date in the second year thereafter, 60%;
for  any  Distribution  Date  in the  third  year  thereafter,  40%;  for  any
Distribution  Date in the fourth year thereafter,  20%; and for any subsequent
Distribution  Date,  0%;  provided,  however,  that if on any of the foregoing
Distribution Dates the Senior Percentage for any Certificate Group exceeds the
initial Senior  Percentage for such Certificate  Group, the Senior  Prepayment
Percentage for such  Certificate  Group for such  Distribution  Date will once
again equal 100% for such Distribution Date.

         Notwithstanding  the  foregoing,  except  as  provided  in  the  next
succeeding  paragraph,  no decrease in the Senior Prepayment  Percentage below
the  level in  effect  for the  most  recent  prior  period  set  forth in the
paragraph  above shall be  effective  on any  Distribution  Date if, as of the
first Distribution Date as to which any such decrease applies, (i) the average
outstanding  principal balance on such Distribution Date and for the preceding
five  Distribution  Dates of all Mortgage  Loans in the related  Mortgage Pool
that were  delinquent 60 days or more (including for this purpose any Mortgage
Loans in  foreclosure  and the Scheduled  Payments that would have been due on
Mortgage Loans with respect to which the related  Mortgaged  Property has been
acquired  by the Trust  Fund if the  related  Mortgage  Loan had  remained  in
existence)  is  greater  than or  equal  to 50% of the  sum of (x)  the  Class
Certificate  Principal Amount of the Subordinate  Certificates relating to the
Certificate  Group  immediately  prior  to  such  Distribution  Date  or  (ii)
cumulative  Realized  Losses with respect to the Mortgage Loans in the related
Mortgage  Pool exceed (a) with respect to the  Distribution  Date on the fifth
anniversary  of  the  first  Distribution  Date,  30% of  the  Original  Group
Subordinate  Principal  Balance,  (b) with respect to the Distribution Date on
the sixth  anniversary  of the first  Distribution  Date,  35% of the Original
Group Subordinate  Principal Amount, (c) with respect to the Distribution Date
on the seventh anniversary of the first Distribution Date, 40% of the Original
Group Subordinate  Principal Amount, (d) with respect to the Distribution Date
on the eighth  anniversary of the first Distribution Date, 45% of the Original
Group Subordinate  Principal Amount,  and (e) with respect to the Distribution
Date on the ninth  anniversary  of the  first  Distribution  Date,  50% of the
Original Group Subordinate Principal Amount.

         Senior Principal  Distribution  Amount: For any Distribution Date and
each Certificate Group, the sum of the following amounts:

                      (i) the product of (a) the related Senior Percentage for
         such date and (b) the principal portion (multiplied by the applicable
         Non-AP  Percentage) of each Scheduled  Payment (without giving effect
         to any Debt  Service  Reduction  occurring  prior  to the  applicable
         Bankruptcy  Coverage  Termination  Date),  on a Mortgage  Loan in the
         related Mortgage Pool due during the related Due Period;

                      (ii) the  product of (a) the related  Senior  Prepayment
         Percentage  for  such  date  and (b)  each of the  following  amounts
         (multiplied by the applicable Non-AP Percentage):  (1) each Principal
         Prepayment  on the  Mortgage  Loans  in  the  related  Mortgage  Pool
         collected  during  the  related  Prepayment  Period,  (2) each  other
         unscheduled collection,  including Insurance Proceeds and Liquidation
         Proceeds (other than with respect to any Mortgage Loan in the related
         Mortgage  Pool  that  was  finally   liquidated  during  the  related
         Prepayment  Period),  representing  or  allocable  to  recoveries  of
         principal  received during the related Prepayment Period, and (3) the
         principal  portion of all  proceeds of the  purchase of any  Mortgage
         Loan in the  related  Mortgage  Pool (or,  in the case of a permitted
         substitution,  amounts representing a principal  adjustment) actually
         received by the Trustee during the related Prepayment Period;

                      (iii) with respect to unscheduled  recoveries  allocable
         to principal of any Mortgage  Loan in the related  Mortgage Pool that
         was finally  liquidated  during the related  Prepayment  Period,  the
         lesser of (a) the  related  net  Liquidation  Proceeds  allocable  to
         principal  (multiplied by the applicable  Non-AP  Percentage) and (b)
         the product of the related Senior Prepayment Percentage for such date
         and the Scheduled  Principal  Balance  (multiplied  by the applicable
         Non-AP  Percentage)  of such  related  Mortgage  Loan at the  time of
         liquidation; and

                      (iv) any amounts  described in clauses (i) through (iii)
         for any previous Distribution Date that remain unpaid.

         Servicer:  First Nationwide Mortgage,  as servicer under the Seller's
Warranties and Servicing Agreement, or any successor in interest.

         Servicing  Advance:   As  defined  in  the  Seller's  Warranties  and
Servicing Agreement.

         Servicing  Fee: As defined in the Seller's  Warranties  and Servicing
Agreement.

         Servicing Fee Rate:  A rate per annum equal to 0.25%.

         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
Trustee, as such list may be amended from time to time.

         Special  Hazard Loss:  With respect to the  Mortgage  Loans,  (x) any
Realized Loss arising out of any direct physical loss or damage to a Mortgaged
Property  which is caused by or results from any cause,  exclusive of any loss
covered  by a  hazard  policy  or a  flood  insurance  policy  required  to be
maintained  in respect of such  Mortgaged  Property  and any loss caused by or
resulting from (i) normal wear and tear,  (ii)  conversion or other  dishonest
act on the  part of the  Trustee,  the  Servicer  or any of  their  agents  or
employees,  or (iii) errors in design, faulty workmanship or faulty materials,
unless the  collapse of the  property  or a part  thereof  ensues,  or (y) any
Realized Loss arising from or related to the presence or suspected presence of
hazardous wastes or hazardous  substances on a Mortgaged  Property unless such
loss is covered by a hazard policy or flood  insurance  policy  required to be
maintained in respect of such Mortgaged Property.

         Special  Hazard Loss Limit:  As of the Cut-off Date,  $13,828,944.00,
which  amount  shall be  reduced  from time to time to an amount  equal on any
Distribution Date to the lesser of (a) the greatest of (i) 1% of the aggregate
of the  Scheduled  Principal  Balances of the Mortgage  Loans;  (ii) twice the
Scheduled  Principal Balance of the Mortgage Loan having the highest Scheduled
Principal Balance, and (iii) the aggregate Scheduled Principal Balances of the
Mortgage  Loans  secured  by  Mortgaged   Properties  located  in  the  single
California  postal  zip code  area  having  the  highest  aggregate  Scheduled
Principal  Balance of Mortgage  Loans of any such postal zip code area and (b)
the  applicable  Special  Hazard  Loss Limit as of the  Closing  Date less the
amount, if any, of Special Hazard Losses incurred with respect to the Mortgage
Loans  since  the  Closing  Date.  All the  foregoing  calculations  shall  be
determined on an aggregate basis rather than by Mortgage Pool.

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

         Subordinate Certificate: Any Group 1 Subordinate Certificate or Group
2 Subordinate Certificate.

         Subordinate   Certificate  Writedown  Amount:  With  respect  to  the
Certificate Group and as to any Distribution Date, the amount by which (i) the
sum of the Class Certificate  Principal Amounts of all the Certificates in the
related  Certificate  Group  (after  giving  effect  to  the  distribution  of
principal  and  the  application  of  Realized  Losses  in  reduction  of  the
Certificate Principal Amounts of the related Certificates on such Distribution
Date) exceeds (ii) the aggregate  Scheduled  Principal Balance of the Mortgage
Loans on the first day of the month of such Distribution Date.

         Subordinate Class  Percentage:  With respect to any Distribution Date
and any Class of Subordinate Certificates, the percentage obtained by dividing
the Class Certificate Principal Amount of such Class immediately prior to such
Distribution  Date  by the sum of the  Certificate  Principal  Amounts  of all
Subordinate Certificates in the related Certificate Group immediately prior to
such date.

         Subordinate  Percentage:  With respect to any  Distribution  Date and
each  Certificate  Group,  the difference  between 100% and the related Senior
Percentage for such Distribution Date.

         Subordinate Prepayment  Percentage:  With respect to any Distribution
Date and each Certificate  Group,  the difference  between 100% and the Senior
Prepayment Percentage for such Distribution Date.

         Subordinate Principal  Distribution Amount: For any Distribution Date
and each Certificate Group, the sum of the following:

                      (i)  the   product  of  (a)  the   related   Subordinate
         Percentage for such date and (b) the principal portion (multiplied by
         the applicable Non-AP  percentage) of each Scheduled Payment (without
         giving effect to any Debt Service  Reduction  occurring  prior to the
         applicable  Bankruptcy Coverage  Termination Date) on a Mortgage Loan
         due during the related Due Period;

                      (ii)  the  product  of  (a)  the   related   Subordinate
         Prepayment  Percentage  for such  date and (b) each of the  following
         amounts  (multiplied by the applicable Non-AP  percentage):  (1) each
         Principal  Prepayment on the Mortgage  Loans in the related  Mortgage
         Pool collected during the related  Prepayment  Period, (2) each other
         unscheduled   collection,   including   Insurance  Proceeds  and  Net
         Liquidation Proceeds (other than with respect to any Mortgage Loan in
         the  related  Mortgage  Pool that was finally  liquidated  during the
         related Prepayment  Period),  representing or allocable to recoveries
         of principal  received during the related  Prepayment Period, and (3)
         the principal portion of all proceeds of the purchase of any Mortgage
         Loan in the  related  Mortgage  Pool (or,  in the case of a permitted
         substitution,  amounts representing a principal  adjustment) actually
         received by the Trustee during the related Prepayment Period;

                      (iii) with respect to unscheduled  recoveries  allocable
         to principal of any Mortgage  Loan in the related  Mortgage Pool that
         was finally  liquidated  during the related  Prepayment  Period,  the
         related Net Liquidation  Proceeds allocable to principal  (multiplied
         by the  applicable  Non-AP  Percentage)  less any related amount paid
         pursuant to subsection  (iii) of the  definition of Senior  Principal
         Distribution Amount for the related Certificate Group; and

                      (iv) any amounts  described in clauses (i) through (iii)
         for any previous Distribution Date that remain unpaid.

         TAC  Amount:  As to  any  Distribution  Date  and  any  Class  of TAC
Certificates  and any TAC  Component,  the amount  designated as such for such
Distribution  Date  and  such  Class  as set  forth  in the  Principal  Amount
Schedule.

         TAC Certificate:  Any Class 2-A6 Certificates.

         TAC Component:  None.

         Tax Matters Person:  The "tax matters person" as defined in the REMIC
Provisions.

         Termination Price:  As defined in Section 7.01 hereof.

         Title  Insurance  Policy:  A title insurance  policy  maintained with
respect to a Mortgage Loan.

         Trust  Fund:  The  corpus  of the  trust  created  pursuant  to  this
Agreement, consisting of the Mortgage Loans, the assignment of the Depositor's
rights under the Mortgage Loan Sale and Assignment Agreement,  such amounts as
shall from time to time be held in the  Custodial  Accounts,  the  Certificate
Account, the Insurance Policies,  any REO Property, the Class 2-A3 Certificate
Insurance Policy,  the Class 2-A3 Reserve Fund and the other items referred to
in, and conveyed to the Trustee under, Section 2.01(a).

         Trustee:  U.S.  Bank  National  Association,   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:  None.  (The  Trustee's  compensation  is  described in
Section 4.04(c).)

         Unscheduled  Principal  Amount:  As to any Distribution  Date and for
each Pool 2 Mortgage  Loan,  the sum of the amounts  described in clauses (ii)
and (iii)  (without  regard to the  reference  in clause  (iii) to the "Senior
Prepayment  Percentage")  of the definition of Senior  Principal  Distribution
Amount.

         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,
99% of all Voting Interests shall be allocated to the Certificates  other than
the Class AX Certificates and 1% of all Voting Interests shall be allocated to
the  Class  AX  Certificates.  Voting  Interests  allocated  to the  Class  AX
Certificates  shall be  allocated  among  the  Certificates  of such  Class in
proportion to their respective Percentage Interests. 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);  provided,  however,  that on and
after the date, if any, on which the Class 2-A3 Certificate Insurer has paid a
claim  under the Class  2-A3  Certificate  Insurance  Policy in respect of the
Class 2-A3 Certificates,  the Class 2-A3 Certificate  Insurer will be entitled
to exercise all consent, voting and related rights of such class.

         Weighted Average Rate: With respect to any Distribution Date, the per
annum variable rate equal to the weighted average of the Net Mortgage Rates of
the  Mortgage  Loans as of the first  day of the  calendar  month  immediately
preceding such Distribution Date.

         Section 1.02.  Calculations  Respecting Mortgage Loans.  Calculations
required to be made  pursuant to this  Agreement  with respect to any Mortgage
Loan in the Trust Fund shall be made based upon current  information as to the
terms  of the  Mortgage  Loans  and  reports  of  payments  received  from the
Mortgagor  on such  Mortgage  Loans and  payments to be made to the Trustee as
supplied to the Trustee by the Servicer.  The Trustee shall not be required to
recompute,  verify  or  recalculate  the  information  supplied  to it by  the
Servicer.

         Section  1.03.  Calculations  Respecting  Accrued  Interest.  Accrued
interest,  if any, on any Certificate shall be calculated based upon a 360-day
year consisting of twelve 30-day months.


                                  ARTICLE II

                             DECLARATION OF TRUST;
                           ISSUANCE OF CERTIFICATES

         Section 2.01.  Creation and Declaration of Trust Fund;  Conveyance of
Mortgage  Loans.  (a)  Concurrently  with the  execution  and delivery of this
Agreement, the Depositor does hereby transfer,  assign, set over, deposit with
and  otherwise  convey to the Trustee,  without  recourse,  in trust,  all the
right,  title and interest of the Depositor in and to the Mortgage Loans. Such
conveyance  includes,  without  limitation,  the right to all distributions of
principal  and  interest  due with  respect to the  Mortgage  Loans  after the
Cut-off Date  (exclusive  of any  Retained  Yield),  together  with all of the
Depositor's  right,  title and interest in and to the Certificate  Account and
all amounts from time to time  credited to and the  proceeds of the  Custodial
Accounts,  the Certificate Account, any REO Property and the proceeds thereof,
the Depositor's  rights under any Insurance  Policies  related to the Mortgage
Loans,  and the  Depositor's  security  interest in any collateral  pledged to
secure the Mortgage Loans, including the Mortgaged Properties,  to have and to
hold, in trust; and the Trustee declares that,  subject to the review provided
for in the Seller's  Warranties and Servicing  Agreement,  it has received and
shall hold the Trust Fund,  as trustee,  in trust,  for the benefit and use of
the Holders of the  Certificates and for the purposes and subject to the terms
and  conditions  set  forth in this  Agreement,  and,  concurrently  with such
receipt, has caused to be executed, authenticated and delivered to or upon the
order of the Depositor,  in exchange for the Trust Fund,  Certificates  in the
authorized denominations evidencing the entire ownership of the Trust Fund. In
addition,  the  Depositor  has caused the Class  2-A3  Certificate  Insurer to
deliver  the Class 2-A3  Certificate  Insurance  Policy for the benefit of the
Class 2-A3  Certificateholders  and has made an  initial  deposit to the Class
2-A3 Reserve Fund of $2,000.

         Concurrently  with the execution and delivery of this agreement,  the
Depositor does hereby (i) assign to the Trustee all of its rights and interest
under the Mortgage Loan Sale and  Assignment  Agreement,  which include all of
Lehman  Capital's  rights and  interests  under the  Seller's  Warranties  and
Servicing  Agreement,  and (ii) delegates its  obligations  under the Mortgage
Loan Sale and Assignment  Agreement,  which include the  obligations of Lehman
Capital under the Seller's Warranties and Servicing  Agreement,  (which rights
and interests have been assigned and which  obligations have been delegated to
the  Depositor  by  Lehman  Capital  pursuant  to the  Mortgage  Loan Sale and
Assignment  Agreement)  to  the  Trustee.  The  Trustee  hereby  accepts  such
assignment and delegation,  and shall be entitled to exercise all such rights,
and obligated to fulfill such obligations, of the Depositor under the Mortgage
Loan Sale and Assignment  Agreement and the Seller's  Warranties and Servicing
Agreement as if, for such purpose, it were the Depositor.

         (b) In connection  with such transfer and  assignment,  the Depositor
does hereby  deliver to, and deposit  with,  or cause to be  delivered  to and
deposited with, the Custodian,  acting on behalf of the Trustee, the documents
or instruments  with respect to each Mortgage Loan (each a "Mortgage File") so
transferred  and  assigned as are  specified in the  Seller's  Warranties  and
Servicing Agreement.

         The parties hereto acknowledge and agree that the form of endorsement
attached  hereto as Exhibit  B-2 is  intended  to effect the  transfer  to the
Trustee, for the benefit of the Certificateholders,  of the Mortgage Notes and
the Mortgages.

         (c)  Assignments  of Mortgage shall be recorded;  provided,  however,
that such  Assignments  need not be  recorded  if, in the  Opinion  of Counsel
(which must be Independent  counsel)  acceptable to the Trustee and the Rating
Agencies,  recording in such states is not  required to protect the  Trustee's
interest in the related Mortgage Loans. Subject to the preceding sentence,  as
soon as practicable  after the Closing Date, the Trustee shall, or shall cause
the  Custodian,  at the  expense  of the  Depositor,  to cause to be  properly
recorded in each public recording office where the Mortgages are recorded each
Assignment of Mortgage.

         (d) For Mortgage  Loans (if any) that have been prepaid in full after
the Cut-off  Date and prior to the Closing  Date,  the  Depositor,  in lieu of
delivering the above-referenced  documents,  herewith delivers or causes to be
delivered  to the  Trustee an  Officer's  Certificate  which  shall  include a
statement  to the effect that all amounts  received  in  connection  with such
prepayment  that  are  required  to be  deposited  in  the  Custodial  Account
maintained by the Servicer  pursuant to the Seller's  Warranties and Servicing
Agreement have been so deposited.

         Section  2.02.  Acceptance  of  Trust  Fund  by  Trustee:  Review  of
Documentation  for Trust Fund.  (a) The  Trustee,  by  execution  and delivery
hereof, acknowledges receipt (by it or by the Custodian) of the Mortgage Files
pertaining to the Mortgage Loans listed on the Mortgage Loan Schedule, subject
to the review  thereof by the  Custodian  in its  capacity  as designee of the
Purchaser  under the Seller's  Warranties  and Servicing  Agreement and to the
Trustee's review thereof as specified  herein.  The Custodian has executed and
delivered on or before the Closing Date an initial certification (the "Initial
Certification")  certifying as to its receipt of the documents  required to be
delivered  pursuant to the Seller's  Warranties  and  Servicing  Agreement and
identifying any defects in such documents, and delivered such certification to
the Depositor and to First  Nationwide  Mortgage.  Pursuant to Section 3.03 of
the Seller's Warranties and Servicing Agreement,  First Nationwide Mortgage is
obligated  to cure any Breach (as  defined  in  Section  3.03 of the  Seller's
Warranties and Servicing Agreement) identified in such Initial  Certification,
or to repurchase the related Mortgage Loan or substitute another mortgage loan
therefor,  within 60 days of receipt of such  Initial  Certification  or other
notice of such Breach.

         (b) Prior to the first  anniversary  of the Closing Date, the Trustee
shall  deliver (or cause the  Custodian  to deliver) to the  Depositor a Final
Certification  substantially  in  the  form  annexed  hereto  as  Exhibit  B-1
evidencing  the  completeness  of the  Mortgage  Files  in its  possession  or
control.

         (c) Nothing in this  Agreement  shall be construed to  constitute  an
assumption by the Trust Fund, the Trustee, the Certificateholders or the Class
2-A3 Certificate  Insurer of any unsatisfied duty, claim or other liability on
any Mortgage Loan or to any Mortgagor.

         Section 2.03.  Representations  and Warranties of the Depositor.  (a)
The Depositor hereby  represents and warrants to the Trustee,  for the benefit
of  Certificateholders,  and to the Class 2-A3 Certificate  Insurer, as of the
Closing Date or such other date as is specified, that:

                      (i)  the  Depositor  is a  corporation  duly  organized,
         validly  existing and in good standing  under the laws  governing its
         creation and existence and has full corporate  power and authority to
         own its property, to carry on its business as presently conducted, to
         enter into and perform its obligations  under this Agreement,  and to
         create the trust pursuant hereto;

                      (ii) the execution and delivery by the Depositor of this
         Agreement have been duly authorized by all necessary corporate action
         on the part of the  Depositor;  neither the execution and delivery of
         this  Agreement,  nor the  consummation  of the  transactions  herein
         contemplated,   nor  compliance  with  the  provisions  hereof,  will
         conflict  with or result  in a breach  of,  or  constitute  a default
         under,  any  of  the  provisions  of  any  law,   governmental  rule,
         regulation, judgment, decree or order binding on the Depositor or its
         properties  or the  certificate  of  incorporation  or  bylaws of the
         Depositor;

                      (iii) the  execution,  delivery and  performance  by the
         Depositor of this Agreement and the  consummation of the transactions
         contemplated  hereby do not require  the consent or approval  of, the
         giving of notice  to,  the  registration  with,  or the taking of any
         other action in respect of, any state,  federal or other governmental
         authority  or  agency,  except  such  as has  been  obtained,  given,
         effected or taken prior to the date hereof;

                      (iv) this Agreement has been duly executed and delivered
         by the  Depositor  and,  assuming due  authorization,  execution  and
         delivery by the Trustee,  constitutes a valid and binding  obligation
         of the Depositor  enforceable against it in accordance with its terms
         except  as  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;

                      (v) there are no actions,  suits or proceedings  pending
         or, to the  knowledge of the  Depositor,  threatened  or likely to be
         asserted against or affecting the Depositor,  before or by any court,
         administrative  agency,  arbitrator  or  governmental  body  (A) with
         respect to any of the transactions  contemplated by this Agreement or
         (B) with  respect to any other  matter  which in the  judgment of the
         Depositor  will be determined  adversely to the Depositor and will if
         determined adversely to the Depositor materially and adversely affect
         it or its business,  assets,  operations  or condition,  financial or
         otherwise, or adversely affect its ability to perform its obligations
         under this Agreement;

         (b) The  representations  and warranties of First Nationwide Mortgage
with respect to the Mortgage  Loans in the Seller's  Warranties  and Servicing
Agreement,  which have been assigned to the Trustee hereunder, were made as of
February  11,  1999.  To the  extent  that any fact,  condition  or event with
respect to a Mortgage Loan  constitutes a breach of both (i) a  representation
or warranty of First  Nationwide  Mortgage  under the Seller's  Warranties and
Servicing  Agreement and (ii) a  representation  or warranty of Lehman Capital
under the  Mortgage  Loan Sale and  Assignment  Agreement,  the only  right or
remedy of the Trustee or of any Certificateholder shall be the Trustee's right
to enforce the obligations of First  Nationwide  Mortgage under any applicable
representation  or  warranty  made by it. The  Trustee  acknowledges  that the
representations  and  warranties of Lehman  Capital in Section  1.04(b) of the
Mortgage Loan Sale and Assignment  Agreement are  applicable  only to facts or
conditions  that arise or events that occur  subsequent  to February 11, 1999,
and which do not constitute a breach of any representation or warranty made by
First  Nationwide  Mortgage in Section  3.02 of the  Seller's  Warranties  and
Servicing  Agreement.  The Trustee acknowledges that Lehman Capital shall have
no obligation or liability with respect to any breach of a  representation  or
warranty made by it with respect to the Mortgage Loans if the fact,  condition
or  event   constituting   such  breach  also   constitutes   a  breach  of  a
representation  or warranty made by First Nationwide  Mortgage in Section 3.02
of the Seller's Warranties and Servicing Agreement,  without regard to whether
First Nationwide  Mortgage fulfills its contractual  obligations in respect of
such  representation  or warranty.  The Trustee further  acknowledges that the
Depositor  shall have no obligation or liability with respect to any breach of
any  representation  or warranty with respect to the Mortgage  Loans under any
circumstances.

         Section 2.04.  Discovery of Breach.  It is understood and agreed that
the  representations  and  warranties  set  forth  in  Section  2.03  and  the
representations and warranties of First Nationwide Mortgage and Lehman Capital
assigned to the Trustee  hereunder  survive delivery of the Mortgage Files and
the  Assignment  of  Mortgage of each  Mortgage  Loan to the Trustee and shall
continue  throughout the term of this Agreement.  Upon discovery by either the
Depositor,  the Trustee or the Class 2-A3  Certificate  Insurer of a breach of
any of the  representations  and  warranties  set forth in  Section  2.03 that
adversely and materially  affects the value of the related  Mortgage Loan, the
party  discovering  such breach shall give prompt  written notice to the other
parties.  Within 90 days of the discovery of such a breach with respect to the
representations  and  warranties  given  to the  Trustee  and the  Certificate
Insurer  by the  Depositor  or given by Lehman  Capital to the  Depositor  and
assigned to the Trustee, the Depositor or Lehman Capital, as applicable, shall
either (a) cure such breach in all  material  respects,  (b)  repurchase  such
Mortgage Loan or any property  acquired in respect thereof from the Trustee at
the  Purchase  Price or (c) within the two year period  following  the Closing
Date,  substitute  a  Qualifying  Substitute  Mortgage  Loan for the  affected
Mortgage Loan.

         Section 2.05. Repurchase, Purchase or Substitution of Mortgage Loans.
(a) With respect to any Mortgage Loan repurchased by the Depositor pursuant to
this  Article  II,  by First  Nationwide  Mortgage  pursuant  to the  Seller's
Warranties  and  Servicing  Agreement  or by Lehman  Capital  pursuant  to the
Mortgage Loan Sale and  Assignment  Agreement,  the  principal  portion of the
funds received by the Trustee in respect of such repurchase of a Mortgage Loan
will be  considered  a  Principal  Prepayment  and shall be  deposited  in the
Certificate  Account.  The  Trustee,  upon  receipt of the full  amount of the
Purchase  Price for a Deleted  Mortgage  Loan, or upon receipt of the Mortgage
File for a  Qualifying  Substitute  Mortgage  Loan  substituted  for a Deleted
Mortgage  Loan,  shall  release or cause to be  released  and  reassign to the
Depositor,  First Nationwide  Mortgage or Lehman Capital,  as applicable,  the
related  Mortgage  File for the Deleted  Mortgage  Loan and shall  execute and
deliver  such  instruments  of transfer or  assignment,  in each case  without
recourse,  representation  or warranty,  as shall be necessary to vest in such
party or its designee or assignee title to any Deleted  Mortgage Loan released
pursuant  hereto,  free and clear of all security  interests,  liens and other
encumbrances created by this Agreement, which instruments shall be prepared by
the Trustee (or the  Custodian) at the  Depositor's  expense,  and the Trustee
shall  have no  further  responsibility  with  respect  to the  Mortgage  File
relating to such Deleted Mortgage Loan.

         (b) With respect to each  Qualifying  Substitute  Mortgage Loan to be
delivered to the Trustee (or the  Custodian) by the Depositor  pursuant to the
terms of this  Article II in exchange  for a Deleted  Mortgage  Loan:  (i) the
Depositor must deliver to the Trustee (or its custodian) the Mortgage File for
the Qualifying  Substitute Mortgage Loan containing the documents set forth in
Section  2.01(b)  along  with a  written  certification  certifying  as to the
delivery of such Mortgage File and containing the granting  language set forth
in Section 2.01(a);  and (ii) the Depositor or Lehman Capital,  as applicable,
will be  deemed  to have  made  with  respect  to such  Qualifying  Substitute
Mortgage  Loan  each of the  representations  made by it with  respect  to the
Deleted  Mortgage  Loan.  As soon as  practicable  after the  delivery  of any
Qualifying Substitute Mortgage Loan hereunder,  the Trustee, at the expense of
Lehman  Capital  and with the  cooperation  of the  Servicer,  shall cause the
Assignment of Mortgage  with respect to such  Qualifying  Substitute  Mortgage
Loan to be  recorded if  required  pursuant  to the first  sentence of Section
2.01(c).

         (c) Notwithstanding any other provision of this Agreement,  the right
to substitute  Mortgage  Loans pursuant to this Article II shall be subject to
the additional  limitations  that no substitution  of a Qualifying  Substitute
Mortgage Loan for a Deleted Mortgage Loan shall be made unless the Trustee has
received an Opinion of Counsel  (at the  expense of the party  seeking to make
the  substitution)  that,  under current law, such  substitution  will not (A)
affect adversely the status of any REMIC established  hereunder as a REMIC, or
of the related "regular  interests" as "regular  interests" in any such REMIC,
or (B)  cause  any such  REMIC to  engage  in a  "prohibited  transaction"  or
prohibited contribution pursuant to the REMIC Provisions.

         Section 2.06. Grant Clause. It is intended that the conveyance of the
Depositor's  right,  title and  interest in and to property  constituting  the
Trust Fund pursuant to this Agreement shall constitute, and shall be construed
as, a sale of such  property and not grant of a security  interest to secure a
loan.  However, if such conveyance is deemed to be in respect of a loan, it is
intended  that:  (1) the  rights  and  obligations  of the  parties  shall  be
established pursuant to the terms of this Agreement;  (2) the Depositor hereby
grants to the Trustee for the benefit of the Holders of the  Certificates  and
the Class 2-A3 Certificate  Insurer a first priority  security interest in all
of the  Depositor's  right,  title and interest in, to and under,  whether now
owned or  hereafter  acquired,  the Trust Fund and all proceeds of any and all
property  constituting  the Trust Fund to secure payment of the  Certificates;
and (3) this Agreement shall constitute a security  agreement under applicable
law.  If such  conveyance  is deemed to be in  respect of a loan and the Trust
created by this Agreement  terminates  prior to the satisfaction of the claims
of any Person holding any  Certificate,  the security  interest created hereby
shall  continue in full force and effect and the Trustee shall be deemed to be
the collateral agent for the benefit of such Person, and all proceeds shall be
distributed as herein provided.


                                  ARTICLE III

                               THE CERTIFICATES

         Section  3.01.  The  Certificates.  (a)  The  Certificates  shall  be
issuable  in  registered  form  only.  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,  specified in this paragraph.  Each Class of Book-Entry
Certificates  other  than the  Class AX  Certificates  will be  issued  in the
minimum  denominations  in  Certificate  Principal  Amount  specified  in  the
Preliminary  Statement  hereto and in  integral  multiples  of $1.00 in excess
thereof,  except in the case of the Class 2-A2 and the Class 2-A5 Certificates
which may be issued in integral multiples of $1,000 in excess thereof, and the
Class 2-A4 Certificate  which will be issued in an amount equal to the initial
Class  Certificate  Principal Amount for such Class. The Class AX Certificates
will be issued in minimum  denominations in Notional Amount of $100,000 and in
multiples  of  $1,000  in  excess  thereof.   Each  Class  of  Non-Book  Entry
Certificates   other  than  the  Residual   Certificates  will  be  issued  in
definitive,  fully registered form in the minimum denominations in Certificate
Principal Amount specified in the Preliminary Statement hereto and in integral
multiples of $1.00 in excess thereof.  The Residual Certificate will be issued
as a single Certificate and maintained in definitive, fully registered form in
a minimum denomination equal to 100% of the Percentage Interest of such Class.
The  Certificates may be issued in the form of typewritten  certificates.  One
Certificate of each Class of Certificates other than the Residual Certificates
may be issued in any denomination in excess of the minimum denomination.

         (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 Mortgage  Files  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,  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  (or
Notional  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) (i) 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 Certificate.

         (f)  Notwithstanding  anything to the contrary  contained  herein, no
Residual  Certificate  may be  owned,  pledged  or  transferred,  directly  or
indirectly,  by or to a  Disqualified  Organization  or  (ii)  an  individual,
corporation  or  partnership  or other person  unless such person is (A) not a
Non-U.S.  Person or (B) is a Non-U.S. Person that holds a Residual Certificate
in  connection  with a trade or  business  within  the  United  States and has
furnished the  transferor and the Trustee with an effective  Internal  Revenue
Service Form 4224 or successor form at the time and in the manner  required by
the Code (any such  person  who is not  covered  by clause (A) or (B) above is
referred to as a "Non-permitted Foreign Holder").

         Prior to and as a condition of the registration of any transfer, sale
or other disposition of a Residual 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 neither a Disqualified Organization,  an agent or nominee acting
on behalf of a Disqualified  Organization  nor a Non-permitted  Foreign Holder
(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  neither  a   Disqualified
Organization,  agent or nominee  thereof,  nor  Non-permitted  Foreign Holder.
Notwithstanding the registration in the Certificate  Register of any transfer,
sale,  or  other  disposition  of a  Residual  Certificate  to a  Disqualified
Organization,  an agent or nominee thereof, or a Non-permitted Foreign Holder,
such registration shall be deemed to be of no legal force or effect whatsoever
and such Disqualified Organization, agent or nominee thereof, or Non-permitted
Foreign Holder shall not be deemed to be a  Certificateholder  for any purpose
hereunder, including, but not limited to, the receipt of distributions on such
Residual  Certificate.  The Trustee  shall not be under any  liability  to any
person  for any  registration  or  transfer  of a  Residual  Certificate  to a
Disqualified Organization,  agent or nominee thereof, or Non-permitted Foreign
Holder,  or for the maturity of any payments due on such Residual  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 a Disqualified  Organization,  agent or
nominee  thereof,  or  Non-permitted  Foreign  Holder.  The  Trustee  shall be
entitled  to  recover  from any Holder of a  Residual  Certificate  that was a
Disqualified Organization,  agent or nominee thereof, or Non-permitted Foreign
Holder,  at the time it  became a Holder  or any  subsequent  time it became a
Disqualified  Organization  all payments made on such Residual  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  Residual
Certificate.

         If any  purported  transferee  shall become a registered  Holder of a
Residual  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  Residual  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 Residual Certificate. The Trustee shall be under no liability
to any Person for any registration of transfer of a Residual  Certificate that
is in fact not permitted by 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  Residual  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
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 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  (other  than  Trustee) 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  Transferor  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.

                                  ARTICLE IV

                       ADMINISTRATION OF THE TRUST FUND

         Section 4.01.  [Omitted].

         Section 4.02.  [Omitted].

         Section 4.03. Reports to Certificateholders. (a) On each Distribution
Date,  the Trustee  shall deliver or cause to be delivered by first class mail
to each  Certificateholder  and the Class 2-A3  Certificate  Insurer a written
report  setting  forth  the  following  information,   by  Mortgage  Pool  and
Certificate  Group,  which information the Trustee will determine on the basis
of, with respect to the Mortgage  Loans,  data which the Servicer will provide
to the Trustee or its designee prior to the Remittance Date:

                      (i) the aggregate  amount of the distribution to be made
         on  such   Distribution   Date  to  the  Holders  of  each  Class  of
         Certificates (and in respect of any Component),  other than any Class
         of Notional  Certificates (or any Notional  Component),  allocable to
         principal on the Mortgage Loans,  including  Liquidation Proceeds and
         Insurance  Proceeds,  stating  separately the amount  attributable to
         scheduled  principal payments and unscheduled  payments in the nature
         of principal in each Mortgage Pool;

                      (ii) the aggregate amount of the distribution to be made
         on  such   Distribution   Date  to  the  Holders  of  each  Class  of
         Certificates  (other than any Class of Principal  Only  Certificates)
         allocable  to  interest,  including  any Accrual  Amount added to the
         Class   Certificate   Principal   Amount  of  any  Class  of  Accrual
         Certificates;

                      (iii) the  amount,  if any, of any  distribution  to the
         Holder of the Residual Certificates;

                      (iv) the aggregate  amount of any Advances in respect of
         the Mortgage  Loans in each Mortgage Pool made by or on behalf of the
         Servicer   (or  the  Trustee)   included  in  the  amounts   actually
         distributed to the Certificateholders;

                      (v) the  aggregate  Scheduled  Principal  Balance of the
         Mortgage  Loans in each  Mortgage Pool as of the close of business on
         the last day of the  related  Due  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 as of such
         Distribution  Date  after  giving  effect to  payments  allocated  to
         principal reported under clause (i) above (and to the addition of any
         Accrual  Amount  in the case of any Class of  Accrual  Certificates),
         separately   identifying  any  reduction  of  any  of  the  foregoing
         Certificate Principal Amounts due to Realized Losses:

                      (vii) any Realized  Losses  realized with respect to the
         Mortgage  Loans (x) in the related  Prepayment  Period and (y) in the
         aggregate  since the Cut-off Date,  stating  separately the amount of
         Special  Hazard Losses,  Fraud Losses and  Bankruptcy  Losses and the
         aggregate amount of such Realized Losses,  and the remaining  Special
         Hazard Loss Amount, Fraud Loss Amount and Bankruptcy Loss Amount;

                      (viii) the amount of the Servicing  Fees paid during the
         Due Period to which such distribution relates;

                      (ix)  the  number  and  aggregate   Scheduled  Principal
         Balance  of  Mortgage  Loans,  as  reported  to  the  Trustee  by the
         Servicer,  (a) remaining  outstanding  (b) delinquent one month,  (c)
         delinquent two months,  (d) delinquent three or more months,  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  Qualifying  Substitute  Mortgage
         Loan;

                      (xiii) the aggregate outstanding Interest Shortfalls and
         Net  Prepayment  Interest  Shortfalls,  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);

                      (xvi)  any  other   "loan-level"   information  for  any
         Mortgage Loans that are  delinquent  three or more months and any REO
         Property  held by the Trust that is reported  by the  Servicer to the
         Trustee;

                      (xvii)  The  Purchase   Price  of  any   Mortgage   Loan
         repurchased pursuant to Section 2.05; and

                      (xviii)  any  Insured   Payments   made  in  respect  of
         Guaranteed  Distributions  paid  under  the  Class  2-A4  Certificate
         Insurance Policy.

         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.

         On each Distribution Date, the Trustee shall also deliver or cause to
be   delivered   by  first  class  mail  to  the   Depositor  a  copy  of  the
above-described  written report,  to the following  address:  Mortgage Finance
Group,  Lehman Brothers Inc., Three World Financial Center,  200 Vesey Street,
New York, New York 10285,  Attention:  Joseph J. Kelly, Vice President,  or to
such other address as the Depositor may designate.

         (b)   Upon   the   reasonable   advance   written   request   of  any
Certificateholder  that is a savings and loan, bank or insurance company,  the
Trustee shall,  to the extent that such  information  has been provided to the
Trustee by the Servicer,  provide,  or cause to be provided (or, to the extent
that such  information or  documentation is not required to be provided by the
Servicer  under the  Seller's  Warrants  and  Servicing  Agreement,  shall use
reasonable  efforts to obtain  such  information  and  documentation  from the
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  investment  in  the  Certificates;
provided, however, that the Trustee shall be entitled to be reimbursed by such
Certificateholder  for such Trustee'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.

         (d) Not later than two days  following  each  Distribution  Date, the
Trustee  shall  deliver to the Persons  designated  by the  Depositor,  in the
format provided by the Servicer,  "loan level" information with respect to the
Mortgage Loans as of the related  Determination  Date, to the extent that such
information  has been  provided  in  electronic  format to the  Trustee by the
Servicer.

         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  and the Class 2-A3  Certificate  Insurer  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  Servicer 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
         and the Class 2-A3 Certificate Insurer pursuant to Article V; and

                      (iv) to clear  and  terminate  the  Certificate  Account
         pursuant to Section 7.02.

         (c) The Trustee may 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  immediately  as
realized.

         Section 4.05.  Determination of LIBOR.   [RESERVED]

         Section  4.06.  The Class 2-A3 Reserve  Fund.  (a) The Trustee  shall
establish  and  maintain  the  Class  2-A3  Reserve  Fund,  which  shall be an
interest-bearing  Eligible  Account into which there shall have been deposited
the  amount  of  $2,000 on the  Closing  Date.  No  additional  funds  will be
deposited  in the Class 2-A3 Reserve  Fund after the Closing  Date.  All funds
deposited  in the Class 2-A3  Reserve  Fund,  other than  investment  earnings
thereon which shall be released by the Trustee to the Depositor, shall be held
in trust for the benefit of the Holders of the Class 2-A3  Certificates  until
withdrawn  in  accordance  with Section  5.02(d).  The Class 2-A3 Reserve Fund
shall be an "outside reserve fund" under the REMIC Provisions. Lehman Brothers
Inc. will be the  beneficial  owner of the Class 2-A3 Reserve Fund for federal
and state income tax  purposes.  The  Trustee,  upon the  instructions  of the
Depositor,  may  invest,  or cause to be  invested,  funds in the  Class  2-A4
Reserve  Fund in  Eligible  Investments  (which may be the  obligation  of the
Trustee).

         (b) The  Trustee  shall from time to time make  withdrawals  from the
Class  2-A3  Reserve  Fund on  behalf  of the  Trust  Fund  for the  following
purposes:

                      (i) prior to each  Distribution  Date,  to withdraw from
         the Class 2-A3  Reserve Fund an amount equal to the lesser of (a) any
         Net Prepayment  Interest Shortfalls for Pool 2 allocable to the Class
         2-A3  Certificates  for the related  Distribution  Date,  and (b) the
         amount on  deposit  in the Class 2-A3  Reserve  Fund,  and remit such
         amount to the Certificate  Account for distribution to the Class 2-A3
         Certificateholders on such Distribution Date; and

                      (ii)  on the  earlier  of (a) the  Distribution  Date on
         which  the Class  Certificate  Principal  Amount  of the  Class  2-A3
         Certificates  is  reduced  to zero  and (b) the  termination  of this
         Agreement  pursuant to Section 7.01, to clear and terminate the Class
         2-A3 Reserve Fund and to pay all amounts on deposit therein to Lehman
         Brothers  Inc. at the address  supplied by it to the Trustee for such
         purpose.

                                   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 (x) any  Certificateholder  owning the entire interest in
the Class 2-A4,  Class 1-B1,  Class 1-B2 or Class 1-B3  Certificates,  (y) any
Certificateholder  owning an aggregate initial Certificate Principal Amount of
at  least  $2,500,000,  (or,  in the  case of the  Class  AX  Certificates,  a
Percentage  Interest  of not less than 50%) 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 Residual Certificates will remain
outstanding until the termination of each REMIC and the payment in full of all
other amounts due with respect to the Residual  Certificates  and at such time
such final  payment in retirement  of any Residual  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  Trustee's  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.  Payments  to the Class 2-A3  Certificate
Insurer shall in all cases be made by wire transfer of  immediately  available
funds.

         (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  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 Available  Distribution Amount
with respect to each Mortgage  Pool, and shall  distribute  such amount to the
Class  2-A3  Certificate  Insurer  in  payment  of the  Aggregate  Class  2-A3
Certificate  Insurance  Premium  and to the Holders of record of each Class of
Certificates  in the  related  Certificate  Group  in the  following  order of
priority:

                      (i) from the Available  Distribution  Amount for Pool 2,
         to the Class  2-A3  Certificate  Insurer,  the  Aggregate  Class 2-A3
         Certificate Insurance Premium;

                      (ii)  from the  Available  Distribution  Amount  for the
         related  Mortgage  Pool,  to each  Class of Senior  Certificates  (or
         Component  thereof) in the related  Certificate Group (other than any
         Class of  Principal  Only  Certificates  or Component  thereof),  the
         Accrued  Certificate  Interest thereon for such Distribution Date, as
         reduced by such Class's or Component's pro rata share  (determined on
         the basis of Accrued  Certificate  Interest  otherwise  distributable
         thereon) of any Net  Prepayment  Interest  Shortfalls for the related
         Mortgage Pool for such Distribution Date; provided, however, that any
         shortfall in available  amounts shall be allocated among such Classes
         or  Components  in  proportion  to the amount of Accrued  Certificate
         Interest  (as so  reduced)  that  would  otherwise  be  distributable
         thereon;  provided,  further,  that on each Distribution Date through
         the Class 2-A2 Accretion  Termination  Date,  such amounts  otherwise
         distributable  with respect to the Class 2-A2 Certificates  shall not
         be  distributed  under this priority (ii), but shall instead be added
         to the Class Certificate  Principal Amount thereof and distributed in
         accordance with  subparagraph  d(i) below; and provided  further,  on
         each Distribution  Date through the Class 2-A5 Accretion  Termination
         Date, such amounts otherwise  distributable with respect to the Class
         2-A5  Certificates  will not be distributed under this priority (ii),
         but will instead be added to the Class  Certificate  Principal Amount
         thereof and  distributed  in  accordance  with  subparagraph  (d)(ii)
         below.

                      (iii) from the remaining  Available  Distribution Amount
         for the related  Mortgage Pool, to each Class of Senior  Certificates
         (or Component  thereof) in the related  Certificate Group (other than
         any Class of  Principal  Only  Certificates),  any  related  Interest
         Shortfall for such Distribution  Date;  provided,  however,  that any
         shortfall in available  amounts shall be allocated among such Classes
         or Components  in proportion to the Interest  Shortfall for each such
         Class or Component on such Distribution Date; provided, further, that
         through the Class 2-A2 Accretion Termination Date, in the case of the
         Class 2-A2 Certificate,  or the Class 2-A5 Accretion Termination,  in
         the case of the Class 2-A5 Certificate,  such amounts with respect to
         such  Certificates will not be distributed to either such Class under
         this  priority  (iii),  but  will  instead  be  added  to  the  Class
         Certificate  Principal  Amounts  of such  Class  and  distributed  in
         accordance with subparagraphs (d)(i) and (d)(ii) below.

                      (iv) from the remaining  Available  Distribution  Amount
         for the related  Mortgage  Pool, to the Senior  Certificates  of each
         Certificate Group, as follows:

                           (A) to the  payment  of  principal  on the  Group 1
                  Senior Certificates (other than the Notional Certificates or
                  the Components  thereof),  in reduction of their  respective
                  Class Certificate  Principal Amounts (or Component Principal
                  Amounts), concurrently, as follows:

                                    (1) to the  Class  1-A  Certificates,  the
                           Senior Principal Distribution Amount for Pool 1 for
                           such  Distribution Date until the Class Certificate
                           Principal  Amount thereof has been reduced to zero;
                           and

                                    (2) to the AP(1) Component of the Class AP
                           Certificates,  the AP Principal Distribution Amount
                           for Pool 1 for such  Distribution  Date,  until the
                           Component Principal Amount thereof has been reduced
                           to zero; and

                           (B) to the  payment  of  principal  on the  Group 2
                  Senior Certificates (other than the Notional Certificates or
                  the  Components  thereof),   in  reduction  of  their  Class
                  Certificate   Principal  Amounts  (or  Component   Principal
                  Amounts), concurrently as follows:

                                    (1) to the  Group  2  Senior  Certificates
                           (other  than  the  AX(2)  Component  and the  AP(2)
                           Component) in the following order of priority:

                                            (x)    to    the    Class     2-A7
                                    Certificates,  the lesser of (i) the Class
                                    2-A7 Priority Amount for such Distribution
                                    Date   and  (ii)   98.6%  of  the   Senior
                                    Principal  Distribution Amount for Group 2
                                    until  the  Class  Certificate   Principal
                                    Amount thereof has been reduced to zero;

                                            (y)  to   the   Group   2   Senior
                                    Certificates   (other   than   the   AX(2)
                                    Component   and  the   AP(2)   Component),
                                    concurrently as follows:

                                    (I) to the Class  2-A2,  Class  A3,  Class
                           2-A4,  Class  2-A6  and  Class  2-A8  Certificates,
                           53.6931607462% of the Senior Principal Distribution
                           Amount  for  Group  2 for  such  Distribution  Date
                           (after application of priority  (iv)(B)(1)(x)),  in
                           the following order of priority:

                                            (a)  if  such   Distribution  Date
                                    occurs on or after the  Distribution  Date
                                    in  March   2002,   to  the   Class   2-A3
                                    Certificates and Class 2-A4  Certificates,
                                    pro rata in proportion to their respective
                                    Class   Certificate    Principal   Amounts
                                    outstanding,    an    amount    on    each
                                    Distribution Date up to $21,589.10,  until
                                    the Class Certificate Principal Amounts of
                                    each such Class has been reduced to zero;

                                            (b)    to    the    Class     2-A8
                                    Certificates,    58.0611936524%   of   the
                                    remaining  Senior  Principal  Distribution
                                    Amount for Group 2 (after  application  of
                                    the           priorities           through
                                    (iv)(B)(1)(y)(I)(a)),   until   the  Class
                                    Certificate  Principal  Amount thereof has
                                    been reduced to zero;

                                            (c) to the  Class  2-A2 and  Class
                                    2-A6  Certificates,  the remaining  Senior
                                    Principal  Distribution Amount for Group 2
                                    (after   application   of  the  priorities
                                    through    (iv)(B)(I)(y)(1)(b))   in   the
                                    following order of priority:

                                    (i)    to  the  Class 2-A6   Certificates,
                                    up to an amount  necessary  to reduce  the
                                    Class Certificate Principal Amount thereof
                                    to its TAC  Amount  for such  Distribution
                                    Date;

                                    (ii)  to  the  Class 2-A2    Certificates,
                                    until  the  Class  Certificate   Principal
                                    Amount thereof has been reduced to zero;

                                    (iii)  to  the  Class  2-A6   Certificates
                                    without  regard to its TAC  Amount,  until
                                    the  Class  Certificate  Principal  Amount
                                    thereof has been reduced to zero; and

                                    (d) to  the  Class  2-A3  and  Class  2-A4
                           Certificates,  pro  rata  in  proportion  to  their
                           respective  Class  Certificate   Principal  Amounts
                           outstanding,  until the Class Certificate Principal
                           Amount of each such Class has been reduced to zero;
                           and

                           (II) to the Class  2-Al,  Class  2-A5,  Class R and
                  Class 2-A7  Certificates,  sequentially,  in that order, the
                  remaining Senior Principal  Distribution  Amount for Group 2
                  until the Class  Certificate  Principal  Amount of each such
                  Class has been reduced to zero; and

                           (2)  to  the  AP(2)   Component  of  the  Class  AP
                  Certificates,  the AP Principal Distribution Amount for such
                  Distribution  Date,  until the  Component  Principal  Amount
                  thereof has been reduced to zero;

                      (v) to the AP(1)  Component  and AP(2)  Component of the
         Class AP  Certificates,  to the  extent  of the  remaining  Available
         Distribution  Amount for Group 1 (in the case of the AP(1) Component)
         and Group 2 (in the case of the  AP(2)  Component),  concurrently  as
         follows:

                           (A)  to  the  AP(1)   Component  of  the  Class  AP
                  Certificates,  from the  Available  Distribution  Amount for
                  Pool 1 for such Distribution Date, the AP(1) Deferred Amount
                  for such  Distribution  Date, until the Component  Principal
                  Amount  thereof  has been  reduced to zero;  provided,  that
                  distributions  pursuant to this  priority  (v) (A) shall not
                  exceed the  Subordinate  Principal  Distribution  Amount for
                  Group 1 for such Distribution  Date, and such  distributions
                  shall not  reduce  the  Component  Principal  Amount of such
                  AP(1) Component;

                           (B)  to  the  AP(2)   Component  of  the  Class  AP
                  Certificates,  from the  Available  Distribution  Amount for
                  Pool 2 for such Distribution Date, the AP(2) Deferred Amount
                  for such  Distribution  Date, until the Component  Principal
                  Amount  thereof  has been  reduced to zero;  provided,  that
                  distributions  pursuant to this  priority  (v)(B)  shall not
                  exceed the  Subordinate  Principal  Distribution  Amount for
                  Group 2 for such Distribution  Date, and such  distributions
                  shall not  reduce  the  Component  Principal  Amount of such
                  AP(2) Component; and

                      (vi) to the Class 2-A3 Certificate  Insurer,  payment of
         any unreimbursed Insured Payments,  plus all amounts due to the Class
         2-A3 Certificate Insurer under the Insurance Agreement, together with
         interest  thereon at the rate  specified in the  Insurance  Agreement
         (collectively, the "Reimbursement Amounts"); and

                      (vii) from the remaining  Available  Distribution Amount
         for the related  Mortgage Pool, to the  Subordinate  Certificates  of
         each Certificate Group, as follows:

                           (A) to the Class 1-B1 and Class 2-B1  Certificates,
                  the   Accrued   Certificate   Interest   thereon   for  such
                  Distribution Date, as reduced by such Class's pro rata share
                  (determined  on the basis of  Accrued  Certificate  Interest
                  otherwise  distributable  thereon)  of  any  Net  Prepayment
                  Interest  Shortfalls for the related  Mortgage Pool for such
                  Distribution Date;

                           (B) to the Class 1-B1 and Class 2-B1  Certificates,
                  any Interest  Shortfall for such Class on such  Distribution
                  Date;

                           (C) to the Class 1-B1 and Class 2-B1  Certificates,
                  in reduction of their respective Class Certificate Principal
                  Amounts,  such Class's  Subordinate  Class Percentage of the
                  Subordinate  Principal  Distribution  Amount for the related
                  Certificate  Group  for such  Distribution  Date,  except as
                  provided  in Section  5.02(c),  until the Class  Certificate
                  Principal  Amount of each such  Class  has been  reduced  to
                  zero;

                           (D) to the Class 1-B2 and Class 2-B2  Certificates,
                  the   Accrued   Certificate   Interest   thereon   for  such
                  Distribution Date, as reduced by such Class's pro rata share
                  (determined  on the basis of  Accrued  Certificate  Interest
                  otherwise  distributable  thereon)  of  any  Net  Prepayment
                  Interest  Shortfalls for the related  Mortgage Pool for such
                  Distribution Date;

                           (E) to the Class 1-B2 and Class 2-B2  Certificates,
                  any Interest  Shortfall for such Class on such  Distribution
                  Date;

                           (F) to the Class 1-B2 and Class 2-B2  Certificates,
                  in  reduction  of the  their  respective  Class  Certificate
                  Principal Amounts, such Class's Subordinate Class Percentage
                  of the  Subordinate  Principal  Distribution  Amount for the
                  related Certificate Group for such Distribution Date, except
                  as provided in Section 5.02(c),  until the Class Certificate
                  Principal  Amount of each such  Class  has been  reduced  to
                  zero;

                           (G) to the Class 1-B3 and Class 2-B3  Certificates,
                  the   Accrued   Certificate   Interest   thereon   for  such
                  Distribution Date, as reduced by such Class's pro rata share
                  (determined  on the basis of  Accrued  Certificate  Interest
                  otherwise  distributable  thereon)  of  any  Net  Prepayment
                  Interest  Shortfalls for the related  Mortgage Pool for such
                  Distribution Date;

                           (H) to the Class 1-B2 and Class 2-B3  Certificates,
                  any Interest  Shortfall for such Class on such  Distribution
                  Date;

                           (I) to the Class 1-B3 and Class 2-B3  Certificates,
                  in reduction of their respective Class Certificate Principal
                  Amounts,  such Class's  Subordinate  Class Percentage of the
                  Subordinate  Principal  Distribution  Amount for the related
                  Certificate  Group  for such  Distribution  Date,  except as
                  provided  in Section  5.02(c),  until the Class  Certificate
                  Principal  Amount of each such  Class  has been  reduced  to
                  zero;

                           (J) to the Class 1-B4 and Class 2-B4  Certificates,
                  the   Accrued   Certificate   Interest   thereon   for  such
                  Distribution Date, as reduced by such Class's pro rata share
                  (determined  on the basis of  Accrued  Certificate  Interest
                  otherwise  distributable  thereon)  of  any  Net  Prepayment
                  Interest  Shortfalls for the related  Mortgage Pool for such
                  Distribution Date;

                           (K) to the Class 1-B4 and Class 2-B4  Certificates,
                  any Interest  Shortfall for such Class on such  Distribution
                  Date;

                           (L) to the Class 1-B4 and Class 2-B4  Certificates,
                  in reduction of their respective Class Certificate Principal
                  Amounts,  such Class's  Subordinate  Class Percentage of the
                  Subordinate  Principal  Distribution  Amount for the related
                  Certificate  Group  for such  Distribution  Date,  except as
                  provided  in Section  5.02(c),  until the Class  Certificate
                  Principal  Amount of each such  Class  has been  reduced  to
                  zero;

                           (M) to the Class 1-B5 and Class 2-B5  Certificates,
                  the   Accrued   Certificate   Interest   thereon   for  such
                  Distribution Date, as reduced by such Class's pro rata share
                  (determined  on the basis of  Accrued  Certificate  Interest
                  otherwise  distributable  thereon)  of  any  Net  Prepayment
                  Interest  Shortfalls for the related  Mortgage Pool for such
                  Distribution Date;

                           (N) to the Class 1-B5 and Class 2-B5  Certificates,
                  any Interest  Shortfall for such Class on such  Distribution
                  Date;

                           (O) to the Class 1-B5 and Class 2-B5  Certificates,
                  in reduction of their respective Class Certificate Principal
                  Amounts,  such Class's  Subordinate  Class Percentage of the
                  Subordinate  Principal  Distribution  Amount for the related
                  Certificate  Group  for such  Distribution  Date,  except as
                  provided  in Section  5.02(c),  until the Class  Certificate
                  Principal  Amount of each such  Class  has been  reduced  to
                  zero;

                           (P) to the Class 1-B6 and Class 2-B6  Certificates,
                  the   Accrued   Certificate   Interest   thereon   for  such
                  Distribution Date, as reduced by such Class's pro rata share
                  (determined  on the basis of  Accrued  Certificate  Interest
                  otherwise  distributable  thereon)  of  any  Net  Prepayment
                  Interest  Shortfalls for the related  Mortgage Pool for such
                  Distribution Date;

                           (Q) to the Class 1-B6 and Class 2-B6  Certificates,
                  any Interest  Shortfall for such Class on such  Distribution
                  Date; and

                           (R) to the Class 1-B6 and Class 2-B6  Certificates,
                  in reduction of their respective Class Certificate Principal
                  Amounts,  such Class's  Subordinate  Class Percentage of the
                  Subordinate  Principal  Distribution  Amount for the related
                  Certificate  Group  for such  Distribution  Date,  except as
                  provided  in Section  5.02(c),  until the Class  Certificate
                  Principal  Amount of each such  Class  has been  reduced  to
                  zero.

         (b) If on any Distribution  Date (i) the aggregate Class  Certificate
Principal Amounts of the Subordinate  Certificates of a Certificate Group have
been reduced to zero,  the Available  Distribution  Amount with respect to the
related Mortgage Pool remaining after  distribution of interest to the related
Senior  Certificates  on such date  shall be  distributed  among  the  related
Classes  of Senior  Certificates  pro rata,  on the basis of their  respective
Class  Certificate  Principal  Amounts  immediately prior to such Distribution
Date,  regardless  of  the  priorities  and  amounts  set  forth  in  Sections
5.02(a)(iv)(A) and (B).

         (c) (i) If on any Distribution Date the Credit Support Percentage for
the Class 1-B1 or Class 2-B1  Certificates  is less than the  Original  Credit
Support  Percentage  for such  Class,  then,  notwithstanding  anything to the
contrary in Section 5.02(a),  no distribution of amounts  described in clauses
(ii) and (iii) of the definition of Subordinate Principal  Distribution Amount
will be made in respect of the Class B2, Class B3, Class B4, Class B5 or Class
B6 Certificates in the related  Certificate Group on such  Distribution  Date.
(ii) If on any Distribution  Date the Credit Support  Percentage for the Class
1-B2 and Class 2-B2  Certificates  is less than the  Original  Credit  Support
Percentage for such Class, then,  notwithstanding  anything to the contrary in
Section  5.02(a),  no  distribution  of amounts  described in clauses (ii) and
(iii) of the definition of Subordinate  Principal  Distribution Amount will be
made in respect of the Class B3, Class B4,  Class B5 or Class B6  Certificates
in the related  Certificate Group on such  Distribution  Date. (iii) If on any
Distribution  Date the Credit Support  Percentage for the Class 1-B3 and Class
2-B3 Certificates is less than the Original Credit Support Percentage for such
Class, then,  notwithstanding  anything to the contrary in Section 5.02(a), no
distribution of amounts  described in clauses (ii) and (iii) of the definition
of Subordinate  Principal  Distribution  Amount will be made in respect of the
Class B4, Class B5 or Class B6 Certificates in the related  Certificate  Group
on such Distribution Date. (iv) If on any Distribution Date the Credit Support
Percentage  for the Class  1-B4 and Class 2-B4  Certificates  is less than the
Original  Credit  Support  Percentage  for such Class,  then,  notwithstanding
anything  to the  contrary  in Section  5.02(a),  no  distribution  of amounts
described in clauses (ii) and (iii) of the definition of Subordinate Principal
Distribution  Amount  will be made in  respect  of the  Class  B5 or  Class B6
Certificates in the related  Certificate Group on such Distribution  Date. (v)
If on any Distribution  Date the Credit Support  Percentage for the Class 1-B5
or Class 2-B5 Certificates is less than the Original Credit Support Percentage
for such Class,  then,  notwithstanding  anything  to the  contrary in Section
5.02(a), no distribution of amounts described in clauses (ii) and (iii) of the
definition  of  Subordinate  Principal  Distribution  Amount  will  be made in
respect of the Class B6 Certificates in the related  Certificate Group on such
Distribution Date.

         Any amount  not  distributed  in respect of any Class of  Subordinate
Certificates on any  Distribution  Date pursuant to the immediately  preceding
paragraph will be allocated  among the remaining  Classes or Components of the
related  Certificate Group in proportion to their respective Class Certificate
Principal Amounts, as applicable.

         (d)(i) On each  Distribution  Date  through the Class 2-A2  Accretion
Termination  Date,  before  distribution  of any amounts  pursuant to priority
(iv)(B)(1)(y)(I)(c)  above,  an amount equal to the Class 2-A2 Accrual  Amount
for such  Distribution  Date will be  distributed  in the  following  order of
priority:

                  first,  to  the  Class  2-A6  Certificates,   in  an  amount
         necessary to reduce the Class Certificate Principal Amount thereof to
         its  TAC  Amount  for  such   Distribution   Date,  until  the  Class
         Certificate Principal Amount thereof has been reduced to zero; and

                  second, to the Class 2-A2 Certificates,  in reduction of the
         Class   Certificate   Principal  Amount  thereof,   until  the  Class
         Certificate Principal Amount thereof has been reduced to zero.

         On each Distribution Date after the Class 2-A2 Accretion  Termination
Date,  the  Accrued   Certificate   Interest   allocable  to  the  Class  2-A2
Certificates pursuant to priorities (ii) and (iii) above will be distributable
as interest thereon and not be added to the Class Certificate Principal Amount
thereof.

         (d)(ii) On each  Distribution  Date through the Class 2-A5  Accretion
Termination  Date,  before  distribution  of any amounts  pursuant to priority
(iv)(B)(1)(y)(II)  above, an amount equal to the Class 2-A5 Accrual Amount for
such date will be distributed in the following order of priority:

                  first, to the Class 2-A1  Certificates,  in reduction of the
         Class   Certificate   Principal  Amount  thereof,   until  the  Class
         Certificate Principal Amount thereof has been reduced to zero; and

                  second, to the Class 2-A5 Certificates,  in reduction of the
         Class   Certificate   Principal  Amount  thereof,   until  the  Class
         Certificate Principal Amount thereof has been reduced to zero.

         On each Distribution Date after the Class 2-A5 Accretion  Termination
Date,  Accrued  Certificate  Interest allocable to the Class 2-A5 Certificates
pursuant to priorities (ii) and (iii) above will be  distributable as interest
thereon  and  will  not be added to the  Class  Certificate  Principal  Amount
thereof.

         (e) On each  Distribution  Date,  the Trustee  shall  distribute  the
amount  withdrawn  from the  Class  2-A3  Reserve  Fund with  respect  to such
Distribution  Date pursuant to Section 4.06, to the extent of funds on deposit
in the Class 2-A3 Reserve Fund, and shall apply such funds to distributions on
the Class 2-A3  Certificates,  as interest  thereon,  in the amount of any Net
Prepayment  Interest  Shortfalls for Pool 2 with respect to such  Distribution
Date.

         (f) On each  Distribution  Date, the Trustee shall  distribute to the
Holder of the Class R  Certificate  any  amounts  remaining  in the Upper Tier
REMIC for such Distribution Date after application of all amounts described in
paragraph  (a) of  this  Section  5.02.  Any  distribution  pursuant  to  this
paragraph (f) should not reduce the Class Certificate  Principal Amount of the
Class R Certificate.

         Section 5.03.  Allocation of Realized Losses. (a) On any Distribution
Date, the principal portion of each Realized Loss (other than any Excess Loss)
in respect of a Mortgage  Loan in either  Mortgage  Pool shall be allocated as
follows:

                      (i)  The  applicable  AP  Percentage  of  the  principal
         portion of any such Realized Loss in Pool 1 shall be allocated to the
         AP(1)  Component  and the  principal  portion of any Realized Loss in
         Pool  2  shall  be  allocated  to the  AP(2)  Component  until  their
         respective Component Principal Amounts have been reduced to zero; and

                      (ii) The applicable  Non-AP  Percentage of the principal
         portion of any such Realized Loss from either  Mortgage Pool shall be
         allocated in the following order of priority:

                           first, to the Class  Certificate  Principal Amounts
                  of the Class B-6  Certificates  of the related  Certificates
                  Group, until the Class Certificate  Principal Amount of each
                  such Class has been reduced to zero;

                           second, to the Class Certificate  Principal Amounts
                  of the  Class B5  Certificates  of the  related  Certificate
                  Group, as applicable,  until the Class Certificate Principal
                  Amount of each such Class has been reduced to zero;

                           third, to the Class  Certificate  Principal Amounts
                  of the  Class B4  Certificates  of the  related  Certificate
                  Group, until the Class Certificate  Principal Amount of each
                  such Class has been reduced to zero;

                           fourth, to the Class Certificate  Principal Amounts
                  of the  Class B3  Certificates  of the  related  Certificate
                  Group, until the Class Certificate  Principal Amount of each
                  such Class has been reduced to zero;

                           fifth, to the Class  Certificate  Principal Amounts
                  of the  Class B2  Certificates  of the  related  Certificate
                  Group, until the Class Certificate  Principal Amount of each
                  such Class has been reduced to zero;

                           sixth, to the Class  Certificate  Principal Amounts
                  of the  Class B1  Certificates  of the  related  Certificate
                  Group, until the Class Certificate  Principal Amount of each
                  such Class has been reduced to zero; and

                           seventh,  to the Classes of Senior  Certificates of
                  the related  Certificate  Group pro rata, in accordance with
                  their Class  Certificate  Principal  Amounts  (or  Component
                  Principal Amounts);  provided,  however,  that any such loss
                  allocated  to any  Class of  Accrual  Certificates  (and any
                  Accrual  Component)  shall be allocated  (subject to Section
                  5.03(c))  on the  basis  of the  lesser  of  (x)  the  Class
                  Certificate Principal Amount (or Component Principal Amount)
                  thereof  immediately  prior to the  applicable  Distribution
                  Date and (y) the  Class  Certificate  Principal  Amount  (or
                  Component  Principal Amount) thereof on the Closing Date (as
                  reduced  by  any  Realized   Losses   previously   allocated
                  thereto).

         (b) With respect to any Distribution  Date, the principal  portion of
any Excess Loss in respect of a Mortgage Loan in either Mortgage Pool shall be
allocated  as  follows:  (1) the AP  Percentage  of any  such  loss  shall  be
allocated to the AP(1) Component and AP(2) Component,  as applicable,  and (2)
the Non-AP Percentage of any such loss shall be allocated among the Classes of
the related Certificate Group, other than the Class AP Certificates, pro rata,
based on the respective Class Certificate Principal Amounts thereof; provided,
however,  that any such loss  allocated  to any Class of Accrual  Certificates
shall be allocated  (subject to Section 5.03(c)) on the basis of the lesser of
(x) the Class  Principal  Amount thereof  immediately  prior to the applicable
Distribution  Date and (y) the Class  Principal  Amount thereof on the Closing
Date (as reduced by any Realized Losses previously allocated thereto).

         (c) Any Realized Losses allocated to a Class of Certificates pursuant
to Section  5.03(a) or (b) shall be allocated  among the  Certificates of such
Class in proportion to their respective  Certificate  Principal  Amounts.  Any
allocation  of  Realized  Losses  pursuant  to this  paragraph  (c)  shall  be
accomplished  by  reducing  the  Certificate  Principal  Amount of the related
Certificates  on the related  Distribution  Date in  accordance  with  Section
5.03(d).

         (d) Realized  Losses  allocated in accordance  with this Section 5.03
shall be allocated on the  Distribution  Date in the month following the month
in which such loss was  incurred  and,  in the case of the  principal  portion
thereof,  after giving effect to distributions made on such Distribution Date,
except that the  aggregate  amount of Realized  Losses to be  allocated to the
AP(1)  Component  and the AP(2)  Component on such  Distribution  Date will be
taken  into  account  in  determining  distributions  in  respect of any AP(1)
Deferred Amount or AP(2) Deferred Amount, as applicable for such date.

         (e) On each Distribution Date, the Subordinate  Certificate Writedown
Amount for such date shall effect a corresponding reduction in the Certificate
Principal  Amount  of the  lowest  ranking  Class of  outstanding  Subordinate
Certificates,  which  reduction  shall occur on such  Distribution  Date after
giving effect to distributions made on such Distribution Date.

         (f) In the event that there is a recovery  of an amount in respect of
principal of a Mortgage Loan,  which amount had previously been allocated as a
Realized Loss to one or more Classes of  Certificates  and, if applicable,  to
one or more  Components,  each  outstanding  Class or  Component  to which any
portion of such Realized Loss had previously  been allocated shall be entitled
to receive, on the Distribution Date in the month following the month in which
such recovery is received,  its pro rata share (based on the Class Certificate
Principal Amount or Component  Principal Amount thereof) of such recovery,  up
to the amount of the portion of such  Realized  Loss  previously  allocated to
such Class. A Class of Certificates that is no longer outstanding shall not be
entitled to any share of such recovery.  In the event that the total amount of
such recovery exceeds the amount of such recovery allocated to the outstanding
Classes in accordance with the preceding provisions, each outstanding Class of
Certificates  or Component  shall be entitled to receive its pro rata share of
the amount of such excess,  up to the amount of any unrecovered  Realized Loss
previously  allocated to such Class. Any such recovery allocated to a Class of
Certificates shall not further reduce the Certificate Principal Amount of such
Certificate.  Any  such  amounts  not  otherwise  allocated  to any  Class  of
Certificates  pursuant  to this  subsection  shall  be  treated  as  Principal
Prepayments for purposes of this Agreement.

         Section 5.04. Trustee Advances.  In the event that the Servicer fails
for any reason to make an Advance  required  to be made by it  pursuant to the
Seller's  Warranties and Servicing Agreement on or before the Remittance 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 Servicer  that would have been  deposited  in such  Certificate
Account over (b) the amount of any Advance  made by the 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  Liquidation
Proceeds,  Insurance Proceeds, or otherwise.  The Trustee shall be entitled to
be reimbursed from the Certificate Account for Advances made by it pursuant to
this Section 5.04 as if it were the Servicer.  In no event will the Trustee be
required to make an Advance of the Retained Yield.

         Section 5.05.  Distributions of Principal on Redemption Certificates.
(a) Except as provided in subclauses (d) and (f) below,  on each  Distribution
Date on which  distributions in reduction of the Class  Certificate  Principal
Amount of a Class of Redemption Certificates are made, such distributions will
be made in the following order of priority:

                      (i) any  request  by the  personal  representative  of a
         Deceased  Holder  or by a  surviving  tenant  by the  entirety,  by a
         surviving  joint  tenant or by a surviving  tenant in common or other
         Person empowered to act on behalf of such Deceased Holder upon his or
         her death, in an amount up to but not exceeding $100,000 per request;
         and

                      (ii) any request by a Living Holder,  in an amount up to
         but not exceeding $10,000 per request.

         Thereafter, distributions will be made as provided in clauses (i) and
(ii) above up to a second $100,000 and $10,000 per request, respectively. This
sequence  of  priorities  will be  repeated  for each  request  for  principal
distributions  made  by  the  Certificate  Owners  of a  Class  of  Redemption
Certificates until all such requests have been honored.

         Requests for distributions in reduction of the Certificate  Principal
Amounts of Redemption  Certificates presented on behalf of Deceased Holders in
accordance  with the  provisions  of clause (i) above will be  accepted in the
order of their receipt by the Clearing Agency.  Requests for  distributions in
reduction of the  Certificate  Principal  Amounts of  Redemption  Certificates
presented  in  accordance  with the  provisions  of clause  (ii) above will be
accepted in the order of priority  established by the random lot procedures of
the Clearing Agency after all requests with respect to such Class presented in
accordance with clause (i) have been honored.  All requests for  distributions
in  reduction  of  the  Class  Certificate  Principal  Amount  of a  Class  of
Redemption Certificates with respect to any Distribution Date shall be made in
accordance  with  Section  5.05(c)  below and must be received by the Clearing
Agency and  forwarded to, and received by, the Trustee no later than the close
of business on the related Record Date.  Requests for  distributions  that are
received by the Clearing Agency and forwarded to the Trustee after the related
Record Date and requests,  in either case, for  distributions  timely received
but not accepted  with respect to any  Distribution  Date,  will be treated as
requests for  distributions  in reduction of the Class  Certificate  Principal
Amount  of the  applicable  Class  of  Redemption  Certificates  on  the  next
succeeding   Distribution   Date,  and  each  succeeding   Distribution   Date
thereafter, until each such request is accepted or is withdrawn as provided in
Section  5.05(c).  Such  requests as are not so  withdrawn  shall retain their
order of priority  without the need for any further  action on the part of the
appropriate  Certificate Owner of the related Redemption  Certificate,  all in
accordance  with the procedures of the Clearing  Agency and the Trustee.  Upon
the  transfer of  beneficial  ownership  of any  Redemption  Certificate,  any
distribution  request  previously  submitted with respect to such  Certificate
will be deemed to have been  withdrawn only upon the receipt by the Trustee of
notification of such withdrawal using a form required by the Clearing Agency.

         Distributions  in reduction of the Certificate  Principal  Amounts of
Redemption   Certificates  will  be  applied,   in  the  aggregate,   to  such
Certificates  in an amount equal to the portion of the Available  Distribution
Amount  distributable  to the  Redemption  Certificates  pursuant  to  Section
5.02(a)(iv),  plus any amounts  available for distribution from the applicable
Rounding  Account  pursuant to Section  5.05(e),  provided  that the aggregate
distribution  in reduction of the Class  Certificate  Principal  Amount of any
Class  of  Redemption  Certificates  on any  Distribution  Date  is made in an
integral multiple of $1,000.

         (b) A  "Deceased  Holder"  is a  Certificate  Owner  of a  Redemption
Certificate  who was living at the time such  interest  was acquired and whose
authorized  personal   representative,   surviving  tenant  by  the  entirety,
surviving joint tenant or surviving tenant in common or other Person empowered
to act on behalf of such Certificate Owner upon his or her death, causes to be
furnished  to the Trustee a certified  copy of the death  certificate  of such
Certificate  Owner  and any  additional  evidence  of  death  required  by and
satisfactory  to the  Trustee and any tax waivers  requested  by the  Trustee.
Redemption Certificates  beneficially owned by tenants by the entirety,  joint
tenants or tenants in common will be considered to be beneficially  owned by a
single owner. The death of a tenant by the entirety, joint tenant or tenant in
common  will be  deemed  to be the  death of the  Certificate  Owner,  and any
Redemption  Certificates so  beneficially  owned will be eligible for priority
with respect to distributions in reduction of the Class Certificate  Principal
Amount of such Class of Redemption  Certificates,  subject to the  limitations
stated above.  Redemption  Certificates  beneficially owned by a trust will be
considered to be  beneficially  owned by each  beneficiary of the trust to the
extent of such beneficiary's beneficial interest therein, but in no event will
a trust's  beneficiaries  collectively be deemed to be Certificate Owners of a
number  of  Individual  Redemption  Certificates  greater  than the  number of
Individual  Redemption  Certificates  of which  such  trust is the  beneficial
owner. The death of a beneficiary of a trust will be deemed to be the death of
a Certificate Owner of the Redemption  Certificates  beneficially owned by the
trust to the extent of such beneficiary's  beneficial  interest in such trust.
The death of an individual  who was a tenant by the entirety,  joint tenant or
tenant  in  common in a tenancy  that is the  beneficiary  of a trust  will be
deemed to be the death of the beneficiary of the trust.  The death of a person
who,  during his or her  lifetime,  was entitled to  substantially  all of the
beneficial ownership interests in Redemption Certificates will be deemed to be
the death of the Certificate Owner of such Redemption  Certificates regardless
of the  registration  of ownership of such  Redemption  Certificates,  if such
beneficial  interest can be  established to the  satisfaction  of the Trustee.
Such  beneficial  interest  will be deemed to exist in typical cases of street
name or nominee ownership, ownership by a trustee, ownership under the Uniform
Gifts  to  Minors  Act  and  community   property  or  other  joint  ownership
arrangements  between a husband and wife.  Beneficial  interests shall include
the power to sell,  transfer or otherwise dispose of a Redemption  Certificate
and the right to receive  the  proceeds  therefrom,  as well as  interest  and
distributions  in  reduction  of  the  Certificate  Principal  Amounts  of the
Redemption Certificates payable with respect thereto. The Trustee shall not be
under any duty to determine  independently  the occurrence of the death of any
deceased  Certificate  Owner. The Trustee may rely entirely upon documentation
delivered to it pursuant to Section 5.05(a) in establishing the eligibility of
any Certificate  Owner to receive the priority  accorded  Deceased  Holders in
Section 5.05(a).

         (c)  Requests  for  distributions  in  reduction  of the  Certificate
Principal  Amount of a  Redemption  Certificate  must be made by  delivering a
written  request  therefor to the  Clearing  Agency  Participant  or Financial
Intermediary  that maintains the account  evidencing the  Certificate  Owner's
interest in such Redemption  Certificate.  Such Clearing Agency Participant or
Financial  Intermediary should in turn make the request of the Clearing Agency
(or, in the case of an Financial  Intermediary,  such  Financial  Intermediary
should notify the related Clearing Agency  Participant of such request,  which
Clearing Agency Participant should make the request of the Clearing Agency) on
a form  required by the Clearing  Agency and  provided to the Clearing  Agency
Participant.  Upon receipt of such request,  the Clearing Agency will date and
time stamp such request and forward such request to the Trustee.  The Clearing
Agency  may  establish  such  procedures  as it deems  fair and  equitable  to
establish the order of receipt of requests for such distributions  received by
it on the same day. The Trustee  shall not be liable for any delay in delivery
of requests for  distributions or withdrawals of such requests by the Clearing
Agency, a Clearing Agency Participant or any Financial Intermediary.

                  In  the  event  that  any  requests  for   distributions  in
reduction of the Certificate  Principal Amount of Redemption  Certificates are
rejected by the Trustee  for failure to comply with the  requirements  of this
Section  5.05,  the  Trustee  shall  return such  requests to the  appropriate
Clearing  Agency  Participant  with a copy  to the  Clearing  Agency  with  an
explanation as to the reason for such rejection.

                  The Trustee shall maintain a list of those  Clearing  Agency
Participants  representing the Certificate  Owners of Redemption  Certificates
that have submitted requests for distributions in reduction of the Certificate
Principal Amount of such Redemption  Certificates,  together with the order of
receipt  and the  amounts  of such  requests.  The  Trustee  shall  notify the
Clearing Agency and the appropriate  Clearing Agency  Participants as to which
requests  should be  honored  on each  Distribution  Date.  Requests  shall be
honored by the Clearing Agency in accordance with the procedures,  and subject
to the priorities and  limitations,  described in this Section 5.05. The exact
procedures to be followed by the Trustee and the Clearing  Agency for purposes
of determining such priorities and limitations shall be those established from
time to time by the Trustee or the  Clearing  Agency,  as the case may be. The
decisions of the Trustee and the Clearing Agency concerning such matters shall
be final and binding on all affected Persons.

                  Payments in reduction of the Certificate  Principal  Amounts
of Redemption  Certificates shall be made on the applicable  Distribution Date
and the Certificate Balances as to which such payments are made shall cease to
bear  interest  after the last day of the month  preceding  the month in which
such Distribution Date occurs.

                  Any Certificate  Owner of a Redemption  Certificate that has
requested a  distribution  may withdraw its request by so notifying in writing
the Clearing Agency Participant or Financial  Intermediary that maintains such
Certificate Owner's account. In the event that such account is maintained by a
Financial Intermediary,  such Financial Intermediary should notify the related
Clearing  Agency  Participant  which in turn should  forward the withdrawal of
such request,  on a form required by the Clearing Agency,  to the Trustee.  If
such notice of withdrawal of a request for  distribution has not been received
by the  Clearing  Agency and  forwarded to the Trustee on or before the Record
Date  for  the  next  Distribution  Date,  the  previously  made  request  for
distribution  will be irrevocable  with respect to the making of distributions
in  reduction  of  the  Certificate   Principal   Amount  of  such  Redemption
Certificate on such Distribution Date.

         (d) To the extent, if any, that amounts available for distribution in
reduction of the Class Certificate Principal Amount of any Class of Redemption
Certificates  on a Distribution  Date exceed the dollar amount of requests for
distributions  with  respect  to such  Class  that have been  received  by the
related Record Date, as provided in Section  5.05(c) above,  distributions  in
reduction  of  the  Class  Certificate  Principal  Amount  of  such  Class  of
Redemption  Certificates will be made by mandatory  distributions in reduction
thereof.  The Trustee shall notify the Clearing Agency of the aggregate amount
of the mandatory  distribution in reduction of the Class Certificate Principal
Amount  of such  Class  of  Redemption  Certificates  to be  made on the  next
Distribution  Date.  The Clearing  Agency shall then allocate  such  aggregate
amount  among its Clearing  Agency  Participants  on a random lot basis.  Each
Clearing Agency  Participant and, in turn, each Financial  Intermediary,  will
then select,  in accordance  with its own  procedures,  Individual  Redemption
Certificates  from among  those  held in its  accounts  to  receive  mandatory
distributions in reduction of the Class  Certificate  Principal Amount of such
Class of  Redemption  Certificates,  such that the total amount so selected is
equal to the aggregate  amount of such  mandatory  distributions  allocated to
such Clearing Agency  Participant by the Clearing Agency and to such Financial
Intermediary by its related Clearing Agency  Participant,  as the case may be.
Clearing Agency Participants and Financial Intermediaries that hold Redemption
Certificates  selected for mandatory  distributions  in reduction of the Class
Certificate  Principal  Amount thereof should provide notice of such mandatory
distributions to the affected Certificate Owners.

         (e) On the Closing Date, a Rounding Account shall be established with
the Trustee for each Class of  Redemption  Certificates,  and Lehman  Brothers
Inc. shall cause to be initially deposited the sum of $999.99 in each Rounding
Account.  On  each  Distribution  Date  on  which  a  distribution  is made in
reduction of the Class  Certificate  Principal Amount of a Class of Redemption
Certificates, funds on deposit in the applicable Rounding Account shall be, to
the extent needed,  withdrawn by the Trustee and applied to round upward to an
integral  multiple of $1,000 the  aggregate  distribution  in reduction of the
Class Certificate Principal Amount to be made on such Redemption Certificates.
Rounding  of  such  distribution  on such  Redemption  Certificates  shall  be
accomplished,  on the first such  Distribution  Date, by withdrawing  from the
applicable  Rounding  Account the amount of funds, if any, needed to round the
amount  otherwise  available for such  distribution  in reduction of the Class
Certificate  Principal Amount of such Class of Redemption  Certificates upward
to the next integral multiple of $1,000. On each succeeding  Distribution Date
on which distributions in reduction of the Class Certificate  Principal Amount
of such Class of Redemption  Certificates are to be made, the aggregate amount
of such distributions allocable to such Class of Redemption Certificates shall
be applied first to repay any funds  withdrawn  from the  applicable  Rounding
Account and not  previously  repaid,  and then the remainder of such allocable
amount, if any, shall be similarly rounded upward and applied as distributions
in  reduction  of the Class  Certificate  Principal  Amount  of such  Class of
Redemption   Certificates;   this  process   shall   continue  on   succeeding
Distribution Dates until the Class Certificate  Principal Amount of such Class
of Redemption  Certificates  has been reduced to zero.  Each Rounding  Account
shall  be an  "outside  reserve  fund"  under  the  REMIC  Provisions  that is
beneficially owned for all federal income tax purposes by Lehman Brothers Inc.
Lehman  Brothers  Inc.  will report all income,  gain,  deduction or loss with
respect  thereto.  The Trustee,  upon the  instructions of the Depositor,  may
invest,  or cause to be  invested  funds in the  Class  2-A3  Reserve  Fund in
Eligible  Investments  (which may be obligations of the Trustee).  The Trustee
shall distribute  interest  earnings,  if any, on amounts held in any Rounding
Account as such  interest  is earned  pursuant  to written  instructions  from
Lehman Brothers Inc. to the Trustee.

         Notwithstanding  anything herein to the contrary, on the Distribution
Date on which  distributions in reduction of the Class  Certificate  Principal
Amount  of  any  Class  of  Redemption  Certificates  will  reduce  the  Class
Certificate   Principal   Amount   thereof  to  zero  or  in  the  event  that
distributions in reduction of the Class  Certificate  Principal Amount of such
Class of Redemption  Certificates  are made in accordance  with the provisions
set forth in  Section  5.05(f),  an  amount  equal to the  difference  between
$999.99 and the sum then held in the applicable Rounding Account shall be paid
from the  Available  Distribution  Amount for such  Distribution  Date to such
Rounding Account.  Any funds then on deposit in such Rounding Account shall be
distributed to Lehman Brothers Inc.

         (f)  Notwithstanding  any provisions herein to the contrary,  on each
Distribution Date following the first Distribution Date on or after the Credit
Support   Depletion  Date,  all   distributions  in  reduction  of  the  Class
Certificate  Principal Amount of any Class of Redemption  Certificates will be
made among the Holders of such Class of Certificates, pro rata, based on their
Certificate  Principal Amounts,  and will not be made in integral multiples of
$1,000 or pursuant to requested  distributions  or mandatory  distributions by
random lot.

         (g) In the event that Definitive Certificates  representing any Class
of  Redemption  Certificates  are  issued  pursuant  to Section  3.09(c),  all
requests for  distributions  or withdrawals of such requests  relating to such
Class must be  submitted  to the Trustee,  and the Trustee  shall  perform the
functions  described in Section  5.05(a) through (c) using its own procedures,
which  procedures  shall,  to the extent  practicable,  be consistent with the
procedures described in Section 5.05(a) through (c).

         Section 5.06. The Class 2-A3 Certificate Insurance Policy. (a) If, on
the second Business Day before any Distribution  Date, the Trustee  determines
that an Insured Payment is required to be made by the  Certificate  Insurer on
such  Distribution  Date,  the Trustee shall  determine the amount of any such
Insured Payment and shall give notice to the Class 2-A3 Certificate Insurer by
completing a Notice of Nonpayment in the form of Exhibit A to the  Certificate
Insurance  Policy and submitting  such Notice of Nonpayment by 12:00 noon, New
York City time on such second Business Day as a claim for an Insured  Payment.
The  Trustee's  responsibility  for  delivering a Notice of  Nonpayment to the
Class 2-A3  Certificate  Insurer,  as provided in the preceding  sentence,  is
limited  to the  availability,  timeliness  and  accuracy  of the  information
provided by the Servicer.

         (b) In the event the Trustee receives a certified copy of an order of
the appropriate court that any scheduled payment of principal or interest on a
Class 2-A3  Certificate  has been  voided in whole or in part as a  preference
payment under applicable bankruptcy law, the Trustee shall (i) promptly notify
the Class 2-A3 Certificate  Insurer, as appropriate,  and the Fiscal Agent, if
any,  and (ii)  comply  with the  provisions  of the  Class  2-A3  Certificate
Insurance  Policy to obtain payment by the Class 2-A3  Certificate  Insurer of
such voided scheduled payment.  In addition,  the Trustee shall mail notice to
all Holders of the Class 2-A3 Certificates so affected that, in the event that
any such  Holder's  scheduled  payment is so  recovered,  such  Holder will be
entitled  to  payment  pursuant  to the  terms of the Class  2-A3  Certificate
Insurance  Policy,  a copy of which shall be made available to such Holders by
the Trustee.  The Trustee shall furnish to the Class 2-A3 Certificate  Insurer
and the appropriate  Fiscal Agent, if any, its records listing the payments on
the  affected  Class  2-A3  Certificates,  if any,  that have been made by the
Trustee and subsequently recovered from the affected Holders, and the dates on
which such payments were made by the Trustee.

         (c) At the time of the execution hereof, and for the purposes hereof,
the Trustee shall  establish a separate  special  purpose trust account in the
name of the Trustee for the benefit of Holders of the Class 2-A3  Certificates
(the "Class 2-A3 Policy  Payments  Account") over which the Trustee shall have
exclusive control and sole right of withdrawal. The Class 2-A3 Policy Payments
Account  shall be an Eligible  Account.  The Trustee  shall deposit any amount
paid under the Class 2-A3  Certificate  Insurance  Policy  into the Class 2-A3
Policy  Payments  Account and distribute  such amount only for the purposes of
making  payments to Holders of the Class 2-A3  Certificates  in respect of the
Guaranteed  Distributions  (or other amounts payable pursuant to paragraph (b)
above on the Class 2-A3  Certificates  by the Class 2-A3  Certificate  Insurer
pursuant to the Class 2-A3 Certificate Insurance Policy) for which the related
claim was made  under the  Policy.  Such  amounts  shall be  allocated  by the
Trustee to Holders of Class 2-A3  Certificates  affected by such shortfalls in
the same manner as principal  and interest  distributions  are to be allocated
with respect to such  Certificates  pursuant to Section  5.02. It shall not be
necessary  for such payments to be made by checks or wire  transfers  separate
from the checks or wire transfers used to make regular payments hereunder with
funds withdrawn from the Certificate  Account.  However,  any payments made on
the Class  2-A3  Certificates  from funds in the Class  2-A3  Policy  Payments
Account shall be noted as provided in subsection (e) below.  Funds held in the
Class 2-A3 Policy Payments Account shall not be invested by the Trustee.

         (d) Any funds  received from the Class 2-A3  Certificate  Insurer for
deposit into the Class 2-A3 Policy Payments Account pursuant to the Class 2-A3
Certificate Insurance Policy in respect of a Distribution Date or otherwise as
a result of any claim under such Class 2-A3 Certificate Insurance Policy shall
be applied by the  Trustee  directly to the payment in full (i) of the Insured
Payments due on such Distribution Date on the Class 2-A3 Certificates, or (ii)
of other amounts to which payments under the Class 2-A3 Certificate  Insurance
Policy are to be  applied.  Funds  received  by the Trustee as a result of any
claim under the Class 2-A3  Certificate  Insurance Policy shall be used solely
for payment to the Holders of the Class 2-A3 Certificates,  respectively,  and
may not be  applied  for any other  purpose,  including,  without  limitation,
satisfaction of any costs, expenses or liabilities of the Trustee or the Trust
Fund.  Any funds  remaining in the Class 2-A3 Policy  Payments  Account on the
first Business Day after each  Distribution Date shall be remitted promptly to
the Class 2-A3 Certificate  Insurer pursuant to the written instruction of the
Class 2-A3 Certificate Insurer.

         (e) The Trustee shall keep  complete and accurate  records in respect
of (i) all funds  remitted  to it by the Class 2-A3  Certificate  Insurer  and
deposited into the Class 2-A3 Policy Payments  Account and (ii) the allocation
of such funds to (A)  payments of interest on and  principal in respect of any
Class 2-A3  Certificates,  (B)  Realized  Losses  allocated  to the Class 2-A3
Certificates,  (C) Net Prepayment Interest  Shortfalls  allocated to the Class
2-A3  Certificates,  and (D) payments in respect of  Preference  Amounts.  The
Class 2-A3 Certificate Insurer shall have the right to inspect such records at
reasonable  times during normal business hours upon three Business Days' prior
notice to the  Trustee.  Any Insured  Payments  disbursed  by the Trustee from
proceeds of the Class 2-A3  Certificate  Insurance  Policy shall be considered
payment by the Class 2-A3  Certificate  Insurer and not by the Trust Fund with
respect to the Class 2-A3 Certificates and the Class 2-A3 Certificates Insurer
will be  entitled  to receive the  related  Reimbursement  Amount  pursuant to
Section 5.02(a)(vi.

         (f) The  Trustee  acknowledges,  and  each  Holder  of a  Class  2-A3
Certificate by its  acceptance of such Class 2-A3  Certificate  agrees,  that,
without  the  need  for any  further  action  on the  part of the  Class  2-A3
Certificate  Insurer or the Trustee,  to the extent the Class 2-A3 Certificate
Insurer  makes  Insured  Payments,  directly  or  indirectly,  on  account  of
principal  of or  interest  on any Class  2-A3  Certificates,  the Class  2-A3
Certificate  Insurer will be fully  subrogated to the rights of the Holders of
such Class 2-A3  Certificates  to receive  the  related  Reimbursement  Amount
pursuant  to  Section  5.02(a)(vi).  The  Class  2-A3  Certificateholders,  by
acceptance of the Class 2-A3  Certificates,  assign their rights as Holders of
the Class  2-A3  Certificates  to the  extent of the  Class  2-A3  Certificate
Insurer's  interest  with  respect  to  amounts  paid  under  the  Class  2-A3
Certificate Insurance Policy. Each of the Depositor and Trustee agrees to such
subrogation  and,  further agrees to execute such instruments and to take such
actions  as, in the sole  judgment of the Class 2-A3  Certificate  Insurer are
necessary to evidence such subrogation and, subject to the priority of payment
provisions  of this  Agreement,  to  perfect  the  rights  of the  Class  2-A3
Certificate  Insurer to receive  any moneys  paid or payable in respect of the
Class 2-A3 Certificates under this Agreement or otherwise.  Anything herein to
the contrary  notwithstanding,  solely for purposes of  determining  the Class
2-A3  Certificate  Insurer's  rights as subrogee  for  payments  distributable
pursuant to Section  5.02,  any payment with respect to  distributions  to the
Class 2-A3 Certificates that is made with funds received pursuant to the terms
of the Class 2-A3 Certificate Insurance Policy shall not be considered payment
of the Class 2-A3 Certificates from the Trust Fund and shall not result in the
distribution  or the provision for the  distribution in reduction of the Class
Certificate  Principal  Amount  of the  Class  2-A3  Certificates  or  Accrued
Certificate Interest thereon, within the meaning of Article V.

         (g) Upon its becoming aware of the occurrence of an Event of Default,
the Trustee shall promptly notify the Class 2-A3  Certificate  Insurer of such
Event of Default.

         (h) The  Trustee  shall  promptly  notify the Class 2-A3  Certificate
Insurer of either of the  following as to which it has actual  knowledge:  (A)
the commencement of any proceeding by or against the Depositor commenced under
the  United  States  bankruptcy  code  or  any  other  applicable  bankruptcy,
insolvency,  receivership,  rehabilitation  or  similar  law  (an  "Insolvency
Proceeding") and (B) the making of any claim in connection with any Insolvency
Proceeding  seeking the avoidance as a  preferential  transfer (a  "Preference
Claim") of any distribution made with respect to the Class 2-A3  Certificates.
Each  Holder  of a Class  2-A3  Certificate,  by its  purchase  of Class  2-A3
Certificates,  and the Trustee  hereby  agree that the Class 2-A3  Certificate
Insurer (so long as no the Class 2-A3 Certificate  Insurer Default exists) may
at any time during the continuation of any proceeding relating to a Preference
Claim direct all matters relating to such Preference Claim, including, without
limitation,  (i) the  direction  of any  appeal of any order  relating  to any
Preference  Claim  and  (ii)  the  posting  of  any  surety,   supersedeas  or
performance bond pending any such appeal.  In addition and without  limitation
of the foregoing,  the Class 2-A3  Certificate  Insurer shall be subrogated to
the rights of the Trustee and each Holder of a Class 2-A3  Certificate  in the
conduct of any Preference Claim, including,  without limitation, all rights of
any party to an  adversary  proceeding  action with respect to any court order
issued in connection with any such Preference Claim.

         (i) The Trustee shall surrender the Class 2-A3 Certificate  Insurance
Policy  to the  Class  2-A3  Certificate  Insurer  for  cancellation  upon the
termination of the Trust Fund pursuant to Section 7.01 hereof.

                                  ARTICLE VI

                   CONCERNING THE TRUSTEE; EVENTS OF DEFAULT

         Section 6.01. Duties of Trustee.  (a) The Trustee,  except during the
continuance of an Event of Default, undertakes to perform such duties and only
such duties as are  specifically  set forth in this Agreement.  Any permissive
right of the Trustee  provided for in this Agreement shall not be construed as
a duty of the  Trustee.  If an  Event  of  Default  has  occurred  and has not
otherwise been cured or waived,  the Trustee shall exercise such of the rights
and powers vested in it by this  Agreement and use the same degree of care and
skill in their  exercise as a prudent  Person would  exercise or use under the
circumstances  in the conduct of such Person's own affairs  unless the Trustee
is acting as Servicer,  in which case it shall use the same degree of care and
skill as the Servicer under the Seller's Warranties and Servicing Agreement.

         The  Trustee  may  appoint a  custodian  to  maintain  custody of the
Mortgage Loans and to perform  certain  administrative  functions on behalf of
the Trustee, to the extent provided herein. The reasonable compensation of any
such custodian shall be paid by the Trustee,  and shall be reimbursable to the
Trustee from the Certificate Account.

         (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 Servicer,  to the Trustee pursuant to this
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) 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 6.19 hereof;

                      (ii) For all purposes under this Agreement,  the Trustee
         shall  not be deemed to have  notice of any Event of  Default  (other
         than  resulting from a failure by the Servicer (i) to remit funds (or
         to make  Servicing  Advances) or (ii) to furnish  information  to the
         Trustee  when  required  to do  so by  the  Seller's  Warranties  and
         Servicing  Agreement) unless a Responsible Officer of the Trustee has
         actual knowledge  thereof or unless written notice of any event which
         is in fact such a default is received by the Trustee at the Corporate
         Trust  Office,   and  such  notice  references  the  Holders  of  the
         Certificates and this Agreement;

                      (iii) 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

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

         (d) The  Trustee  shall have no duty  hereunder  with  respect to any
complaint, claim, demand, notice or other document it may receive or which may
be alleged to have been  delivered  to or served  upon it by the  parties as a
consequence  of the  assignment  of any  Mortgage  Loan  hereunder;  provided,
however,  that the Trustee shall use its best efforts to remit to the Servicer
upon receipt any such complaint,  claim, demand,  notice or other document (i)
which is delivered to the Corporate Trust Office of the Trustee, (ii) of which
a  Responsible  Officer  has  actual  knowledge,   and  (iii)  which  contains
information  sufficient to permit the Trustee to make a determination that the
real property to which such document relates is a Mortgaged Property.

         (e) 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.

         (f) As assignee of the rights and delegee of the  obligations  of the
Depositor  under the  Mortgage  Loan  Sale and  Assignment  Agreement  and the
Seller's Warranties and Servicing Agreement, the Trustee shall have the rights
and obligations of the "Purchaser" under the Seller's Warranties and Servicing
Agreement.  Notwithstanding  anything in the Seller's Warranties and Servicing
Agreement, the Trustee shall:

                      (i) under  Section 4.02 of the Seller's  Warranties  and
         Servicing  Agreement,  in any case in a Mortgaged  Property  has been
         determined  to be  contaminated  by  hazardous  or toxic  substances,
         direct the Servicer not to proceed with  foreclosure or acceptance of
         a deed in lieu of foreclosure;

                      (ii) not  consent  under  Section  9.04 of the  Seller's
         Warranties  and Servicing  Agreement to any transfer or delegation by
         the Servicer of its rights or duties  under the  Seller's  Warranties
         and  Servicing  Agreement  to other  than a  subservicer  unless  the
         Servicer  complies  with the  provisions of items (i) through (iv) of
         the last paragraph of such Section;

                      (iii) not terminate the rights of the Servicer under the
         Seller's  Warranties  and  Servicing  Agreement  without  cause under
         Section 11.02 of the Seller's Warranties and Servicing Agreement; and

                      (iv)  not  agree  to  any   amendment  of  the  Seller's
         Warranties  and  Servicing  Agreement  except  pursuant  to the  same
         limitations and  requirements as are applicable to amendments of this
         Agreement pursuant to Section 11.03 hereof.

         Section  6.02.  Certain  Matters  Affecting  the  Trustee.  Except as
otherwise provided in Section 6.01:

                      (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 an Event of Default  shall have occurred and
         be   continuing,   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  Aggregate  Notional  Amount) 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 6.03. 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 of any  Mortgage  Loan,  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.  The  Trustee  shall not be
accountable  for the use or  application by the Depositor of funds paid to the
Depositor in  consideration  of the  assignment  of the Mortgage  Loans to the
Trust  Fund  by the  Depositor  or for  the use or  application  of any  funds
deposited into the Certificate Account or any other fund or account maintained
with respect to the Certificates.

         Section  6.04.  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  6.05.  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 6.06.

         Section 6.06. 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.  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.  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 6.05 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 (in the case
of the Class 2-A3  Certificates,  determined  without regard to the Class 2-A3
Certificate  Insurance Policy),  then the Depositor may 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 Aggregate Notional Amount) 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 6.07.

         Section 6.07.  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  all  Mortgage  Files  and  documents  and
statements related to each Mortgage Files held by it hereunder, and shall duly
assign,  transfer,  deliver and pay over to the  successor  trustee the entire
Trust Fund, 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. In addition, the predecessor trustee shall execute and deliver such
other  instruments  and do such other things as may  reasonably be required to
more fully and certainly  vest and confirm in the  successor  trustee all such
rights, powers, duties and obligations.

         (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 6.05.

         (c) Upon acceptance of appointment by a successor trustee as provided
in this  Section,  the Depositor  shall 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 6.08.  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  of 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  6.09.   Appointment  of  Co-Trustee,   Separate  Trustee  or
Custodian.  (a)  Notwithstanding any other provisions hereof, at any time, the
Trustee, the Depositor or the  Certificateholders  evidencing more than 50% of
the Class Certificate  Principal Amount (or Aggregate Notional Amount) of each
Class of  Certificates  shall each have the power from time to time to appoint
one or more Persons to act either as co-trustees  jointly with the Trustee, or
as separate trustees,  or as custodians,  for the purpose of holding title to,
foreclosing  or otherwise  taking  action with  respect to any  Mortgage  Loan
outside the state where the Trustee has its principal  place of business where
such separate  trustee or co-trustee is necessary or advisable  under the laws
of any state in which a property  securing  a Mortgage  Loan is located or for
the purpose of otherwise  conforming to any legal requirement,  restriction or
condition in any state in which a property securing a Mortgage Loan is located
or in any  state in which  any  portion  of the  Trust  Fund is  located.  The
separate Trustees,  co-trustees,  or custodians so appointed shall be trustees
or  custodians  for the benefit of all the  Certificateholders  and shall have
such powers,  rights and remedies as shall be specified in the  instrument  of
appointment;  provided,  however,  that no such appointment shall, or shall be
deemed to, constitute the appointee an agent of the Trustee. The obligation of
the Trustee to make  Advances  pursuant to Section  5.04 and 6.14 hereof shall
not be affected or assigned by the appointment of a co-trustee.

         (b) Every separate trustee,  co-trustee,  and custodian shall, to the
extent  permitted  by law,  be  appointed  and act  subject  to the  following
provisions and conditions:

                      (i) all powers, duties, obligations and rights conferred
         upon the  Trustee in respect of the  receipt,  custody and payment of
         moneys shall be exercised solely by the Trustee;

                      (ii) all other rights,  powers,  duties and  obligations
         conferred or imposed  upon the Trustee  shall be conferred or imposed
         upon and  exercised  or  performed  by the Trustee and such  separate
         trustee,  co-trustee, or custodian jointly, except to the extent that
         under any law of any jurisdiction in which any particular act or acts
         are to be performed the Trustee shall be  incompetent  or unqualified
         to perform  such act or acts,  in which  event such  rights,  powers,
         duties and  obligations,  including the holding of title to the Trust
         Fund or any  portion  thereof  in any  such  jurisdiction,  shall  be
         exercised  and  performed by such separate  trustee,  co-trustee,  or
         custodian;

                      (iii)  no  trustee  or  custodian   hereunder  shall  be
         personally  liable  by  reason  of any act or  omission  of any other
         trustee or custodian hereunder; and

                      (iv) the  Trustee or the  Certificateholders  evidencing
         more than 50% of the Aggregate  Voting  Interests of the Certificates
         may at any time  accept the  resignation  of or remove  any  separate
         trustee, co-trustee or custodian, so appointed by it or them, if such
         resignation  or  removal  does not  violate  the other  terms of this
         Agreement.

         (c) Any notice,  request or other  writing given to the Trustee shall
be  deemed  to have  been  given to each of the  then  separate  trustees  and
co-trustees,  as  effectively  as if given to each of them.  Every  instrument
appointing any separate  trustee,  co-trustee or custodian shall refer to this
Agreement and the  conditions  of this Article VI. Each  separate  trustee and
co-trustee,  upon its acceptance of the trusts conferred, shall be vested with
the estates or property  specified in its  instrument of  appointment,  either
jointly with the Trustee or separately, as may be provided therein, subject to
all the provisions of this Agreement,  specifically  including every provision
of this Agreement  relating to the conduct of,  affecting the liability of, or
affording  protection to, the Trustee.  Every such  instrument  shall be filed
with the Trustee.

         (d) Any separate  trustee,  co-trustee or custodian may, at any time,
constitute  the  Trustee  its agent or  attorney-in-fact  with full  power and
authority,  to the extent not prohibited by law, to do any lawful act under or
in respect of this  Agreement  on its behalf and in its name.  If any separate
trustee, co-trustee or custodian shall die, become incapable of acting, resign
or be removed,  all of its estates,  properties,  rights,  remedies and trusts
shall vest in and be exercised by the Trustee, to the extent permitted by law,
without the appointment of a new or successor trustee.

         (e) No separate trustee,  co-trustee or custodian  hereunder shall be
required to meet the terms of eligibility as a successor trustee under Section
6.05 hereunder and no notice to Certificateholders of the appointment shall be
required under Section 6.07 hereof.

         (f) The Trustee  agrees to instruct the  co-trustees,  if any, to the
extent necessary to fulfill the Trustee's obligations hereunder.

         (g)  The  Trustee  shall  pay  the  reasonable  compensation  of  the
co-trustees to the extent, and in accordance with the standards,  specified in
Section  6.12 hereof  (which  compensation  shall not reduce any  compensation
payable to the Trustee under such Section).

         Section 6.10.  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
6.10,  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  6.10.  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 pursuant to Section 6.12.

         Section  6.11.  Indemnification  of  Trustee.  The  Trustee  and  its
directors, officers, employees and agents shall be entitled to indemnification
from the Trust Fund, to the extent that indemnification is not provided by the
Servicer pursuant to the Seller's Warranties and Servicing Agreement,  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) to the extent that the indemnification provisions of
         the  Seller's   Warranties  and  Servicing  Agreement  indemnify  the
         Trustee,  as assignee of the "Purchaser"  thereunder,  for such loss,
         liability or expense,  the Trustee has first made reasonable  efforts
         to enforce any applicable  provisions in the Seller's  Warranties and
         Servicing  Agreement  for  indemnification  or  reimbursement  of the
         Trustee (as  "Purchaser")  by the Servicer (it being  understood  and
         agreed that "reasonable efforts" shall,  without limitation,  (A) not
         require  that the Trustee  have  brought suit against the Servicer to
         enforce such indemnification provisions before making a claim against
         the  assets of the  Trust  Fund and (B) have  been  satisfied  if the
         Trustee   shall   have  made   demand  on  the   Servicer   for  such
         indemnification,  but the  Servicer is unable to satisfy  such demand
         due to its insolvency);

                      (ii) 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;

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

                      (iv)  notwithstanding  anything to the  contrary in this
         Section  6.11,  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 6.11 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  6.12.  Fees and  Expenses of Trustee.  The Trustee  shall be
entitled to receive,  and is authorized to pay to itself, the amount of income
or gain earned from the investment of funds in the  Certificate  Account.  The
Trustee shall be entitled to  reimbursement  of reasonable  disbursements  and
expenses made or incurred by the Trustee in accordance  with the provisions of
this Agreement,  but not for (i) any such expense,  disbursement or advance as
may arise from the  Trustee's  negligence  or willful  misconduct  or (ii) any
amount expressly  required under this Agreement to be paid by the Trustee from
its own funds.

         Section  6.13.  Collection of Monies.  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 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 Mortgage Loans from
the Servicer, the Trustee shall request the Servicer to make such distribution
as  promptly  as  practicable  or  legally  permitted.  If the  Trustee  shall
subsequently receive any such amount, it may withdraw such request.

         Section 6.14.  Trustee To Act;  Appointment  of Successor.  (a) If an
Event of  Default  shall  occur,  then,  in each and every  case,  subject  to
applicable  law,  so long as any such  Event of  Default  shall  not have been
remedied within any period of time  prescribed by the Seller's  Warranties and
Servicing Agreement, the Trustee by notice in writing to the Servicer may, and
shall,  if so directed by  Certificateholders  evidencing more than 50% of the
Class  Certificate  Principal  Amount (or Aggregate  Notional  Amount) of each
Class of  Certificates,  terminate  all of the rights and  obligations  of the
Servicer under the Seller's  Warranties and Servicing  Agreement and in and to
the Mortgage  Loans and the proceeds  thereof.  On or after the receipt by the
Servicer of such written notice, all authority and power of the Servicer,  and
only in its capacity as Servicer  under the Seller's  Warranties and Servicing
Agreement, whether with respect to the Mortgage Loans or otherwise, shall pass
to and be  vested  in the  Trustee  pursuant  to and  under  the  terms of the
Seller's  Warranties  and  Servicing  Agreement;  and the  Trustee  is  hereby
authorized  and empowered to execute and deliver,  on behalf of the defaulting
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.

         If any Event of Default  shall  occur,  the  Trustee  shall  promptly
notify  the Rating  Agencies  and the Class  2-A3  Certificate  Insurer of the
nature and extent of such Event of Default. The Trustee shall immediately give
written notice to the Servicer upon such Servicer's  failure to remit funds on
the Remittance Date.

         (b) On  and  after  the  time  the  Servicer  receives  a  notice  of
termination  from the  Trustee  pursuant  to Section  6.14(a)  or the  Trustee
receives the  resignation  of the Servicer  evidenced by an Opinion of Counsel
pursuant to the applicable  provision of the Seller's Warranties and Servicing
Agreement,  the Trustee,  unless another  servicer shall have been  appointed,
shall be the successor in all respects to the Servicer in its capacity as such
under this Agreement and the transactions set forth or provided for herein and
shall   have  all  the   rights   and   powers  and  be  subject  to  all  the
responsibilities,   duties  and  liabilities   relating  thereto  and  arising
thereafter placed on the Servicer under the Seller's  Warranties and Servicing
Agreement,  including  the  obligation  to  make  Advances  pursuant  to  this
Agreement,  but in no event  will the  Trustee  have  the  obligation  to make
Advances of the Retained Yield; provided, however, that any failure to perform
such duties or  responsibilities  caused by the Servicer's  failure to provide
information  required by the Seller's Warranties and Servicing Agreement shall
not be considered a default by the Trustee hereunder. In addition, the Trustee
shall have no responsibility  for any act or omission of the Servicer prior to
the issuance of any notice of termination.  In the Trustee's  capacity as such
successor,  the Trustee shall have the same  limitations  on liability  herein
granted to the  Servicer.  As  compensation  therefor,  the  Trustee  shall be
entitled  to  receive  all  compensation  payable  to the  Servicer  under the
Seller's Warranties and Servicing Agreement,  including the applicable portion
of the related Servicing Fee.

         (c)  Notwithstanding  the  above,  the  Trustee  may,  if it shall be
unwilling to continue to so act, or shall, if it is unable to so act, appoint,
or petition a court of  competent  jurisdiction  to appoint,  any  established
housing and home finance institution  servicer,  master servicer,  servicer or
mortgage servicing institution having a net worth of not less than $15,000,000
and meeting such other standards for a successor  servicer as are set forth in
the Seller's  Warranties  and  Servicing  Agreement,  as the successor to such
Servicer  in  the  assumption  of  all  of  the  responsibilities,  duties  or
liabilities  of a servicer,  like the Servicer.  Any entity  designated by the
Trustee as a successor Servicer may be an Affiliate of the Trustee;  provided,
however,  that,  unless such Affiliate  meets the net worth  requirements  and
other standards set forth herein for a successor servicer, the Trustee, in its
individual  capacity shall agree, at the time of such  designation,  to be and
remain liable to the Trust Fund for such Affiliate's  actions and omissions in
performing  its duties  hereunder.  In connection  with such  appointment  and
assumption,  the Trustee may make such  arrangements  for the  compensation of
such  successor  out of payments on  Mortgage  Loans as it and such  successor
shall agree;  provided,  however, that no such compensation shall be in excess
of that permitted to the Servicer.  The Trustee and such successor  shall take
such  actions,  consistent  with  this  Agreement,  as shall be  necessary  to
effectuate any such succession and may make other arrangements with respect to
the servicing to be conducted  hereunder which are not inconsistent  herewith.
The Servicer shall  cooperate  with the Trustee and any successor  servicer in
effecting  the  termination  of the  Servicer's  responsibilities  and  rights
hereunder   including,   without  limitation,   notifying  Mortgagors  of  the
assignment of the servicing  functions and providing the Trustee and successor
servicer, as applicable, all documents and records in electronic or other form
reasonably  requested  by it to enable it to assume the  Servicer's  functions
hereunder  and the  transfer to the  Trustee or such  successor  servicer,  as
applicable,  all  amounts  which  shall at the  time be or  should  have  been
deposited by the Servicer in the Certificate  Account and any other account or
fund  maintained  with respect to the  Certificates  or thereafter be received
with  respect  to the  Mortgage  Loans.  Neither  the  Trustee  nor any  other
successor servicer shall be deemed to be in default hereunder by reason of any
failure to make,  or any delay in making,  any  distribution  hereunder or any
portion  thereof caused by (i) the failure of the Servicer to deliver,  or any
delay in  delivering,  cash,  documents or records to it, (ii) to cooperate as
required by the Seller's Warranties and Servicing Agreement,  (iii) to deliver
the Mortgage  Loan data to the Trustee as required by the Seller's  Warranties
and  Servicing  Agreement  or  (iv)  restrictions  imposed  by any  regulatory
authority having jurisdiction over the Servicer.

         Section 6.15.  Additional  Remedies of Trustee Upon Event of Default.
During  the  continuance  of any Event of  Default,  so long as such  Event of
Default shall not have been remedied,  the Trustee,  in addition to the rights
specified  in  Section  6.14,  shall  have the  right,  in its own name and as
trustee of an express trust, to take all actions now or hereafter  existing at
law, in equity or by statute to enforce its rights and remedies and to protect
the interests,  and enforce the rights and remedies, of the Certificateholders
and  the  Class  2-A3  Certificate  Insurer  (including  the  institution  and
prosecution  of all judicial,  administrative  and other  proceedings  and the
filings  of  proofs  of claim  and debt in  connection  therewith).  Except as
otherwise expressly provided in this Agreement, no remedy provided for by this
Agreement  shall be exclusive of any other  remedy,  and each and every remedy
shall be  cumulative  and in  addition  to any other  remedy,  and no delay or
omission to exercise any right or remedy shall impair any such right or remedy
or shall be deemed to be a waiver of any Event of Default.

         Section 6.16. Waiver of Defaults. 35% or more of the Aggregate Voting
Interests of  Certificateholders  may waive any default or Event of Default by
the  Servicer  in  the  performance  of its  obligations  under  the  Seller's
Warranties and Servicing  Agreement except that a default in the making of any
required deposit to the Certificate  Account that would result in a failure of
the Trustee to make any  required  payment of  principal of or interest on the
Certificates  may only be  waived  with the  consent  of 100% of the  affected
Certificateholders. Upon any such waiver of a past default, such default shall
cease to exist, any Event of Default arising therefrom shall be deemed to have
been  remedied for every  purpose of this  Agreement,  and, to the extent that
such default  related to the  Servicer's  obligation to make any Advance,  the
Trustee shall not be obligated to make such Advance,  notwithstanding anything
to the  contrary  in  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  6.17.  Notification  to  Holders.  Upon  termination  of the
Servicer  or  appointment  of a successor  Servicer,  in each case as provided
herein,  the Trustee shall promptly mail notice thereof by first class mail to
the   Certificateholders  at  their  respective  addresses  appearing  on  the
Certificate  Register.  The  Trustee  shall  also,  within  45 days  after the
occurrence of any Event of Default known to the Trustee,  give written  notice
thereof to  Certificateholders,  unless such Event of Default  shall have been
cured or waived  prior to the  issuance  of such notice and within such 45-day
period.

         Section 6.18. Directions by Certificateholders  and Duties of Trustee
During  Event of Default.  Subject to the  provisions  of Section 8.01 hereof,
during  the  continuance  of any Event of  Default,  Holders  of  Certificates
evidencing  not less than 25% of the Class  Certificate  Principal  Amount (or
Aggregate  Notional Amount) of each Class of Certificates may direct 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;  provided,  however,  that  the  Trustee  shall  be  under no
obligation  to pursue any such  remedy,  or to  exercise  any of the trusts or
powers vested in it by this Agreement (including,  without limitation, (i) the
conducting or defending of any administrative  action or litigation  hereunder
or in  relation  hereto  and  (ii)  the  terminating  of the  Servicer  or any
successor  servicer  from its rights and duties as servicer  hereunder) at the
request,  order or  direction  of any of the  Certificateholders,  unless such
Certificateholders  shall have offered to the Trustee  reasonable  security or
indemnity  against the cost,  expenses and  liabilities  which may be incurred
therein or thereby; and, provided further,  that, subject to the provisions of
Section  8.01,  the Trustee shall have the right to decline to follow any such
direction if the Trustee, in accordance with an Opinion of Counsel, determines
that the action or  proceeding so directed may not lawfully be taken or if the
Trustee in good faith  determines  that the action or  proceeding  so directed
would  involve it in  personal  liability  or be unjustly  prejudicial  to the
non-assenting Certificateholders.

         Section 6.19.  Action Upon Certain  Failures of the Servicer and Upon
Event of Default. In the event that the Trustee shall have actual knowledge of
any action or inaction of the Servicer, which would become an Event of Default
upon the Servicer's failure to remedy the same after notice, the Trustee shall
give notice thereof to the Servicer.  For all purposes of this  Agreement,  in
the absence of actual knowledge by a Responsible  Officer of the Trustee,  the
Trustee  shall not be deemed to have  knowledge of any failure of the Servicer
or any other  Event of  Default  unless  notified  thereof  in  writing by the
Servicer or by a Certificateholder.

                                  ARTICLE VII

                           PURCHASE AND TERMINATION

                               OF THE TRUST FUND

         Section  7.01.   Termination   of  Trust  Fund  Upon   Repurchase  or
Liquidation of All Mortgage Loans. (a) The obligations and responsibilities of
the Trustee  created  hereby (other than the obligation of the Trustee to make
payments to  Certificateholders as set forth in Section 7.02), shall terminate
on the  earlier  of (i) the final  payment  or other  liquidation  of the last
Mortgage  Loan  remaining  in the Trust  Fund and the  disposition  of all REO
Property  and  (ii)  the  sale  of the  property  held  by the  Trust  Fund in
accordance with Section 7.01(b); provided, however, that in no event shall the
Trust Fund created hereby continue beyond the earlier of (i) the expiration of
21 years from the death of the last survivor of the  descendants  of Joseph P.
Kennedy, the late Ambassador of the United States to the Court of St. James's,
living on the date hereof,  and (ii) the Latest  Possible  Maturity  Date. Any
termination  of the Trust Fund  shall be carried  out in such a manner so that
the  termination of each REMIC included  therein shall qualify as a "qualified
liquidation" under the REMIC Provisions.

         (b) On any  Distribution  Date occurring  after the date on which the
aggregate Scheduled Principal Balance of the Mortgage Loans in either Mortgage
Pool is less than 5% of the Cut-off Date  Aggregate  Principal  Balance of the
Mortgage  Loans in such Pool,  the Depositor will have the option to cause the
sale of the Mortgage Loans, any REO property and any other property  remaining
in such Pool. The property of such Pool shall be sold at a price equal to: (i)
100% of the unpaid principal  balance of each Mortgage Loan on the day of such
purchase plus interest  accrued  thereon at the applicable  Mortgage Rate with
respect to any  Mortgage  Loan to the Due Date in the Due  Period  immediately
preceding the related  Distribution Date to the date of such repurchase,  (ii)
the fair market value of any REO Property and any other  property held by such
Pool,  such fair market value to be  determined  by an appraiser or appraisers
mutually agreed upon by the Servicer and the Trustee,  (iii) any  unreimbursed
Advances made by the Servicer or the Trustee,  including  Servicing  Advances,
and (iv) in the case of the termination of Pool 2, any  Reimbursement  Amounts
due to the Class 2-A3  Certificate  Insurer.  The termination of both Mortgage
Pools  pursuant  to this  Section  7.01(b)  shall be deemed an adoption by the
Trust Fund of a plan of complete liquidation pursuant to Section 7.03.

         Section 7.02. 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 with respect
to the  Certificate  Group,  shall be given  promptly  by the Trustee by first
class mail to the applicable Certificateholders mailed no later than the later
of five Business Days after the Trustee has received notice from the Depositor
of its intent to  exercise  its right to cause the  termination  of a Mortgage
Pool pursuant to Section 7.01(b) or the final payment or other  liquidation of
the last  Mortgage  Loan or REO Property in the Trust Fund.  Such notice shall
specify  (A) the  Distribution  Date  upon  which  final  distribution  on the
Certificates  of the  Certificate  Group  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  such
Certificates  at the office or agency of the Trustee  therein  specified.  The
Trustee shall give such notice to the  Certificate  Registrar at the time such
notice is given to  Holders  of the  Certificates.  Upon  termination  of both
Mortgage Pools,  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 second 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 the second 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 the second 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  Mortgage  Certificateholder's  failure  to
surrender its Certificate(s) for payment of the final distribution  thereon in
accordance with this Section.

         Section 7.03. Additional Trust Fund Termination Requirements. (a) The
Trust Fund shall be  terminated in  accordance  with the following  additional
requirements,  unless the Trustee seeks, and subsequently receives, an Opinion
of  Counsel,  addressed  to the  Trustee to the effect that the failure of the
Trust Fund to comply with the  requirements  of this Section 7.03 will not (i)
result in the  imposition of taxes on any REMIC under the REMIC  Provisions or
(ii) cause any REMIC  established  hereunder  to fail to qualify as a REMIC at
any time that any Certificates are outstanding:

                      (i)  Within 89 days  prior to the time of the  making of
         the final payment on the Certificates, the Trustee (upon notification
         by the Depositor  that it intends to exercise its option to cause the
         termination  of the  Trust  Fund)  shall  adopt  a plan  of  complete
         liquidation  of the Trust Fund on behalf of each  REMIC,  meeting the
         requirements of a qualified liquidation under the REMIC Provisions;

                      (ii) The sale of the assets of the Trust  Fund  pursuant
         to Section  7.02 shall be a sale for cash and shall occur at or after
         the time of adoption of such a plan of complete liquidation and prior
         to the time of making of the final payment on the Certificates;

                      (iii) On the date  specified  for final  payment  of the
         Certificates, the Trustee shall make final distributions of principal
         and interest on the Certificates in accordance with Section 5.02 and,
         after  payment  of,  or  provision  for  any  outstanding   expenses,
         distribute or credit, or cause to be distributed or credited,  to the
         Holders  of the  Residual  Certificates  all cash on hand  after such
         final  payment  (other than cash  retained to meet  claims),  and the
         Trust Fund (and each REMIC) shall terminate at that time; and

                      (iv)  In  no  event  may  the  final   payment   on  the
         Certificates  or the final  distribution  or credit to the Holders of
         the Residual Certificates be made after the 89th day from the date on
         which the plan of complete liquidation is adopted.

         (b) By its acceptance of a Residual Certificate,  each Holder thereof
hereby (i)  authorizes  the Trustee to take such action as may be necessary to
adopt a plan of complete  liquidation  of the related REMIC and (ii) agrees to
take  such  other  action  as may be  necessary  to  adopt a plan of  complete
liquidation of the related REMIC,  which  authorization  shall be binding upon
all successor Residual Certificateholders.

                                 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  Aggregate   Notional  Amount)  of
Certificates of each Class shall have made written request upon the Trustee to
institute such action, suit or proceeding in its own name as Trustee hereunder
and shall have  offered to the Trustee  such  reasonable  indemnity  as it may
require against the cost,  expenses and liabilities to be incurred  therein or
thereby,  and the  Trustee,  for sixty days after its receipt of such  notice,
request and offer of indemnity,  shall have  neglected or refused to institute
any such action,  suit or proceeding and no direction  inconsistent  with such
written  request has been given such Trustee during such  sixty-day  period by
such Certificateholders; it being understood and intended, and being expressly
covenanted by each  Certificateholder  with every other  Certificateholder and
the Trustee,  that no one or more Holders of Certificates shall have any right
in any manner  whatever  by virtue or by  availing  of any  provision  of this
Agreement  to affect,  disturb or  prejudice  the rights of the Holders of any
other of such  Certificates,  or to obtain or seek to obtain  priority over or
preference  to any other  such  Holder,  or to  enforce  any right  under this
Agreement,  except in the manner  herein  provided  and for the benefit of all
Certificateholders.  For the protection  and  enforcement of the provisions of
this  Section,  each and  every  Certificateholder  and the  Trustee  shall be
entitled to such relief as can be given either at law or in equity.

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

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

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

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

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

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

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

                                  ARTICLE IX

                ADMINISTRATION AND SERVICING OF MORTGAGE LOANS

         Section  9.01.  Trustee To Retain  Possession  of Certain  Documents.
Until all  amounts  distributable  in  respect of the  Certificates  have been
distributed in full, the Trustee (or its  custodian)  shall retain  possession
and custody of each Mortgage File in accordance  with and subject to the terms
and conditions of this  Agreement;  provided,  that documents  relating to any
Additional Collateral may be held by Custodian on behalf of the Trustee.

         Section 9.02.  Preparation of Tax Returns and Other Reports.  (a) The
Trustee  shall  prepare or cause to be  prepared  on behalf of the Trust Fund,
based upon the  information  furnished  by the Servicer or  calculated  by the
Trustee in accordance with this Agreement  pursuant to  instructions  given by
the Depositor, and shall file federal tax returns and appropriate state income
tax  returns  and such other  returns as may be  required  by  applicable  law
relating to the Trust Fund and shall  forward  copies to the  Depositor of all
such returns and Form 1099 information and such other  information  within the
control of the Trustee as the Depositor may reasonably request in writing, and
shall  forward  to  each   Certificateholder   such  forms  and  furnish  such
information  within the control of the Trustee as are required by the Code and
the REMIC Provisions to be furnished to them, and will prepare and disseminate
to Certificateholders  Form 1099s (or otherwise furnish information within the
control of the Trustee) to the extent required by applicable law.

         (b) The  Trustee  shall  prepare and file with the  Internal  Revenue
Service ("IRS"), on behalf of the Trust Fund, an application on IRS Form SS-4.

         (c) The  Depositor  will  prepare or cause to be prepared the initial
current report on Form 8-K and thereafter the Trustee will prepare or cause to
be prepared Forms 10-K and 10-Q (if necessary),  or monthly current reports on
Form 8-K, on behalf of the Trust Fund, as may be required by applicable law or
regulation,  and will file such reports electronically with the Securities and
Exchange  Commission  (the  "SEC").  The Trustee will sign each such report on
behalf of the Trust Fund,  and will  forward a copy of each such report to the
Depositor  promptly  after  such  report  has been  filed  with  the SEC.  The
Depositor  agrees to use its best  efforts to seek to  terminate  such  filing
obligation  after the period during which such filings are required  under the
Securities Exchange Act of 1934.

         Section 9.03.  Release of Mortgage Files.  (a) Upon becoming aware of
the payment in full of any Mortgage Loan, or upon receipt by the Servicer of a
notification  that payment in full has been escrowed in a manner customary for
payment  to the  Trustee  on the  next  Remittance  Date,  the  Servicer  will
immediately  notify the Trustee (or the Custodian) by a  certification  (which
certification  shall  include  a  statement  to the  effect  that all  amounts
received in  connection  with such payment that are required to be remitted to
the Trustee have been or will be so remitted) of a Servicing Officer and shall
request the Trustee (or the  Custodian) to deliver to the Servicer the related
Mortgage File. Upon receipt of such certification and request, the Trustee (or
the  Custodian)  shall  promptly  release  the  related  Mortgage  File to the
Servicer and the Trustee shall have no further  responsibility  with regard to
such Mortgage File. Upon any such payment in full, the Trustee  authorizes the
Servicer  to give,  as agent  for the  Trustee,  as the  mortgagee  under  the
Mortgage that secured the Mortgage  Loan, an  instrument of  satisfaction  (or
assignment of mortgage  without  recourse)  regarding  the Mortgaged  Property
subject to the Mortgage,  which  instrument of satisfaction or assignment,  as
the case may be, shall be delivered to the Person or Persons  entitled thereto
against receipt therefor of such payment,  it being understood and agreed that
no expenses  incurred in connection  with such  instrument of  satisfaction or
assignment,  as the  case  may be,  shall  be  chargeable  to the  Certificate
Account.

         (b)  From  time to time  and as  appropriate  for  the  servicing  or
foreclosure  of any Mortgage  Loan and in accordance  with Accepted  Servicing
Practices,  the Trustee (or the  Custodian)  shall  execute such  documents as
shall be  prepared  and  furnished  to the  Trustee by the  Servicer  (in form
reasonably  acceptable to the Trustee) and as are necessary to the prosecution
of any such proceedings. The Trustee (or the Custodian) shall, upon request of
the Servicer and delivery to the Trustee (or the Custodian) of a trust receipt
signed by a Servicing  Officer  substantially  in the form of Exhibit C (or in
the form acceptable to FNMA or FHLMC),  release the related Mortgage File held
in its  possession  or  control to the  Servicer.  Such  trust  receipt  shall
obligate  the  Servicer  to return the  Mortgage  File to the  Trustee (or the
Custodian)  when the need therefor by the Servicer no longer exists unless the
Mortgage  Loan  shall  be  liquidated,  in  which  case,  upon  receipt  of  a
certificate of a Servicing  Officer similar to that specified above, the trust
receipt shall be released by the Trustee (or the Custodian) to the Servicer.

         (c) The  Trustee  covenants  and agrees  that it will comply with all
relevant laws and regulations governing the custody,  processing,  release and
delivery of the Mortgage Loan documents within its possession or control.

                                   ARTICLE X

                            REMIC ADMINISTRATION*

         Section 10.01. REMIC Administration.  As set forth in the Preliminary
Statement,  the Trustee shall elect REMIC status in accordance  with the REMIC
Provisions  with  respect  to each of the Lower  Tier REMIC and the Upper Tier
REMIC.  The  Trustee  shall  make  such  elections  on  Forms  1066  or  other
appropriate  federal tax or information  return for the taxable year ending on
the last day of the calendar year in which the  Certificates  are issued.  For
purposes of such elections,  the Class LT1 Interest and the Class LT2 Interest
are designated as regular interests in the Lower Tier REMIC. The Certificates,
other than the Class R Certificate, the Class AX Certificate, and the Class AP
Certificate,  and each Component of the Class AX Certificate  and the Class AP
Certificate,  are designated as regular interests in the Upper Tier REMIC. The
Class LTR  Interest  and the Class R  Certificate,  are hereby  designated  as
representing  ownership  of the  residual  interest  in each of the Lower Tier
REMIC and the Upper Tier REMIC.

         (a) The Closing Date is hereby  designated  as the  "Startup  Day" of
each REMIC within the meaning of section 86OG(a)(9) of the Code.

         (b) The  Trustee  shall  pay any and all tax  related  expenses  (not
including taxes) of each REMIC,  including but not limited to any professional
fees  or  expenses  related  to  audits  or  any  administrative  or  judicial
proceedings  with  respect to such REMIC that  involve  the  Internal  Revenue
Service  or  state  tax  authorities,  but  only to the  extent  that (i) such
expenses are  ordinary or routine  expenses,  including  expenses of a routine
audit but not expenses of  litigation  (except as described in (ii));  or (ii)
such expenses or liabilities  (including taxes and penalties) are attributable
to the  negligence  or willful  misconduct  of the Trustee in  fulfilling  its
duties hereunder (including its duties as tax return preparer).

         (c) The Trustee  shall  prepare,  sign,  and file all of each REMIC's
federal  and  state  tax  and  information  returns  as  such  REMIC's  direct
representative.  The  expenses of preparing  and filing such returns  shall be
borne by the Trustee.

         (d) The Trustee or its designee shall perform on behalf of each REMIC
all reporting and other tax compliance  duties that are the  responsibility of
each REMIC under the Code, the REMIC Provisions,  or other compliance guidance
issued by the Internal Revenue Service or any state or local taxing authority.
Among its other  duties,  if required by the Code,  the REMIC  Provisions,  or
other such  guidance,  the Trustee  shall provide (i) to the Treasury or other
governmental authority such information as is necessary for the application of
any tax relating to the transfer of a Residual Certificate to any disqualified
person or organization and (ii) to the Certificateholders  such information or
reports as are required by the Code or REMIC Provisions.










- ----------------------------
* Subject to change after review by Brown & Wood tax department.














         (e) The Trustee and the Holders of Certificates shall take any action
or cause each REMIC to take any action  necessary  to create or  maintain  the
status of such REMIC as a REMIC under the REMIC  Provisions  and shall  assist
each other as necessary to create or maintain such status. Neither the Trustee
nor the Holder of any Residual  Certificate  shall take any action,  cause any
REMIC to take any  action or fail to take (or fail to cause to be  taken)  any
action that,  under the REMIC  Provisions,  if taken or not taken, as the case
may be,  could (i) endanger the status of such REMIC as a REMIC or (ii) result
in the  imposition of a tax upon such REMIC  (including but not limited to the
tax on prohibited  transactions as defined in Code Section  860F(a)(2) and the
tax on  prohibited  contributions  set forth on  Section  860G(d) of the Code)
(either such event,  an "Adverse REMIC Event") unless the Trustee has received
an  Opinion  of  Counsel  (at the  expense  of the party  seeking to take such
action) to the effect  that the  contemplated  action will not  endanger  such
status or result in the imposition of such a tax. In addition, prior to taking
any action  with  respect to a REMIC or the assets  therein,  or causing  such
REMIC to take any action,  which is not expressly permitted under the terms of
this  Agreement,  any Holder of a Residual  Certificate  will consult with the
Trustee or its designee, in writing, with respect to whether such action could
cause an Adverse REMIC Event to occur with respect to such REMIC,  and no such
Person  shall take any such action or cause such REMIC to take any such action
as to which the Trustee has advised it in writing that an Adverse  REMIC Event
could occur.

         (f) Each Holder of a Residual  Certificate shall pay when due any and
all taxes  imposed  on the  related  REMIC by  federal  or state  governmental
authorities.  To the extent  that such Trust  taxes are not paid by a Residual
Certificateholder,  the  Trustee  shall pay any  remaining  REMIC taxes out of
current  or  future  amounts  otherwise  distributable  to the  Holder  of the
Residual  Certificate in such REMIC or, if no such amounts are available,  out
of other amounts held in the  Certificate  Account,  and shall reduce  amounts
otherwise  payable to holders of regular  interests in such REMIC, as the case
may be.

         (g) The Trustee  shall,  for federal  income tax  purposes,  maintain
books and  records  with  respect to each  REMIC on a calendar  year and on an
accrual basis.

         (i) No additional contributions of assets shall be made to any REMIC,
except as  expressly  provided  in this  Agreement  with  respect to  eligible
substitute  mortgage  loans  if  permitted  by  the  Seller's  Warranties  and
Servicing Agreement.

         (h) The  Trustee  shall not enter into any  arrangement  by which any
REMIC will receive a fee or other compensation for services.

         Section 10.02.  Prohibited  Transactions and Activities.  Neither the
Depositor nor the Trustee shall sell, dispose of, or substitute for any of the
Mortgage Loans,  except in a disposition  pursuant to (i) the foreclosure of a
Mortgage Loan, (ii) the bankruptcy of the Trust Fund, (iii) the termination of
each REMIC  pursuant to Article  VII of this  Agreement,  (iv) a  substitution
pursuant to Article II of this Agreement or (v) a repurchase of Mortgage Loans
pursuant  to  Article II of this  Agreement,  nor  acquire  any assets for any
REMIC,  nor sell or dispose of any investments in the Certificate  Account for
gain, nor accept any contributions to any REMIC after the Closing Date, unless
it has  received an Opinion of Counsel  (at the  expense of the party  causing
such sale, disposition,  or substitution) that such disposition,  acquisition,
substitution,  or acceptance will not (a) affect  adversely the status of such
REMIC as a REMIC or of the Certificates  other than the Residual  Certificates
as the regular interests  therein,  (b) affect the distribution of interest or
principal on the  Certificates,  (c) result in the  encumbrance  of the assets
transferred  or assigned to the Trust Fund (except  pursuant to the provisions
of  this  Agreement)  or  (d)  cause  such  REMIC  to be  subject  to a tax on
prohibited  transactions  or  prohibited  contributions  pursuant to the REMIC
Provisions.

         The Trustee  shall not consent to any  modification  of any  material
term of any Mortgage Loan unless it has received an Opinion of Counsel (at the
expense of the party  requesting  such  modification)  to the effect that such
modification  would not cause the Trust  Fund to fail to qualify as a REMIC or
result  in the  imposition  of any tax  under  Section  860(F)(a)  or  Section
860(G)(d) of the Code.

         Section 10.03. Indemnification with Respect to Certain Taxes and Loss
of REMIC  Status.  In the event  that any REMIC  fails to  qualify as a REMIC,
loses its  status as a REMIC,  or incurs  federal,  state or local  taxes as a
result of a prohibited transaction or prohibited  contribution under the REMIC
Provisions  due to the negligent  performance by the Trustee of its duties and
obligations  set forth herein,  the Trustee shall  indemnify the Holder of the
related  Residual  Certificate  against any and all losses,  claims,  damages,
liabilities or expenses ("Losses")  resulting from such negligence;  provided,
however, that the Trustee shall not be liable for any such Losses attributable
to the action or inaction  of the  Depositor,  or the Holder of such  Residual
Certificate,   as  applicable,   nor  for  any  such  Losses   resulting  from
misinformation  provided by the Holder of such Residual  Certificate  on which
the Trustee has relied. The foregoing shall not be deemed to limit or restrict
the rights and  remedies  of the Holder of such  Residual  Certificate  now or
hereafter  existing  at  law  or in  equity.  Notwithstanding  the  foregoing,
however,  in no event shall the Trustee have any  liability (1) for any action
or  omission  that is taken in  accordance  with  and in  compliance  with the
express  terms  of, or which is  expressly  permitted  by the  terms of,  this
Agreement,  (2)  for  any  losses  other  than  arising  out  of  a  negligent
performance by the Trustee of its duties and obligations set forth herein, and
(3) for  any  special  or  consequential  damages  to  Certificateholders  (in
addition to payment of principal and interest on the Certificates).

                                  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 REMIC  Provisions.  No such amendment  effected  pursuant to the preceding
sentence  shall, as evidenced by an Opinion of Counsel,  adversely  affect the
status  of any REMIC  created  pursuant  to this  Agreement,  nor  shall  such
amendment  effected pursuant to clause (iii) of such sentence adversely affect
in any  material  respect the  interests of any Holder  without  regard to the
Class 2-A3 Certificate  Insurance Policy. 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 (in
the case of the Class  2-A3  Certificates,  determined  without  regard to the
Class 2-A3  Certificate  Insurance  Policy) 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  Aggregate  Notional
Amount) 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 adversely affect the status of any REMIC
as a REMIC or cause a tax to be imposed on such REMIC;  and provided  further,
that no such  amendment  may (i)  reduce in any manner the amount of, or delay
the timing of, payments  received on Mortgage Loans,  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 Aggregate Notional Amount) 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
Aggregate Notional Amount) of each Class of Certificates affected thereby. For
purposes of this  paragraph,  references  to "Holder"  or  "Holders"  shall be
deemed to  include,  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.

         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 Notional Amount),  Certificates owned by the
Depositor,  the Trustee or the  Servicer or  Affiliates  thereof are not to be
counted so long as such  Certificates are owned by the Depositor,  the Trustee
or the Servicer or Affiliates 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  9.02(c) and (ii) a copy of any 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,  Structured  Asset  Securities
Corporation,  200  Vesey  Street,  12th  Floor,  New  York,  New  York  10285,
Attention:  Mark Zusy,  (b) in the case of the  Trustee,  U.S.  Bank  National
Association,  180 East Fifth  Street,  St. Paul,  Minnesota  55101  Attention:
Structured  Finance (First  Nationwide  Trust 1999-1/ SASCO 1999-1) and (c) in
the case of the Class 2-A3 Certificate  Insurer,  MBIA Insurance  Corporation,
113  King  Street,  Armonk,  New  York  10504,  Attention:  Insured  Portfolio
Management   -   Structured   Finance   (IMP-SF),   First   Nationwide   Trust
1999-1/Structured   Asset   Securities   Corporation   Mortgage   Pass-Through
Certificates, Series 1999-1, Class 2-A3 Certificates, or as to each party such
other address as may hereafter be furnished by such Party to the other parties
in writing. Any notice required or permitted to be mailed to a Holder shall be
given by first class mail,  postage prepaid,  at the address of such Holder as
shown in the  Certificate  Register.  Any  notice  so mailed  within  the time
prescribed in this Agreement shall be conclusively  presumed to have been duly
given, whether or not the Holder receives such notice.

         Section 11.08.  Severability of Provisions. If any one or more of the
covenants, agreements,  provisions or terms of this Agreement shall be for any
reason whatsoever held invalid, then such covenants, agreements, provisions or
terms shall be deemed  severable  from the  remaining  covenants,  agreements,
provisions or terms of this  Agreement and shall in no way affect the validity
or  enforceability  of  the  other  provisions  of  this  Agreement  or of the
Certificates or the rights of the Holders thereof.

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

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

         Section 11.11.  Benefits of Agreement.  (a) Subject to Section 11.14,
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,  except
to the extent specified in paragraph (b) of this Section 11.11.

         (b) Notwithstanding any provision herein to the contrary, the parties
to this Agreement agree that it is  appropriate,  in furtherance of the intent
of such parties as set forth herein,  that the Servicer receive the benefit of
the provisions of Section 9.03 hereof and of this Section 11.11 as an intended
third party  beneficiary of this  Agreement to the extent of such  provisions.
The Trustee shall have the same obligations to the Servicer under Section 9.03
hereof as if the  Servicer  were a party to this  Agreement,  and the Servicer
shall have the same rights and remedies to enforce the  provisions  of Section
9.03 hereof and this  Section  11.11 as if the  Servicer  were a party to this
Agreement.

         Section  11.12.  Special  Notices  to the  Rating  Agencies.  (a) The
Depositor  shall give,  prompt notice to the Rating  Agencies and to the Class
2-A3  Certificate  Insurer 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  appointment  of any  successor to the Servicer
         pursuant to Section 6.14;

                      (iii)  the  making  of a final  payment  on the  Group 2
         Certificates pursuant to Section 7.02;

                      (iv) the  occurrence  of an Event of  Default  under the
         Seller's Warranties and Servicing Agreement;

                      (v) the termination of the rights and obligations of the
         Servicer pursuant to the Seller's Warranties and Servicing Agreement;
         and

                      (vi) the appointment of any successor Servicer under the
         Seller's Warranties and Servicing Agreement.

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

         If to Fitch to:

         One State Street Plaza
         New York, New York  10004

         If to S&P, to:

         Standard & Poor's Ratings Services,
         A division of The McGraw-Hill Companies, Inc.
         26 Broadway, 15th Floor
         New York, New York 10004
         Attention: Residential Mortgages

         (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.

         Section  11.14.  Matters  Relating  to  the  Class  2-A3  Certificate
Insurance  Policy.  (a) All  notices,  statements,  reports,  certificates  or
opinions required by this Agreement to be sent to any other party hereto or to
the  Class  2-A3  Certificateholders  shall  also be sent,  and any  report or
statement sent by the Servicer to the Trustee in accordance  with the Seller's
Warranties and Servicing  Agreement shall be sent by the Trustee, to the Class
2-A3 Certificate Insurer at the following address:

         MBIA Insurance Corporation
         113 King Street
         Armonk, New York  10504
         Attention:  Insured Portfolio Management - Structured Finance
         Re:   First Nationwide Trust 1999-1/Structured Asset Securities
               Corporation Mortgage Pass-Through Certificates, Series 
               1999-1, Class 2-A3 Certificates

or such other  address as the Class 2-A3  Certificate  Insurer  may  hereafter
furnish to the Depositor and the Trustee.

         (b)  Notwithstanding  any provision to the  contrary,  the parties to
this Agreement agree that it is appropriate, in furtherance of the interest of
such parties as set forth herein,  the Class 2-A3 Certificate  Insurer receive
the benefit of Sections 4.03,  5.02, 5.06 and 11.14 as an intended third party
beneficiary of this Agreement to the extent of such provisions.

         (c) No purchase of the property of the Trust Fund pursuant to Section
7.01(b) shall occur if such purchase  would result in a draw on the Class 2-A3
Certificate  Insurance Policy,  unless the Class 2-A3 Certificate  Insurer has
consented to such purchase.

         (d) All references herein to the rating of the Certificates  shall be
without regard to the Class 2-A3 Certificate Insurance Policy.


<PAGE>


         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.

                                     STRUCTURED ASSET SECURITIES
                                     CORPORATION, as Depositor


                                     By:/s/ Joseph J. Kelly 
                                       -------------------------
                                       Name:  Joseph J. Kelly
                                       Title:  Vice President


                                     U.S. BANK NATIONAL ASSOCIATION,
                                     as Trustee


                                     By:/s/ Eve D. Kaplan        
                                        -------------------------
                                        Name:  Eve D. Kaplan
                                        Title:  Vice President




For Purposes of Section 9.03 and 11.11, 
accepted and agreed to by:

FIRST NATIONWIDE MORTGAGE CORPORATION



By:/s/ Robert M. Bodell 
   ------------------------------------
Name:  Robert M. Bodell
Title:  Executive Vice President


<PAGE>


EXHIBIT A
- ---------

                             FORMS OF CERTIFICATES


<PAGE>


                                  Exhibit B-1
                                  -----------

                          FORM OF FINAL CERTIFICATION


                                                  ------------           
                                                         [Date]

Structured Asset Securities Corporation
200 Vesey Street
New York, New York 10285

          Re:    Trust Agreement (the "Trust Agreement"), dated as of 
     February 1, 1999 between Structured Asset Securities Corporation, 
     as Depositor and U.S. Bank National Association, as Trustee,
     with respect to First Nationwide Trust 1999-1/Structured Asset 
     Securities Corporation Mortgage Pass-Through Certificates, Series 1999-1

Ladies and Gentlemen:

         In  accordance  with  Section  2.02(b)  of the Trust  Agreement,  the
undersigned  hereby  certifies  that as to each  Mortgage  Loan  listed in the
Mortgage Loan Schedule (other than any Mortgage Loan paid in full or listed on
the attachment hereto) it (or the Custodian) has received:

         (i) the original  Mortgage Note endorsed  without  recourse in proper
form to the order of the Trustee;

         (ii) a duly executed Assignment of Mortgage or assignment of security
agreement;

         (iii) with  respect  to any  Mortgage  Loan other than a  Cooperative
Mortgage  Loan,  the  original  recorded  Mortgage,  and with  respect  to any
Cooperative   Mortgage  Loan,  the  original   recorded  pledge  and  security
agreement, with evidence of recording indicated thereon; or, if, in connection
with  any  Mortgage  Loan,  the  Depositor  (or  the  Servicer  or  any of its
correspondents,  at the  direction  of the  Seller and the  Depositor)  cannot
deliver  the  Mortgage  or pledge and  security  agreement  with  evidence  of
recording  thereon  because such document has been lost, the Depositor (or the
Servicer or its correspondents,  at the direction of the Seller and Depositor)
shall  deliver or cause to be delivered  to the  Trustee,  a photocopy of such
document  (certified  by the Servicer or its  correspondents  to be a true and
correct  copy)  together with a written  Opinion of Counsel  acceptable to the
Trustee and the  Depositor  that an original  recorded  Mortgage or pledge and
security  agreement is not required to enforce the  Trustee's  interest in the
Mortgage Loan;

         (iv)   if   applicable,   such   original   intervening   assignments
("Intervening  Assignments"),  as may be necessary to show a complete chain of
title to the Mortgage  from the  originator to the Trustee at the direction of
the Seller and the Depositor;  or, as to any such Intervening Assignment which
cannot be  delivered  because  such  Intervening  Assignment  has been lost, a
photocopy of such Intervening  Assignment and a certificate of the Servicer as
specified in Exhibit C-1 of the Seller's Warranties and Servicing Agreement.

         (v) with respect to any Mortgage Loan other than a Cooperative  Loan,
the original lender's Title Insurance Policy or a written  commitment to issue
such  Title  Insurance  Policy  or,  in lieu  thereof,  a copy  of such  Title
Insurance Policy;

         (vi) the original of each  assumption,  modification  or substitution
agreement,  if any,  relating to the  Mortgage  Loans (as and to the extent of
those Mortgage Loans specifically  identified by the Servicer to be subject to
any assumption, modification or substitution;

         (vii) with respect to any  Cooperative  Mortgage  Loan,  the original
Cooperative Loan Documents; and

         (viii)  the  original  additional   collateral  pledge  and  security
agreement  executed in connection  with each pledge of Additional  Collateral,
assigned to the Trustee.

         The  undersigned  hereby  certifies  that  as to each  Mortgage  Loan
identified on the Mortgage Loan Schedule,  other than any Mortgage Loan listed
on the attachment  hereto,  it has reviewed the documents listed above and has
determined  that each such document  appears to be complete  and,  based on an
examination of such documents,  the information set forth in the Mortgage Loan
Schedule is correct.

         Capitalized  words and phrases used herein shall have the  respective
meanings  assigned  to  them  in the  Trust  Agreement.  This  Certificate  is
qualified in all respects by the terms of said Trust Agreement.

                                  [Custodian]

                                  [[              ],
                                        as Trustee]


                                   By:________________________________
                                      Name:
                                      Title:


<PAGE>



                                  Exhibit B-2
                                  -----------

                              FORM OF ENDORSEMENT

         Pay to the order of U.S. Bank National  Association,  as trustee (the
"Trustee")  under a Trust  Agreement  dated as of  February  1, 1999,  between
Structured  Asset  Securities  Corporation,  as  Depositor,  and  the  Trustee
relating  to  First  Nationwide  Trust   1999-1/Structured   Asset  Securities
Corporation  Mortgage  Pass-Through   Certificates,   Series  1999-1,  without
recourse.

                                   ----------------------------------
                                   [current signatory on note]


                                   By:_______________________________
                                     Name:
                                     Title:


<PAGE>




                                   EXHIBIT C
                                   ---------

                 REQUEST FOR RELEASE OF DOCUMENTS AND RECEIPT

                                            
                                        ---------     
                                             [Date]

[Addressed to Trustee
or, if applicable, custodian]

         In connection with the administration of the mortgages held by you as
Trustee under a certain Trust Agreement dated as of  _________________  1, 199
____ between Structured Asset Securities Corporation,  as Depositor,  and you,
as Trustee (the "Trust Agreement"), the undersigned Servicer hereby requests a
release  of the  Mortgage  File held by you as  Trustee  with  respect  to the
following described Mortgage Loan for the reason indicated below.

         Mortgagor's Name:

         Address:

         Loan No.:

         Reason for requesting file:

         1. Mortgage Loan paid in full.  (The Servicer  hereby  certifies that
all amounts received in connection with the loan have been or will be credited
to the Collection Account or the Certificate Account (whichever is applicable)
pursuant to the Trust Agreement.)

         2. Mortgage Loan repurchased. (The Servicer hereby certifies that the
Purchase Price has been credited to the Collection  Account or the Certificate
Account (whichever is applicable) pursuant to the Trust Agreement.)

         3. Mortgage Loan  substituted.  (The Servicer hereby certifies that a
Qualifying  Substitute  Mortgage  Loan has been  assigned and delivered to you
along with the related Mortgage File pursuant to the Trust Agreement.)

         4. The Mortgage Loan is being foreclosed.

         5. Other. (Describe)

         The  undersigned  acknowledges  that the above  Mortgage File will be
held by the  undersigned  in  accordance  with  the  provisions  of the  Trust
Agreement  and will be  returned to you within ten (10) days of our receipt of
the  Mortgage  File,  except if the  Mortgage  Loan has been paid in full,  or
repurchased or substituted for a Qualifying Substitute Mortgage Loan (in which
case the Mortgage File will be retained by us  permanently)  and except if the
Mortgage  Loan is being  foreclosed  (in which case the Mortgage  File will be
returned when no longer required by us for such purpose).

         Capitalized  terms used herein  shall have the  meanings  ascribed to
them in the Trust Agreement.

                                        ----------------------------------
                                        [Name of Servicer]


                                        By:_______________________________
                                           Name:
                                           Title: Servicing Officer


<PAGE>


                                  EXHIBIT D-1
                                  ------------

         FORM OF RESIDUAL 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   _______________________
[description  of type of entity] duly organized and existing under the laws of
the [State of __________]  [United States],  on behalf of which he [she] makes
this affidavit.

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

                  3.   That  the  Purchaser   is   not   a      "disqualified
organization" within the meaning of Section 860E(e)(5) of the Internal Revenue
Code of  1986,  as  amended  (the  "Code")  and  will  not be a  "disqualified
organization"  as of  [date  of  transfer],  and  that  the  Purchaser  is not
acquiring a Residual 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, a "disqualified  organization"
means the United  States,  any state or  political  subdivision  thereof,  any
foreign   government,   any   international   organization,   any   agency  or
instrumentality  of any of the foregoing (other than an instrumentality if all
of its  activities are subject to tax and a majority of its board of directors
is not selected by such  governmental  entity),  any cooperative  organization
furnishing  electric energy or providing telephone service to persons in rural
areas as described in Code Section  1381(a)(2)(C),  or any organization (other
than a farmers' cooperative described in Code Section 521) that is exempt from
federal income tax unless such organization is subject to the tax on unrelated
business income imposed by Code Section 511.

                  4.  That the  Purchaser  is not,  and on ___________________ 
[insert date of transfer of Residual  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 a Residual Certificate.

                  5.  That  the  Purchaser  hereby   acknowledges  that  under
the terms of the Trust Agreement (the  "Agreement")  between  Structured Asset
Securities  Corporation and U.S. Bank National Association,  as Trustee, dated
as of February 1, 1999,  no transfer  of the  Residual  Certificates  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 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 Residual Certificates.

                  6.  That the  Purchaser   does  not  hold  REMIC    residual
securities  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 Residual Certificate.

                  8. That   the  Purchaser    will   not   transfer a Residual
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 a Residual  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 Residual Certificate as they become due.

                  10. That  the   Purchaser  (i)  is not  a  Non-U.S.   Person
or (ii) is a Non-U.S.  Person that holds a Residual  Certificate in connection
with the  conduct of a trade or  business  within  the  United  States and has
furnished the  transferor and the Trustee with an effective  Internal  Revenue
Service Form 4224 or successor form at the time and in the manner  required by
the  Code or  (iii)  is a  Non-U.S.  Person  that  has  delivered  to both the
transferor  and the Trustee an opinion of a nationally  recognized tax counsel
to the effect  that the  transfer  of such  Residual  Certificate  to it is in
accordance with the  requirements of the Code and the regulations  promulgated
thereunder  and that  such  transfer  of a  Residual  Certificate  will not be
disregarded  for  federal  income tax  purposes.  "Non-U.S.  Person"  means an
individual,  corporation,  partnership or other person other than a citizen or
resident of the United  States,  a  corporation,  partnership  or other entity
created  or  organized  in or  under  the  laws of the  United  States  or any
political  subdivision  thereof,  or an estate that is subject to U.S. federal
income  tax  regardless  of the  source of its  income,  or a trust if a court
within the United  States is able to  exercise  primary  supervision  over the
administration  of the  trust  and one or more  United  States  trustees  have
authority to control all substantial decisions of the trust.

                  11. That  the  Purchaser   agrees  to  such   amendments of
the Trust Agreement as may be required to further  effectuate the restrictions
on transfer of any Residual Certificate to such a "disqualified organization,"
an agent thereof, a Book-Entry  Nominee, or a person that does not satisfy the
requirements of paragraph 7 and paragraph 10 hereof.

                  12. That  the  Purchaser  consents  to  the  designation of
the  Trustee  as its agent to act as "tax  matters  person"  of the Trust Fund
pursuant to the Trust Agreement.


<PAGE>


                  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__.


<PAGE>


                                  EXHIBIT D-2
                                  -----------

             RESIDUAL CERTIFICATE TRANSFER AFFIDAVIT (TRANSFEROR)


                                                    -------------------
                                                                 Date

                  Re:      Structured Asset Securities Corporation
                           Mortgage Pass-Through Certificates Series 1999-1

                  _______________________  (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 a Residual 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:


<PAGE>


                                   EXHIBIT E
                                   ---------

                  SELLER'S WARRANTIES AND SERVICING AGREEMENT


<PAGE>


                                   EXHIBIT F
                                   ---------

                    FORM OF RULE 144A TRANSFER CERTIFICATE

         Re:      First Nationwide Trust 1999-1/Structured
                  Asset Securities Corporation
                  Mortgage Pass-Through Certificates
                  Series 1999-1                
                  ----------------------------------

                  Reference is hereby made to the Trust  Agreement dated as of
___________ 1, 199 (the "Trust Agreement") between Structured Asset Securities
Corporation,  as Depositor,  and [  __________________________  ], 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: ___________, ____


<PAGE>


                                   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  Pass-Through  Certificates,  Series 1999-1 (the "Privately
Offered   Certificates")  of  Structured  Asset  Securities  Corporation  (the
"Depositor"), we confirm that:

(1)      We have  received a copy of the Private  Placement  Memorandum  dated
         ______________ , 199 relating to the Privately  Offered  Certificates
         (the "Private  Placement  Memorandum"),  and 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 an
         exemption from registration in accordance with Rule 904 of Regulation
         S under the  Securities  Act,  (D)  pursuant  to the  exemption  from
         registration provided by Rule 144 under the Securities Act, or (E) 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 February 1, 1999 between the Depositor and U.S.
         Bank  National  Association,  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.

(6)      If we are acquiring ERISA-Restricted Certificates, we understand that
         in accordance with ERISA,  the Code and the Exemption,  no Plan as to
         which the Purchaser,  the Depositor,  any Servicer or Master Servicer
         or the Trustee is a party in interest or disqualified  person, and no
         person  acting on behalf of such a Plan may acquire such  Certificate
         unless the acquisition would constitute an exempt transaction under a
         statutory exemption or any of the administrative exemptions issued by
         the U.S. Department of Labor.

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


<PAGE>


         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:


<PAGE>


                                   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")  between  Structured  Asset  Securities
Corporation,  as Depositor,  and U.S. Bank National  Association,  as Trustee,
dated February 1, 1999, 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.


<PAGE>


                  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:


ATTEST:



- ---------------------------
STATE OF                  )
                          )ss.:
COUNTY OF       )

                  Personally appeared before me the above-named

         _________________,  known or proved to me to be the same  person  who
executed  the  foregoing  instrument  and to be the  _________________  of the
Investor,  and acknowledged that he executed the same as his free act and deed
and the free act and deed of the Investor.

                  Subscribed and sworn before me this _____ day of ___________
199__.

                                ----------------------------------
                                 NOTARY PUBLIC

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


<PAGE>


                                   EXHIBIT K
                                   ---------

                              CUSTODIAL AGREEMENT


<PAGE>


SCHEDULE A
- ----------

                            MORTGAGE LOAN SCHEDULE


<PAGE>


SCHEDULE B
- ----------

                           PRINCIPAL AMOUNT SCHEDULE




                                                                 EXECUTIN COPY

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


                          MBIA INSURANCE CORPORATION,
                                  as Insurer



                                LEHMAN CAPITAL,
                                   as Seller



                    STRUCTURED ASSET SECURITIES COPORATION,
                                 as Depositor


                                      and


                       U. S. BANK NATIONAL ASSOCIATION,
                                  as Trustee


                              INSURANCE AGREEMENT

                                  $21,457,000
                         First Nationwide Trust 1999-1
                    Structured Asset Securities Corporation
                      Mortgage Pass-Through Certificates,
                                 Series 1999-1
                            Class 2-A3 Certificates

                         Dated as of February 1, 1999



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


<PAGE>

                               TABLE OF CONTENTS
                                     Page

                                   Article I

                                  DEFINITIONS
<TABLE>
<CAPTION>

<S>          <C>                                                                                                <C>
Section 1.01. General Definitions................................................................................1
Section 1.02. Generic Terms......................................................................................3


                                  Article II

                   REPRESENTATIONS, WARRANTIES AND COVENANTS

Section 2.01. Representations, Warranties and Covenants of the Seller and the Depositor..........................4
Section 2.02. Representations, Warranties and Covenants of Trustee...............................................8


                                  Article III

                      THE POLICY; REIMBURSEMENT; SECURITY

Section 3.01. Agreement To Issue the Policy.....................................................................10
Section 3.02. Conditions Precedent to Issuance of the Policy....................................................10
Section 3.03. Payment of Fees and Premium.......................................................................11
Section 3.04. Payment Procedure.................................................................................11
Section 3.05. Reimbursement and Additional Payment Obligation of the Seller
          and the Depositor.....................................................................................11
Section 3.06. Indemnification by the Seller and the Depositor...................................................12


                                  Article IV

                              FURTHER AGREEMENTS

Section 4.01. Effective Date; Term of Agreement.................................................................13
Section 4.02. Waiver of Rights Further Assurances...............................................................14
Section 4.03. Obligations Absolute..............................................................................14
Section 4.04. Assignments; Reinsurance; Third-Party Rights......................................................14
Section 4.05. Liability of Insurer..............................................................................15
Section 4.06. Subrogation.......................................................................................15


                                   Article V

                              DEFAULTS; REMEDIES

Section 5.01. Defaults..........................................................................................15
Section 5.02. Remedies; No Remedy Exclusive.....................................................................16
Section 5.03. Waivers...........................................................................................16


                                  Article VI

                                 MISCELLANEOUS

Section 6.01. Amendments, Changes and Modifications.............................................................17
Section 6.02. Notices...........................................................................................17
Section 6.03. Severability......................................................................................18
Section 6.04. Governing Law.....................................................................................18
Section 6.05. Consent to Jurisdiction and Venue, Etc............................................................18
Section 6.06. Consent of Insurer................................................................................19
Section 6.07. Counterparts......................................................................................19
Section 6.08. Headings..........................................................................................19
Section 6.09. WAIVER OF TRIAL BY JURY...........................................................................19
Section 6.10. Entire Agreement..................................................................................19
Section 6.11. Third Party Beneficiary...........................................................................19

</TABLE>


<PAGE>

                              INSURANCE AGREEMENT

     THIS INSURANCE  AGREEMENT is made as of February 1, 1999 by and among MBIA
INSURANCE  CORPORATION  (the "Insurer"),  LEHMAN CAPITAL,  a Division of Lehman
Brothers  Holdings Inc., as Seller (the "Seller"),  STRUCTURED ASSET SECURITIES
COPORATION, as Depositor (the "Depositor"), and U.S. BANK NATIONAL ASSOCIATION,
a national  banking  association,  in its  capacity as trustee  under the Trust
Agreement (the "Trustee").


                                   RECITALS:

     WHEREAS,  the Trust  Agreement dated as of February 1, 1999 by and between
the  Depositor  and  the  Trustee  (the  "Trust  Agreement")  relating  to  the
$21,457,000   First  Nationwide  Trust  1999-1,   Structured  Asset  Securities
Corporation  Mortgage  Pass-Through  Certificates,  Series  1999-1  Class  2-A3
Certificates (the "Insured Certificates") provides for, among other things, the
issuance of mortgage backed  certificates,  representing  fractional  ownership
interests in the trust estate (the "Trust") established thereby;

     WHEREAS,   the  Depositor  has  requested   that  the  Insurer  issue  its
certificate  guaranty  insurance policy (the "Policy") to guarantee  payment of
Insured  Payments  (as defined in the Policy) to the Trustee for the benefit of
the Owners of the Insured  Certificates  upon such terms and conditions as were
mutually agreed upon by the parties and subject to the terms and the conditions
of the Policy;

     WHEREAS,  the parties hereto desire to specify the conditions precedent to
the  issuance of the Policy by the  Insurer  and to provide  for certain  other
matters;

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

                                   ARTICLE I

                                  DEFINITIONS

     Section  1.01.  GENERAL  DEFINITIONS.  The terms defined in this Article I
shall have the meanings  provided  herein for all  purposes of this  Agreement,
unless the context  clearly  requires  otherwise,  in both  singular and plural
form,  as  appropriate.  Capitalized  terms  used  in  this  Agreement  but not
otherwise  defined herein will have the meanings  assigned to such terms in the
Trust Agreement.

     "Agreement"  means this Insurance  Agreement dated as of February 1, 1999,
including any amendments or any supplements hereto as herein permitted.

     "Business  Day" means any day other than (i) a Saturday or a Sunday (ii) a
day on which the Insurer is closed or (iii) a day on which banking institutions
in New York  City or in the city in which  the  corporate  trust  office of the
Trustee under the Trust Agreement is located are authorized or obligated by law
or executive order to close.

     "Commitment"  means the  Commitment,  dated  February 24, 1999 between the
Lehman Brothers, Inc. and the Insurer, relating to the Insured Certificates.

     "Date of  Issuance"  means  the date on which  the  Policy  is  issued  as
specified therein.

     "Event of Default"  means any event of default  set forth in Section  5.01
hereof.

     "Financial Statements" means, with respect to the Seller and the Depositor
the balance sheets and the  statements of income and retained  earnings and the
notes thereto.

     "Late  Payment  Rate" means the rate of  interest  publicly  announced  by
Citibank,  N.A. at its principal office in New York, New York as its prime rate
(any  change in such prime rate of interest  to be  effective  on the date such
change is announced by Citibank,  N.A.) plus 3%. The Late Payment Rate shall be
computed on the basis of a year of 365 days  calculating  the actual  number of
days  elapsed.  In no event shall the Late Payment Rate exceed the maximum rate
permissible under law applicable to this Agreement limiting interest rates.

     "Material  Adverse  Change"  means,  in respect of any Person,  a material
adverse change in the ability of such Person to perform its  obligations  under
any of the Transaction Documents.

     "Moody's" means Moody's Investors Service,  Inc., a Delaware  corporation,
and any successor  thereto,  and, if such  corporation  shall for any reason no
longer perform the functions of a securities rating agency,  "Moody's" shall be
deemed to refer to any other nationally  recognized rating agency designated by
the Insurer.

     "Offering  Document"  means the Prospectus  dated January 15, 1999 and the
Prospectus  Supplement  thereto  dated  February  18, 1999 of the  Depositor in
respect of the Insured  Certificates (and any amendment or supplement  thereto)
and any other offering document in respect of the Insured Certificates prepared
by the Depositor that makes reference to the Policy.

     "Owner"  means each  Holder  (as  defined  in the Trust  Agreement)  of an
Insured Certificate who, on the applicable distribution date, is entitled under
the terms of the Insured Certificates to payment thereunder.

     "Person" means an individual,  joint stock company, trust,  unincorporated
association,  joint  venture,  corporation,  business or owner  trust,  limited
liability  company,  partnership  or  other  organization  or  entity  (whether
governmental or private).

     "Premium"  means the  premium  payable in  accordance  with  Section  3.03
hereof.

     "Premium Percentage" shall have the meaning set forth in paragraph 1(a) of
the Commitment.

     "Registration  Statement" means the Registration  Statement on Form S-3 of
the Depositor relating to the Certificates.

     "Securities Act" means the Securities Act of 1933,  including,  unless the
context otherwise requires,  the rules and regulations  thereunder,  as amended
from time to time.

     "Securities  Exchange  Act"  means the  Securities  Exchange  Act of 1934,
including,  unless the context  otherwise  requires,  the rules and regulations
thereunder, as amended from time to time.

     "Servicing   Agreement"  means  the  Seller's   Warranties  and  Servicing
Agreement  dated as of  February 1, 1999  between the Seller and the  Servicer,
including  any  amendments  and  supplements  thereto  as  therein  and  herein
permitted.

     "S&P"  means  Standard  &  Poor's  Ratings  Services,  a  division  of The
McGraw-Hill   Companies,   Inc.,  and  any  successor  thereto,  and,  if  such
corporation  shall  for  any  reason  no  longer  perform  the  functions  of a
securities  rating  agency,  "S&P"  shall  be  deemed  to  refer  to any  other
nationally recognized rating agency designated by the Insurer.

     "Term of the  Agreement"  shall be  determined as provided in Section 4.01
hereof.

     "Transaction"  means  the  transactions  contemplated  by the  Transaction
Documents, including the transaction described in the Prospectus Supplement.

     "Transaction  Documents" means this Agreement,  the Commitment,  the Trust
Agreement,  the  Servicing  Agreement,  the Mortgage  Loan Sale and  Assignment
Agreement,   the  Underwriting   Agreement,   the  Offering  Document  and  the
Certificates.

     "Trust  Agreement"  means the Trust Agreement dated as of February 1, 1999
between the Depositor and the Trustee, including any amendments and supplements
thereto as therein and herein permitted.

     "Underwriter" means Lehman Brothers Inc.

     Section 1.02.  GENERIC TERMS.  All words used herein shall be construed to
be of such  gender or number as the  circumstances  require.  This  "Agreement"
shall  mean this  Agreement  as a whole and as the same may,  from time to time
hereafter, be amended,  supplemented or modified. The words "herein," "hereby,"
"hereof,"  "hereto,"  "hereinabove"  and  "hereinbelow,"  and words of  similar
import, refer to this Agreement as a whole and not to any particular paragraph,
clause or other subdivision hereof, unless otherwise specifically noted.


                                   ARTICLE II

                   REPRESENTATIONS, WARRANTIES AND COVENANTS

     Section 2.01. REPRESENTATIONS,  WARRANTIES AND COVENANTS OF THE SELLER AND
THE DEPOSITOR.  Each of the Seller and the  Depositor,  represents and warrants
to, as of the Date of Issuance, and covenants with, the Insurer as follows:

          (a) Due  Organization and  Qualification.  Each of the Seller and the
     Depositor are a corporation,  duly organized, validly existing and in good
     standing under the laws of its respective  jurisdiction of  incorporation.
     Each of the Seller and the Depositor is duly qualified to do business,  is
     in good  standing  and  has  obtained  all  licenses,  permits,  charters,
     registrations  and  approvals  (together,  "approvals")  necessary for the
     conduct of its  business as  currently  conducted  and as described in the
     Offering  Document  and  the  performance  of its  obligations  under  the
     Transaction Documents,  in each jurisdiction in which the failure to be so
     qualified  or to  obtain  such  approvals  would  render  any  Transaction
     Document  unenforceable  in any  respect or would have a material  adverse
     effect upon the Transaction, the Owners or the Insurer.

          (b) Power and  Authority.  Each of the Seller and the Depositor  have
     all  necessary  corporate  power and  authority to conduct its business as
     currently  conducted  and,  as  described  in the  Offering  Document,  to
     execute,  deliver  and  perform  its  obligations  under  the  Transaction
     Documents and to consummate the Transaction.

          (c) Due Authorization.  The execution,  delivery,  and performance of
     the  Transaction  Documents by the Seller and the Depositor have been duly
     authorized  by all  necessary  corporate  action  and do not  require  any
     additional  approvals or consents,  or other action by or any notice to or
     filing with any Person,  including,  without limitation,  any governmental
     entity or the  Seller's or the  Depositor's  stockholders,  which have not
     previously been obtained or given by the Seller or the Depositor.

          (d)  Noncontravention.  Neither  the  execution  and  delivery of the
     Transaction Documents by the Seller or the Depositor,  the consummation of
     the  transactions  contemplated  thereby nor the satisfaction of the terms
     and conditions of the Transaction Documents:

               (i) conflicts  with or results in any breach or violation of any
          provision of the certificate of incorporation or bylaws of the Seller
          or the Depositor or any law, rule, regulation, order, writ, judgment,
          injunction, decree, determination or award currently in effect having
          applicability  to the Seller or the  Depositor or any of its material
          properties,  including regulations issued by an administrative agency
          or other  governmental  authority having  supervisory powers over the
          Seller and the Depositor;

               (ii)  constitutes a default by the Seller or the Depositor under
          or a  breach  of  any  provision  of  any  material  loan  agreement,
          mortgage,  indenture or other  agreement or  instrument  to which the
          Seller  or the  Depositor  is a party or by which any of its or their
          respective  properties,  which are  individually  or in the aggregate
          material  to the  Seller  or the  Depositor,  is or may be  bound  or
          affected; or

               (iii) results in or requires the creation of any lien upon or in
          respect  of any  assets  of the  Seller or the  Depositor,  except as
          contemplated by the Transaction Documents.

          (e)  Legal   Proceedings.   There  is  no   action,   proceeding   or
     investigation  by or before  any  court,  governmental  or  administrative
     agency or  arbitrator  against or affecting the Seller or the Depositor or
     any of its or their  subsidiaries,  or any  properties  or  rights  of the
     Seller or the Depositor or any of its or their  subsidiaries,  pending or,
     to the Seller's, and the Depositor's knowledge,  threatened, which, in any
     case,  could reasonably be expected to result in a Material Adverse Change
     with respect to the Seller or the Depositor.

          (f) Valid and Binding Obligation.  The Transaction Documents to which
     either  the  Seller  or the  Depositor  are a party  constitute,  and when
     executed  by the  Seller  and  the  Depositor  (if  not  previously)  will
     constitute, the legal, valid and binding obligations of the Seller and the
     Depositor, as applicable, enforceable against the Seller and the Depositor
     in accordance with their respective  terms,  except as the  enforceability
     may be limited by bankruptcy,  insolvency,  reorganization,  moratorium or
     other similar laws relating to or limiting  creditors' rights generally or
     general  equitable  principles,  as  such  relate  to  the  Seller  or the
     Depositor.

          (g) Financial  Statements.  The  Financial  Statements  supplied,  or
     publicly  available,  to the  Insurer  prior to the Date of  Issuance  (i)
     present  fairly the  financial  condition and results of operations of the
     Seller and the Depositor as of the dates and for the periods indicated and
     (ii) have been prepared in accordance with generally  accepted  accounting
     principles  consistently  applied,  except as noted therein and subject to
     year-end adjustments with respect to interim statements. Since the date of
     such Financial  Statements,  there has been no Material  Adverse Change in
     such condition or operations of the Seller or the Depositor.

          (h) Compliance  With Law,  Regulations,  Etc.  Except as disclosed in
     writing to the Insurer or in the Offering Document, neither the Seller nor
     the  Depositor  has  notice or any reason to  believe  that any  practice,
     procedure or policy employed by the Seller or the Depositor in the conduct
     of its  business  violates,  any law,  regulation,  judgment or  agreement
     applicable to the Seller or the Depositor which, if enforced, would have a
     material  adverse  effect on the ability of the Seller or the Depositor to
     perform  its  obligations  under  the  Transaction  Documents.  Except  as
     disclosed in writing to the Insurer or in the Offering  Document,  neither
     the  Seller  nor the  Depositor  is in breach of or in  default  under any
     applicable law or administrative  regulation of any department,  division,
     agency or instrumentality which has jurisdiction over it or any applicable
     judgment or decree or any loan agreement,  note, resolution,  certificate,
     agreement or other  instrument  to which the Seller or the  Depositor is a
     party or is otherwise  subject which would have a material  adverse affect
     on its or their ability to perform under the Transaction Documents.

          (i) Delivery of Information.  None of the  Transaction  Documents nor
     any other documents,  reports, notices,  operating agreements,  schedules,
     certificates,    statements   or   other   writings   (collectively,   the
     "Documents"),  furnished to the Insurer by the Seller or the  Depositor on
     or before the Date of Issuance contain any statement of a material fact by
     the Seller or the Depositor which was untrue or misleading in any material
     respect when made.  Since the furnishing of the Documents but prior to the
     offering  of the  Insured  Certificates,  there has been no change nor any
     development or event involving a prospective change which would render any
     of the Transaction Documents untrue or misleading in a material respect.

          (j) Continuing Information. The Seller or the Depositor shall deliver
     to the Insurer  concurrently  with the delivery thereof to the Trustee the
     statements,  notices,  reports or other information  required by the Trust
     Agreement to be delivered to the Insurer or the  Certificateholders.  Upon
     the request of the Insurer,  the Depositor shall furnish,  with reasonable
     promptness, any Financial Statements or data regarding the Trust.

          (k) Access to Records; Discussions With Officers and Accountants. The
     Depositor shall, upon the request of the Insurer,  permit the Insurer,  or
     its authorized  agent, at reasonable times and upon reasonable  notice, to
     inspect,  the  Depositor's  books and  records  as they may  relate to the
     Certificates, the Mortgage Loans and the Depositor's obligations under the
     Transaction Documents and to discuss the Depositor's affairs, finances and
     accounts with an appropriate authorized officer of the Depositor.

          (l) Notice of Material Events.  The Seller and the Depositor shall be
     obligated (which  obligation shall be satisfied as to each if performed by
     the Seller or the Depositor)  promptly to inform the Insurer in writing of
     the  occurrence of any of the following to the extent any of the following
     relate to it:

               (i) the  submission of any claim or the  initiation or threat of
          any  legal  process,   litigation  or   administrative   or  judicial
          investigation  or  rule  making  or  disciplinary  proceeding  in any
          federal, state or local court or before any arbitration board, or any
          such  proceeding  threatened  by any  government  agency,  which,  if
          adversely  determined,  would have a material  adverse  effect on the
          Seller , the Depositor,  the Owners or the Insurer or would result in
          a  Material  Adverse  Change  with  respect  to  the  Seller  or  the
          Depositor;

               (ii) the occurrence of any Default or Event of Default or of any
          Material Adverse Change;

               (iii) the  commencement  of any  proceedings  by or against  the
          Seller   or  the   Depositor   under   any   applicable   bankruptcy,
          reorganization,  liquidation,  rehabilitation,  insolvency  or  other
          similar law now or hereafter in effect or of any  proceeding in which
          a  receiver,  liquidator,  conservator,  trustee or similar  official
          shall have been, or may be,  appointed or requested for the Seller or
          the Depositor or any of its or their assets; or

               (iv) the receipt of notice that (A) the Seller or the  Depositor
          is  being  placed  under  regulatory  supervision,  (B) any  license,
          permit,  charter,  registration or approval necessary for the conduct
          of the Seller or the Depositor  business is to be or may be suspended
          or revoked, or (C) the Seller or the Depositor is to cease and desist
          any  practice,  procedure  or policy  employed  by the  Seller or the
          Depositor  in the conduct of its  business,  and such  cessation  may
          result in a Material Adverse Change with respect to the Seller or the
          Depositor.

          (m) Impairment of Rights. The Seller and the Depositor shall not take
     any  action,  if such action  will have a material  adverse  effect on the
     Insurer's ability to enforce its rights under the Trust Agreement, or this
     Agreement;  provided,  however,  that  this  Section  2.01 (m)  shall  not
     prohibit the Seller or the Depositor from taking any action it is required
     to take pursuant to the Transaction Documents, any applicable law or order
     of any court or regulatory  authority with  jurisdiction  over the Seller,
     the Depositor, the Transaction Documents or the Certificates.

          (n)  Securities  Law  Compliance.  The Seller and the Depositor  each
     represent  and  warrant  that  neither  the  offer  nor  the  sale  of the
     Certificates  to the  Underwriter  has been or will be in violation of the
     Securities Act or any federal or state securities laws. The Seller and the
     Depositor each further  represents and warrants that it is not required to
     be registered as an "investment  company" under the Investment Company Act
     of 1940, as amended.

          (o) Transcripts.  The Seller and the Depositor shall,  within 90 days
     following the closing of the Transaction,  provide each of the Insurer and
     its counsel a final  transcript  containing  the  documents  and  opinions
     executed in connection with the Transaction.

          (p) Transaction Documents. Each of the representations and warranties
     of the Seller and the Depositor contained in the Transaction  Documents is
     true  and  correct  in all  material  respects,  and  the  Seller  and the
     Depositor  hereby make each such  representation  and warranty to, and for
     the benefit of, the Insurer as if the same were set forth in full herein.

          (q) Solvency; Fraudulent Conveyance. The Seller and the Depositor are
     solvent and will not be rendered  insolvent by the Transaction  and, after
     giving  effect to the  Transaction,  neither the Seller nor the  Depositor
     will be left with an  unreasonably  small  amount of capital with which to
     engage in its  business,  nor does the Seller or the  Depositor  intend to
     incur, or believe that it has incurred, debts beyond its ability to pay as
     they  mature.  Neither of the Seller nor the  Depositor  contemplates  the
     commencement  of  insolvency,  bankruptcy,  liquidation  or  consolidation
     proceedings  or the  appointment of a receiver,  liquidator,  conservator,
     trustee or similar  official in respect of the Seller or the  Depositor or
     any of its or their assets. The amount of consideration  being received by
     the  Depositor  upon  the  sale  of the  Certificates  to the  Underwriter
     constitutes  reasonably  equivalent value and fair  consideration  for the
     interest in the Mortgage Loans evidenced by the Certificates. transferring
     the  Mortgage  Loans to the  Seller,  the Seller is not  transferring  the
     Mortgage Loans to the  Depositor,  the Depositor is not  transferring  the
     Mortgage  Loans  to  the  Trust  and  the  Depositor  is not  selling  the
     Certificates to the Underwriter, as provided in the Transaction Documents,
     with any intent to hinder,  delay or defraud  any of the  Seller's  or the
     Depositor's creditors.

          (r) Compliance  With  Agreements and Applicable  Laws. The Seller and
     the  Depositor  shall comply in all material  respects  with the terms and
     conditions of the  Transaction  Documents to which it is a party and shall
     comply  with all  material  requirements  of any law,  rule or  regulation
     applicable to it.

          (s)  Maintenance of Existence.  The Seller and the Depositor,  its or
     their successors and assigns, shall maintain their corporate existence and
     shall at all times continue to be duly  organized  under the laws of their
     respective  jurisdictions  of  organization  and duly  qualified  and duly
     authorized (as described in section 2.01(a), (b) and (c) hereof) and shall
     conduct  its  business  in  accordance  with  the  terms  of its  charter,
     certificate or articles of incorporation and bylaws.

     Section 2.02.  REPRESENTATIONS,  WARRANTIES AND COVENANTS OF TRUSTEE.  The
Trustee  represents and warrants to, as of the Date of Issuance,  and covenants
with the other parties hereto as follows:

          (a) Due  Organization  and  Qualification.  The Trustee is a national
     banking association, duly organized, validly existing and in good standing
     under the laws of the United  States.  The Trustee is duly qualified to do
     business,  is in good  standing and has obtained  all  licenses,  permits,
     charters,  registrations and approvals (together,  "approvals")  necessary
     for the conduct of its business as currently conducted and as described in
     the Offering  Document and the  performance of its  obligations  under the
     Transaction Documents,  in each jurisdiction in which the failure to be so
     qualified  or to  obtain  such  approvals  would  render  any  Transaction
     Document  unenforceable  in any  respect or would have a material  adverse
     effect upon the Transaction, the Owners or the Insurer.

          (b) Due Authorization. The execution, delivery and performance of the
     Transaction  Documents  by the Trustee  have been duly  authorized  by all
     necessary action and do not require any additional  approvals or consents,
     or other action by or any notice to or filing with any Person,  including,
     without limitation, any governmental entity or the Trustee's stockholders,
     which have not previously been obtained or given by the Trustee.

          (c)  Noncontravention.  Neither  the  execution  and  delivery of the
     Transaction Documents by the Trustee, the consummation of the transactions
     contemplated  thereby nor the  satisfaction of the terms and conditions of
     the Transaction Documents:

               (i) conflicts  with or results in any breach or violation of any
          provision of the certificate or articles of  incorporation  or bylaws
          of the Trustee or any law, rule,  regulation,  order, writ, judgment,
          injunction, decree, determination or award currently in effect having
          applicability  to the  Trustee  or any  of its  material  properties,
          including  regulations  issued by an  administrative  agency or other
          governmental authority having supervisory powers over the Trustee;

               (ii)  constitutes  a default by the Trustee under or a breach of
          any  provision of any loan  agreement,  mortgage,  indenture or other
          agreement or  instrument  to which the Trustee is a party or by which
          any of its or their respective properties,  which are individually or
          in the  aggregate  material  to the  Trustee,  is or may be  bound or
          affected; or

               (iii) results in or requires the creation of any lien upon or in
          respect of any assets of the Trustee,  except as  contemplated by the
          Transaction Documents.

          (d)  Legal   Proceedings.   There  is  no   action,   proceeding   or
     investigation  by or before  any  court,  governmental  or  administrative
     agency or  arbitrator  against or  affecting  the  Trustee,  or any of its
     subsidiaries,  or any  properties or rights of the Trustee,  or any of its
     subsidiaries,  pending or, to the  Trustee's  knowledge  after  reasonable
     inquiry,  threatened,  which, in any case, could reasonably be expected to
     result in a Material Adverse Change with respect to the Trustee.

          (e) Valid and Binding  Obligations.  The Insured  Certificates,  when
     executed, authenticated and issued in accordance with the Trust Agreement,
     and the Transaction  Documents  (other than the Insured  Certificates)  to
     which it is a party,  when  executed and  delivered  by the Trustee,  will
     constitute the legal,  valid and binding  obligations  of the Trustee,  as
     applicable,  enforceable in accordance with their respective terms, except
     as  such   enforceability  may  be  limited  by  bankruptcy,   insolvency,
     reorganization,  moratorium  or other  similar laws  affecting  creditors'
     rights generally and general equitable principles. The Trustee will not at
     any time in the future deny that the Transaction  Documents constitute the
     legal, valid and binding obligations of the Trustee.

          (f)  Compliance  With Law,  Etc.  No  practice,  procedure  or policy
     employed, or proposed to be employed, by the Trustee in the conduct of its
     business  violates  any law,  regulation,  judgment,  agreement,  order or
     decree  applicable to any of them that, if enforced,  could  reasonably be
     expected  to result in a  Material  Adverse  Change  with  respect  to the
     Trustee.  The  Trustee  is  not  in  breach  of or in  default  under  any
     applicable law or administrative regulation of its respective jurisdiction
     of incorporation,  or any department,  division, agency or instrumentality
     thereof or of the United  States or any  applicable  judgment or decree or
     any loan  agreement,  note,  resolution,  certificate,  agreement or other
     instrument to which the Trustee is a party or is otherwise  subject which,
     if enforced,  would have a material  adverse  effect on the ability of the
     Trustee to perform its obligations under the Transaction Documents.

          (g) Transaction Documents. Each of the representations and warranties
     of the Trustee contained in the Transaction  Documents is true and correct
     in  all  material  respects,  and  the  Trustee  hereby  makes  each  such
     representation  and warranty to, and for the benefit of, the Insurer as if
     the same were set forth in full herein.

          (h)  Compliance.  The Trustee  shall comply in all material  respects
     with the terms and conditions of the Transaction  Documents to which it is
     a party.

                                  ARTICLE III

                      THE POLICY; REIMBURSEMENT; SECURITY

     Section 3.01.  AGREEMENT TO ISSUE THE POLICY. The Insurer agrees,  subject
to the conditions set forth in Section 3.02 hereof,  to issue the Policy on the
Date of Issuance.

     Section 3.02.  CONDITIONS PRECEDENT TO ISSUANCE OF THE POLICY. The Seller,
the  Depositor  and the  Underwriter  shall  have  complied  with the terms and
satisfied the conditions precedent set forth below:

          (a) the Underwriter shall have paid or caused to be paid that portion
     of a  non-refundable  Premium,  if any, payable on the Date of Issuance in
     accordance with Section 3.03 hereof;

          (b) the  Seller  and the  Depositor  shall  have  complied  with  all
     requirements of the Commitment;

          (c) the Insurer shall have  received  true and correct  copies of any
     governmental approvals necessary for the transactions contemplated by this
     Agreement and the Trust  Agreement or a certificate  to the effect that no
     such approvals are necessary;

          (d) the Insurer shall have  received a  certificate  of an authorized
     officer  of the  Seller  and the  Depositor  certifying  the name and true
     signatures of the officers of the Seller and the  Depositor  executing the
     Transaction Documents; and

          (e) the  Insurer  shall  have  received  confirmation  that  the risk
     secured by the Policy  constitutes  a "AAA" risk by S&P and at least "Aaa"
     by Moody's and that the Insured  Certificates,  when issued, will be rated
     "AAA" by S&P without regard to the Policy.

Issuance of the Policy will be conclusive  evidence of  satisfaction or waiver
of any of the conditions set forth in this Section 3.02.

     Section 3.03. PAYMENT OF FEES AND PREMIUM.

          (a) In  consideration  of the  issuance by the Insurer of the Policy,
     the  Insurer  shall be entitled to receive a premium  (the  "Premium")  in
     accordance  with  the  terms  of the  Commitment.  The  Premium  shall  be
     calculated  according to paragraph 1 of the  Commitment.  The Premium paid
     hereunder  shall be  nonrefundable  without  regard to whether the Insurer
     makes any payment under the Policy or any other circumstances  relating to
     the  Insured  Certificates  or  provision  being  made for  payment of the
     Insured  Certificates  prior  to  maturity.  The  Trustee  shall  make all
     payments  of  Premium  to be  made by it by wire  transfer  to an  account
     designated by the Insurer by written notice to the Trustee.

          (b) The  Underwriter  shall pay the fees of the Insurer's  counsel in
     connection with the Transaction, Moody's fees for the shadow rating, S&P's
     fees and the cost of obtaining the Insurer's accountant's consent letter.

     Section 3.04.  PAYMENT  PROCEDURE.  All payments to be made to the Insurer
under this  Agreement  shall be made to the  Insurer in lawful  currency of the
United States of America in immediately  available  funds at the notice address
for the  Insurer  as  specified  in the Trust  Agreement  on the date when due.
Payments to be made to the Insurer under this Agreement  shall bear interest at
the Late  Payment Rate from the date when due to the date paid,  provided  that
reimbursement  to the Insurer of Insured Payments shall be made from the assets
of the Trust in  accordance  with the terms of the Trust  Agreement at the Late
Payment Rate. If the Trustee is required to pay any amounts to the Insurer from
moneys  available  therefor  under the Trust  Agreement  and the Trustee  fails
timely to pay any such  amount at a time when such  moneys are  available,  the
Trustee  shall,  from the  Trustee's  own  funds,  reimburse  the Seller or the
Depositor,  as applicable,  for any resulting penalty interest if the Trustee's
failure was due to negligence, bad faith or willful misconduct.

     Section  3.05.  REIMBURSEMENT  AND  ADDITIONAL  PAYMENT  OBLIGATION OF THE
SELLER AND THE DEPOSITOR.

          (a) In accordance with the priorities  established in Section 5.02 of
     the Trust Agreement,  the Insurer shall be entitled to  reimbursement  for
     any payment  made by the Insurer  under the  Policy,  which  reimbursement
     shall  be due and  payable  on the  date  that  any  amount  is to be paid
     pursuant to a Notice (as defined in the Policy), in an amount equal to the
     amount  to  be so  paid  and  all  amounts  previously  paid  that  remain
     unreimbursed,  together  with  interest on any and all  amounts  remaining
     unreimbursed  (to the  extent  permitted  by  law,  if in  respect  of any
     unreimbursed  amounts  representing  interest)  from the date such amounts
     became due until  paid in full  (after as well as before  judgment),  at a
     rate of interest equal to the Late Payment Rate.

          (b) Notwithstanding  anything in Section 3.03(a) to the contrary, the
     Seller  agrees to reimburse the Insurer for payments made under the Policy
     arising as a result of the applicable  Seller's  failure to repurchase any
     Mortgage Loan required to be  repurchased  pursuant to Section 1.04 of the
     Mortgage Loan Sale and Assignment Agreement, together with interest on any
     and all amounts remaining unreimbursed (to the extent permitted by law, if
     in respect of any  unreimbursed  amounts  representing  interest) from the
     date such  amounts  became due until paid in full (after as well as before
     judgment), at a rate of interest equal to the Late Payment Rate.

          (c) The Seller and the Depositor each agree to reimburse the Insurer,
     immediately  upon receipt of two Business Days' prior written notice,  for
     any and all  charges,  fees,  costs  and  expenses  that the  Insurer  may
     reasonably  pay  or  incur  including,  but  not  limited  to,  reasonable
     attorneys' and accountants'  fees and reasonable  expenses,  in connection
     with (a) the enforcement, defense or preservation of any rights in respect
     of any of the Transaction Documents,  including defending or participating
     in any  litigation or proceeding  (including  any insolvency or bankruptcy
     proceeding  in respect of any  Transaction  participant  or any  affiliate
     thereof) relating to any of the Transaction Documents, any party to any of
     the  Transaction  Documents,  in its  capacity  as  such a  party,  or the
     Transaction, provided that the foregoing arises out of the Seller's or the
     Depositor's breach or alleged breach of its or their obligations under the
     applicable  Transaction  Document or (b) any amendment of any  Transaction
     Document, whether or not executed or completed.

          (d) The  Seller  and the  Depositor  agree to pay to the  Insurer  as
     follows: any payments made by the Insurer on behalf of, or advanced to the
     Seller or the Depositor, respectively,  including, without limitation, any
     amounts   payable  by  the  Seller  or  the  Depositor   pursuant  to  the
     Certificates or any other Transaction Documents.

     All  such  amounts  are to be  immediately due and payable without demand.

     Section 3.06. INDEMNIFICATION BY THE SELLER AND THE DEPOSITOR.

          (a) In addition to any and all rights of indemnification or any other
     rights of the Insurer  pursuant hereto or under law or equity,  the Seller
     and the Depositor and any successors thereto agree to pay, and to protect,
     indemnify  and save  harmless,  the Insurer and its  officers,  directors,
     shareholders,  employees, agents and each person, if any, who controls the
     Insurer  within the meaning of either  Section 15 of the Securities Act or
     Section 20 of the  Securities  Exchange  Act from and  against any and all
     claims,  losses,   liabilities  (including  penalties),   actions,  suits,
     judgments,  demands,  damages,  costs or reasonable  expenses  (including,
     without limitation, reasonable fees and expenses of attorneys, consultants
     and  auditors  and  reasonable  costs of  investigations)  or  obligations
     whatsoever  paid  by  the  Insurer  (herein  collectively  referred  to as
     "Liabilities")   of  any  nature   arising  out  of  or  relating  to  the
     transactions contemplated by the Transaction Documents by reason of:

               (i) any act or omission of the Seller or the  Depositor,  or the
          allegation thereof, in connection with the offering,  issuance,  sale
          or  delivery  of the  Certificates  other  than by reason of false or
          misleading  information  provided  by  the  Insurer  in  writing  for
          inclusion in the Offering Document, which is contained in the caption
          "The  Class  2-A3  Certificate  Insurance  Policy"  of  the  Offering
          Document;

               (ii) the  misfeasance or malfeasance  of, or negligence or theft
          committed by, any director,  officer, employee or agent of the Seller
          or the Depositor;

               (iii)  the  violation  by the  Seller  or the  Depositor  of any
          federal or state  securities,  banking or  antitrust  laws,  rules or
          regulations  in connection  with the issuance,  offer and sale of the
          Certificates  or the  transactions  contemplated  by the  Transaction
          Documents;

               (iv) the violation by the Seller or the Depositor of any federal
          or state laws,  rules or  regulations  relating  to the  Transaction,
          including without limitation the maximum amount of interest permitted
          to be received on account of any loan of money or with respect to the
          Mortgage Loans;

               (v) the  breach  by the  Seller or the  Depositor  of any of its
          obligations  under  this  Insurance  Agreement  or any  of the  other
          Transaction Documents; and

               (vi)  the  breach  by  the  Seller  or  the   Depositor  of  any
          representation or warranty on the part of the Seller or the Depositor
          contained  in the  Transaction  Documents  or in any  certificate  or
          report furnished or delivered to the Insurer thereunder.

          This  indemnity  provision  and the  provisions in Section 3.05 shall
     survive the  termination  of this  Insurance  Agreement  and shall survive
     until the  statute of  limitations  has run on any causes of action  which
     arise  from one of these  reasons  and until  all suits  filed as a result
     thereof have been finally concluded.

          (b) Each of the Seller and the Depositor  agree to pay to the Insurer
     interest on any and all  amounts  required to be paid by the Seller or the
     Depositor, including but not limited to those amounts described in Section
     3.05 and this Section 3.06, from the date payable until payment thereof is
     made in full.  Such interest shall be payable at the Late Payment Rate per
     annum.

                                   ARTICLE IV

                               FURTHER AGREEMENTS

     Section 4.01. EFFECTIVE DATE; TERM OF AGREEMENT. This Agreement shall take
effect on the date on which the  Policy  is issued  and shall  remain in effect
until such time as the Insurer is no longer subject to a claim under the Policy
and all amounts  payable by the Seller or the Depositor  hereunder or under the
Trust Agreement and under the  Certificates  have been paid in full;  provided,
however,  that the  provisions  of  Sections  3.05 and 3.06 shall  survive  any
termination of this Agreement.

     Section 4.02. WAIVER OF RIGHTS FURTHER ASSURANCES.

          (a)  Excepting at such times as a default in payment under the Policy
     shall exist or shall have occurred, none of the Trustee, the Seller or the
     Depositor  shall grant any waiver of rights  under any of the  Transaction
     Documents  to  which  any of them is a party  without  the  prior  written
     consent of the Insurer,  (unless such waiver is expressly permitted in the
     applicable  Transaction  Document)  and any such waiver  without the prior
     written  consent of the Insurer  shall be null and void and of no force or
     effect.

          (b) To the extent  permitted by law, the Trustee,  the Seller and the
     Depositor  agree that they will,  from time to time,  following good faith
     negotiations in connection therewith, execute, acknowledge and deliver, or
     cause to be executed,  acknowledged and delivered, such supplements hereto
     and such  further  instruments  as the  Insurer  may request and as may be
     required in the  Insurer's  judgment to  effectuate  the  intention  of or
     facilitate the performance of this Insurance Agreement.

     Section 4.03.  OBLIGATIONS  ABSOLUTE.  The obligations of the Seller,  the
Depositor and the Trustee  hereunder shall be absolute and  unconditional,  and
shall not be subject to, and the Seller,  the Depositor and the Trustee  hereby
waive (a)  presentment  and demand for payment,  (b) notices in connection with
delivery  and  acceptance  hereof or notices in  connection  with  performance,
default or enforcement of payment  hereunder and (c) its rights of,  abatement,
diminution, postponement or deduction, or to any defense other than payment, or
to any right of setoff or recoupment arising out of any breach under any of the
Transaction Documents,  by any party thereto or any beneficiary thereof, or out
of any  obligation  at any  time  owing to the  Seller,  the  Depositor  or the
Trustee.  Nothing  herein  shall be construed as  prohibiting  the Seller,  the
Depositor  or the  Trustee  from  pursuing  any rights or  remedies it may have
against  any  other  person  or  entity in a  separate  legal  proceeding.  The
obligations of the Seller, the Depositor and the Trustee hereunder are absolute
and  unconditional  and will be paid or performed  strictly in accordance  with
this Agreement.

     Section 4.04. ASSIGNMENTS; REINSURANCE; THIRD-PARTY RIGHTS.

          (a) This Agreement shall be a continuing obligation of the Seller and
     the Depositor and shall (i) be binding upon the Seller and the  Depositor,
     its or their  successors  and assigns and (ii) inure to the benefit of and
     be enforceable by the Insurer and its successors, transferees and assigns.
     Neither  the  Seller  nor the  Depositor  may assign  this  Agreement,  or
     delegate  any of its rights or  obligations  hereunder,  without the prior
     written consent of the Insurer.

          (b) The Insurer  shall have the right to give  participations  in its
     rights under this  Agreement  and to enter into  contracts of  reinsurance
     with respect to the Policy and each such participant or reinsurer shall be
     entitled  to the benefit of any  representation,  warranty,  covenant  and
     obligation of the Seller or the Depositor hereunder as if such participant
     or  reinsurer  was  a  party  hereto;  provided  that  no  such  grant  of
     participation  shall  operate  to  relieve  the  Insurer  of  any  of  its
     obligations hereunder or under the Policy.

          (c) In addition, the Insurer shall be entitled to assign or pledge to
     any bank or other lender providing liquidity or credit with respect to the
     Transaction or the obligations of the Insurer in connection  therewith any
     rights of the Insurer under the  Transaction  Documents or with respect to
     any real or personal  property or other interests  pledged to the Insurer,
     or in which the Insurer has a security  interest,  in connection  with the
     Transaction.

          (d)  Except as  provided  herein  with  respect to  participants  and
     reinsurers,  nothing in this Agreement  shall confer any right,  remedy or
     claim, express or implied, upon any person, including,  particularly,  any
     Holder of a  Certificate,  other than the Insurer,  against the Seller and
     the  Depositor  and all the terms,  covenants,  conditions,  promises  and
     agreements contained herein shall be for the sole and exclusive benefit of
     the  parties  hereto and their  successors.  Neither  the  Trustee nor any
     Holder of a  Certificate  shall have any right to payment from the premium
     paid pursuant to Section 3.03 hereof.

     Section 4.05.  LIABILITY OF  INSURER.The  Insurer shall not be responsible
for any act or omission of the Trustee  with  respect to its use of the Policy.
Neither the Insurer nor any of its  officers,  directors or employees  shall be
liable or  responsible  for:  (a) the use which may be made of the Policy by or
for any acts or omissions of the Trustee in  connection  therewith;  or (b) the
validity,  sufficiency,  accuracy  or  genuineness  of  documents,  or  of  any
endorsement(s)  thereon,  submitted  by any person in  connection  with a claim
under the Policy,  even if such documents  should in fact prove to be in any or
all respects invalid,  insufficient,  fraudulent or forged,  unless the Insurer
has actual  knowledge  thereof.  In  furtherance  and not in  limitation of the
foregoing,  the Insurer may accept documents that appear on their face to be in
order, without responsibility for further investigation.

     Section 4.06. SUBROGATION. To the extent of any payments under the Policy,
the Insurer shall be fully subrogated to any remedies against the Seller or the
Depositor or in respect of the Mortgage  Loans  available to the Trustee  under
the Trust Agreement.  The Trustee  acknowledges  such subrogation and, further,
agrees to execute  such  instruments  prepared  by the Insurer and to take such
reasonable  actions as, in the sole  judgment of the Insurer,  are necessary to
evidence such  subrogation  and to perfect the rights of the Insurer to receive
any moneys paid or payable under the Trust Agreement.

                                   ARTICLE V

                               DEFAULTS; REMEDIES

     Section 5.01.  DEFAULTS.  The  occurrence  of any of the following  events
shall constitute an Event of Default hereunder:

          (a)  any  representation  or  warranty  made  by  the  Seller  or the
     Depositor  under this Agreement  shall prove to be untrue or incomplete in
     any  material  respect;  provided,  however,  that  if the  Seller  or the
     Depositor  effectively  cures  any such  defect in any  representation  or
     warranty  under such  agreement  within the time period  specified in such
     agreement  as the cure period  therefor,  such defect  shall not in and of
     itself constitute an Event of Default hereunder; or

          (b)  either  the  Seller or the  Depositor  shall  fail to pay to the
     Insurer when due any amount  payable by the Seller or the Depositor  under
     this Agreement,  or the Trust  Agreement,  unless such amounts are paid in
     full within the applicable cure period explicitly  provided for under such
     agreement; or

          (c) the  occurrence of an Event of Default under Section 10.01 of the
     Servicing Agreement (as defined therein).

     Section 5.02. REMEDIES; NO REMEDY EXCLUSIVE.

          (a) Upon the  occurrence  of an Event of  Default,  the  Insurer  may
     exercise any one or both of the rights and remedies set forth below:

               (i) exercise any rights and remedies under this Agreement or the
          Trust Agreement, as applicable, in accordance with their terms; or

               (ii) take  whatever  action  at law or in  equity as may  appear
          necessary  or  desirable  in its judgment to collect the amounts then
          due and thereafter to become due under this Agreement,  or to enforce
          performance and observance of any  obligation,  agreement or covenant
          of the  Seller or the  Depositor  under this  Agreement  or the Trust
          Agreement, as applicable.

          (b) Unless otherwise expressly  provided,  no remedy herein conferred
     upon or  reserved  is  intended  to be  exclusive  of any other  available
     remedy,  but each remedy shall be  cumulative  and shall be in addition to
     other remedies given under the Transaction Documents or existing at law or
     in equity.  No delay or omission to exercise  any right or power  accruing
     under the Transaction  Documents upon the happening of any event set forth
     in Section  5.01 hereof  shall  impair any such right or power or shall be
     construed  to be a waiver  thereof,  but any such  right  and power may be
     exercised  from time to time and as often as may be deemed  expedient.  In
     order to entitle  the  Insurer to  exercise  any  remedy  reserved  to the
     Insurer in this  Article,  it shall not be  necessary  to give any notice,
     other than such notice as may be expressly required in this Article.

     Section 5.03.  WAIVERS.

          (a) No failure by any of the parties to exercise, and no delay by any
     of the  parties in  exercising,  any right  hereunder  shall  operate as a
     waiver thereof.  The exercise by any of the parties of any right hereunder
     shall not  preclude  the  exercise of any other  right,  and the  remedies
     provided  herein to each of the parties  are  declared in every case to be
     cumulative and not exclusive of any remedies provided by law or equity.

          (b) The Insurer shall have the right, to be exercised in its complete
     discretion,  to waive any Event of Default hereunder, by a writing setting
     forth  the  terms,  conditions  and  extent of such  waiver  signed by the
     Insurer and delivered to the Seller and the Depositor. Unless such writing
     expressly  provides to the  contrary,  any waiver so granted  shall extend
     only to the specific  event or occurrence  which gave rise to the Event of
     Default so waived and not to any other similar  event or occurrence  which
     occurs subsequent to the date of such waiver.

                                   ARTICLE VI

                                 MISCELLANEOUS

     Section 6.01. AMENDMENTS, CHANGES AND MODIFICATIONS. This Agreement may be
amended, changed, modified, altered or terminated only by written instrument or
written  instruments  signed by the Insurer,  the  Trustee,  the Seller and the
Depositor.  The Seller,  the  Depositor  and the Insurer  also agree to provide
prior  written  notification  to  Moody's  and  S&P of any  amendment  to  this
Agreement.

     Section 6.02. NOTICES. All demands, notices and other communications to be
given hereunder shall be in writing (except as otherwise  specifically provided
herein)  and shall be mailed by  registered  mail or  personally  delivered  or
telecopied to the recipient as follows:

          (a)   To the Insurer:

                MBIA Insurance Corporation
                113 King Street
                Armonk, NY  10504
                Attention:   Insured Portfolio Management-Structured 
                               Finance (IPM-SF)
                             First  Nationwide  Trust 1999-1  Structured 
                               Asset  Securities  Corporation
                             Mortgage Pass-Through Certificates,
                             Series 1999-1 Class 2-A3 Certificates
                Telecopy No.:  (914) 765-3810
                Confirmation:  (914) 765-3781

                (in   each   case  in   which   notice   or   other
                communication  to the Insurer refers to an Event of
                Default,  a claim on the Policy or with  respect to
                which failure on the part of the Insurer to respond
                shall  be   deemed   to   constitute   consent   or
                acceptance,  then a copy of such  notice  or  other
                communication  should also be sent to the attention
                of each of the general  counsel and the Insurer and
                shall  be  marked  to  indicate   "URGENT  MATERIAL
                ENCLOSED.")

          (b)   To the Depositor:

                Structured Asset Securities Corporation
                200 Vesey Street, 12th Floor
                3 World Financial Center
                New York, NY 10285
                Attention: Structured Finance/ SASCO 1999-1
                Telecopy No.:       212-526-7209
                Confirmation:       212-526-7000

          (c)   To the Trustee:

                U.S. Bank National Association
                180  East Fifth Street
                St. Paul, MN 55101
                Attention: Structured Finance (First Nationwide Trust 1999-1/
                             Sasco1999-1)


          (d)   To the Seller:

                Lehman Capital
                200 Vesey Street, 12th Floor
                3 World Financial Center
                New York, NY 10285
                Attention: Christopher Epes/Lehman Brothers (Legal)
                Telecopy No.:       212-526-3721
                Confirmation:       212-526-7000


     Section 6.03.  SEVERABILITY.  In the event any provision of this Agreement
shall be held invalid or unenforceable by any court of competent  jurisdiction,
the parties  hereto  agree that such  holding  shall not  invalidate  or render
unenforceable any other provision hereof. The parties hereto further agree that
the holding by any court of competent  jurisdiction  that any remedy pursued by
any party hereunder is unavailable or unenforceable shall not affect in any way
the ability of any party to pursue any other remedy available to it.

     Section 6.04.  GOVERNING LAW. THIS AGREEMENT  SHALL BE CONSTRUED,  AND THE
OBLIGATIONS,  RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER SHALL BE DETERMINED,
IN ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK.

     Section 6.05.  CONSENT TO JURISDICTION AND VENUE,  ETC. The parties hereto
irrevocably (i) agree that any suit,  action or other legal proceeding  arising
out of or relating to this Agreement may be brought in a court of record in the
Borough of Manhattan,  City of New York,  State of New York or in the Courts of
the  United  States of  America  located  in such  state,  (ii)  consent to the
jurisdiction  of each such court in any such  suit,  action or  proceeding  and
(iii) waive any objection  which it may have to the laying of venue of any such
suit,  action or  proceeding  in any of such courts and any claim that any such
suit, action or proceeding has been brought in an inconvenient forum.

     Nothing  in this  Section  6.05  shall  limit or  affect  the right of the
Insurer to serve legal process in any manner permitted by law or to start legal
proceedings  relating to any Transaction  Document  against any party hereto or
its or their respective property in the courts of any jurisdiction.

     Section 6.06. CONSENT OF INSURER.  In the event that the Insurer's consent
is required  under the terms hereof or any term of the Trust  Agreement,  it is
understood and agreed that,  except as otherwise  provided  expressly herein or
therein,  the determination  whether to grant or withhold such consent shall be
made  solely by the Insurer in its  absolute  discretion.  The  Insurer  hereby
agrees that it will  respond to any  request  for  consent in a timely  manner,
taking into consideration the business of the Depositor.

     Section 6.07. COUNTERPARTS. This Agreement may be executed in counterparts
by the  parties  hereto,  and each  such  counterpart  shall be  considered  an
original  and  all  such  counterparts   shall  constitute  one  and  the  same
instrument.

     Section  6.08.  HEADINGS.  The  headings  of  sections  contained  in this
Agreement  are  provided  for  convenience  only.  They  form  no  part of this
Agreement  and  shall  not  affect  its  construction  or  interpretation.  All
references  to  sections  or  subsections  of  this  Agreement   refer  to  the
corresponding sections or subsections of this Agreement.

     Section 6.09. WAIVER OF TRIAL BY JURY. EACH PARTY HERETO HEREBY WAIVES, TO
THE FULLEST EXTENT PERMITTED BY LAW, ANY RIGHT TO A TRIAL BY JURY IN RESPECT OF
ANY  LITIGATION  ARISING  DIRECTLY OR INDIRECTLY OUT OF, UNDER OR IN CONNECTION
WITH THIS  AGREEMENT.  EACH PARTY HERETO (A) CERTIFIES THAT NO  REPRESENTATIVE,
AGENT OR ATTORNEY OF ANY PARTY HERETO HAS REPRESENTED,  EXPRESSLY OR OTHERWISE,
THAT IT WOULD NOT, IN THE EVENT OF  LITIGATION,  SEEK TO ENFORCE THE  FOREGOING
WAIVER  AND (B)  ACKNOWLEDGES  THAT IT HAS  BEEN  INDUCED  TO ENTER  INTO  THIS
AGREEMENT, AMONG OTHER THINGS, THIS WAIVER.

     Section 6.10.  ENTIRE  AGREEMENT.  This Agreement and the Policy set forth
the entire  agreement  between the parties with  respect to the subject  matter
thereof,   and  this  Agreement   supersedes  and  replaces  any  agreement  or
understanding  that may have  existed  between  the  parties  prior to the date
hereof in respect of such subject matter.

     Section  6.11.  THIRD  PARTY  BENEFICIARY.  Each  of  the  parties  hereto
acknowledges  that the Insurer shall be an express third party  beneficiary  of
the Trust Agreement.


                  [REMAINDER OF PAGE INTENTIONALLY LEFT BLANK]



<PAGE>


     IN WITNESS WHEREOF,  the parties hereto have executed this Agreement,  all
as of the day and year first above mentioned.

                                   MBIA INSURANCE CORPORATION


                                   By /s/ Lisa A Wilson
                                      ----------------------------------  
                                   Title Assistant Secretary

                                   STRUCTURED ASSET SECURITIES COPORATION,
                                   as Depositor


                                   By /s/ Neal Leonard
                                      ----------------------------------  
                                   Title Managing Director


                                   LEHMAN CAPITAL, as Seller


                                   By /s/ Joseph J. Kelly
                                      ----------------------------------  
                                   Title Authorized Signatory


                                   U. S. BANK NATIONAL ASSOCIATION, as Trustee



                                   By /s/ Tamara M. Schultz-Fugh
                                      ----------------------------------  
                                   Title Assistant Vice President




FIRST NATIONWIDE 1999-1
Structured Asset Securities Corporation
Mortgage Pass-Through Certificates, Series 1999-1
INSURANCE AGREEMENT
SIGNATURE PAGE



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





          LEHMAN CAPITAL, A DIVISION OF LEHMAN BROTHERS HOLDINGS INC.

                                     SELLER


                                      and


                    STRUCTURED ASSET SECURITIES CORPORATION

                                   PURCHASER



                  MORTGAGE LOAN SALE AND ASSIGNMENT AGREEMENT

                          Dated as of February 1, 1999




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






<PAGE>
                               TABLE OF CONTENTS


                                   ARTICLE I

                          CONVEYANCE OF MORTGAGE LOANS


1.01.  Sale of Mortgage Loans............................................1
1.02.  Delivery of Documents.............................................2
1.03.  Review of Documentation...........................................2
1.04.  Representations and Warranties of Lehman Capital..................2
1.05.  Grant Clause......................................................6
1.06   Assignment by Depositor...........................................6

                                   ARTICLE II

                            MISCELLANEOUS PROVISIONS

2.01.  Binding Nature of Agreement; Assignment...........................7
2.02.  Entire Agreement..................................................7
2.03.  Amendment.........................................................7
2.04.  Governing Law.....................................................8
2.05.  Severability of Provisions........................................8
2.06.  Indulgences; No Waivers...........................................8
2.07.  Headings Not to Affect Interpretation.............................8
2.08.  Benefits of Agreement.............................................8
2.09.  Counterparts......................................................8


                                   SCHEDULES

SCHEDULE A        Mortgage Loan Schedule


<PAGE>


     This  MORTGAGE  LOAN SALE AND  ASSIGNMENT  AGREEMENT  is  executed  by and
between Lehman Capital,  A Division of Lehman Brothers  Holdings Inc.  ("Lehman
Capital"),  and Structured Asset Securities Corporation (the "Depositor"),  and
acknowledged by First Nationwide Mortgage Corporation  ("FNMC"),  as of the 1st
day of February, 1999.

     All  capitalized  terms not defined  herein  shall have the same  meanings
assigned to such terms in that certain Trust Agreement (the "Trust Agreement"),
dated as of February 1, 1999,  between the  Depositor and U.S.  Bank,  National
Association, as Trustee (the "Trustee").

                              W I T N E S S E T H:

     WHEREAS,   pursuant  to  each  of  the  FNMCs'  Warranties  and  Servicing
Agreement, as purchaser,  dated as of February 1, 1999 (the "Sale and Servicing
Agreement"),  between Lehman  Capital,  and FNMC, as seller and servicer,  FNMC
sold to Lehman  Capital,  and Lehman Capital  purchased from the FNMC,  certain
mortgage  loans  identified on the Mortgage Loan  Schedule  attached  hereto as
Schedule A (the  "Mortgage  Loans"),  and FNMC agreed to service such  Mortgage
Loans according to the provisions thereof;

     WHEREAS,  pursuant to Section 12.10 of the Sale and  Servicing  Agreement,
the parties  thereto  agreed that,  following the execution of such  agreement,
Lehman  Capital would (i) sell the Mortgage  Loans to the  Depositor,  and (ii)
assign all of its rights and interest  under the Sale and Servicing  Agreement,
and delegate all of its  obligations  thereunder,  to the Depositor,  as if the
Depositor had been a party to the Sale and Servicing Agreement;

     WHEREAS,  Lehman Capital and the Depositor  acknowledge and agree that the
Depositor  will assign all of its rights and  delegate  all of its  obligations
hereunder to the Trustee,  and that each  reference  herein to the Depositor is
intended,  unless otherwise specified, to mean the Depositor or the Trustee, as
assignee, whichever is the owner of the Mortgage Loans from time to time; and

     WHEREAS,  Lehman Capital  desires to sell,  without  recourse,  all of its
right, title and interest in the Mortgage Loans to the Depositor, to assign all
of its rights  and  interest  under the Sale and  Servicing  Agreement,  and to
delegate all of its obligations thereunder, to the Depositor.

     NOW,  THEREFORE,  in  consideration  of the mutual  agreements  herein set
forth, and for other good and valuable consideration,  the receipt and adequacy
of which are hereby  acknowledged,  Lehman  Capital and the Depositor  agree as
follows:


                                   ARTICLE I.

                          CONVEYANCE OF MORTGAGE LOANS

     Section 1.01. Sale of Mortgage Loans.  Concurrently with the execution and
delivery of this Agreement,  Lehman Capital does hereby transfer,  assign,  set
over, deposit with and otherwise convey to the Depositor, without recourse, all
the right,  title and interest of Lehman  Capital in and to the Mortgage  Loans
identified on Schedule A hereto,  having an aggregate  principal  balance as of
the Cut-off Date of $833,936,659. Such conveyance includes, without limitation,
the right to all  distributions  of principal and interest  received by Capital
pursuant to the Sale and Servicing Agreement on or with respect to the Mortgage
Loans on and after  February  1, 1999 (other than  payments  of  principal  and
interest due on or before such date), and all such payments due after such date
but received  prior to such date and intended by the related  Mortgagors  to be
applied after such date, together with all of Lehman Capital's right, title and
interest  in and to each  related  account  and all  amounts  from time to time
credited to and the proceeds of such account, any REO Property and the proceeds
thereof,  Lehman Capital's  rights under any Insurance  Policies related to the
Mortgage  Loans,  and Lehman  Capital's  security  interest  in any  collateral
pledged to secure the Mortgage Loans,  including the Mortgaged Properties,  any
Additional Collateral and any proceeds of the foregoing.

     Concurrently  with the  execution and delivery of this  Agreement,  Lehman
Capital  hereby  assigns to the Depositor all of its rights and interest  under
the Sale and  Servicing  Agreement,  and  delegates to the Depositor all of its
obligations  under  the Sale and  Servicing  Agreement.  Concurrently  with the
execution  hereof,  the Depositor  tenders the purchase  price of  $833,936,659
(including accrued interest).  The Depositor hereby accepts such assignment and
delegation, and shall be entitled to exercise all such rights of Lehman Capital
under the Sale and Servicing Agreement, as if the Depositor had been a party to
the Sale and Servicing Agreement.

     Section 1.02. Delivery of Documents.  (a) In connection with such transfer
and  assignment of the Mortgage  Loans  hereunder,  Lehman  Capital does hereby
deliver,  or cause to be  delivered,  to the  Depositor  (or its  designee) the
documents or  instruments  with respect to each Mortgage Loan (each a "Mortgage
File") so  transferred  and  assigned,  as specified in the Sale and  Servicing
Agreement.

          (b) For Mortgage  Loans (if any) that have been prepaid in full after
the Cut-off  Date and prior to the Closing  Date,  Lehman  Capital,  in lieu of
delivering the related  Mortgage Files,  herewith  delivers to the Depositor an
Officer's  Certificate  which shall  include a statement to the effect that all
amounts  received in connection  with such  prepayment  that are required to be
deposited in the account  maintained by the Servicer for such purpose have been
so deposited.

     Section 1.03.  Review of  Documentation.  The Depositor,  by execution and
delivery hereof,  acknowledges  receipt of the Mortgage Files pertaining to the
Mortgage Loans listed on the Mortgage Loan Schedule,  subject to review thereof
by U.S. Bank Trust National Association (the "Trustee"),  or its custodian. The
Trustee or its  custodian is required to review,  within 45 days  following the
Closing Date, the Mortgage File. If in the course of such review the Trustee or
its custodian identifies any Material Defect, Lehman Capital shall be obligated
to cure  such  defect  or to  repurchase  the  related  Mortgage  Loan from the
Depositor  (or, at the  direction of and on behalf of the  Depositor,  from the
Trust Fund), or to substitute a Qualifying  Substitute  Mortgage Loan therefor,
in each case to the same  extent  and in the same  manner as the  Depositor  is
obligated to the Trustee and the Trust Fund under Section  2.02(c) of the Trust
Agreement.

     Section 1.04. Representations and Warranties of Lehman Capital. (a) Lehman
Capital  hereby  represents  and warrants to the Depositor  that as of the date
hereof that:

               (i) Lehman  Capital is a  corporation  duly  organized,  validly
existing  and in good  standing  under  the laws  governing  its  creation  and
existence and has full  corporate  power and authority to own its property,  to
carry on its business as presently conducted, and to enter into and perform its
obligations under this Agreement;

               (ii) the  execution  and  delivery  by  Lehman  Capital  of this
Agreement have been duly  authorized by all necessary  corporate  action on the
part of Lehman  Capital;  neither the execution and delivery of this Agreement,
nor the consummation of the transactions  herein  contemplated,  nor compliance
with the  provisions  hereof,  will  conflict with or result in a breach of, or
constitute a default  under,  any of the  provisions  of any law,  governmental
rule,  regulation,  judgment,  decree or order binding on Lehman Capital or its
properties or the certificate of incorporation or bylaws of Lehman Capital;

               (iii) the execution,  delivery and performance by Lehman Capital
of this Agreement and the consummation of the transactions  contemplated hereby
do not  require  the  consent  or  approval  of,  the  giving of notice to, the
registration  with, or the taking of any other action in respect of, any state,
federal or other  governmental  authority  or agency,  except  such as has been
obtained, given, effected or taken prior to the date hereof;

               (iv) this  Agreement  has been duly  executed  and  delivered by
Lehman Capital and, assuming due  authorization,  execution and delivery by the
Depositor,  constitutes  a valid  and  binding  obligation  of  Lehman  Capital
enforceable   against  it  in   accordance   with  its  terms  except  as  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; and

               (v) there are no actions,  suits or  proceedings  pending or, to
the knowledge of Lehman Capital, threatened or likely to be asserted against or
affecting  Lehman  Capital,  before  or by any  court,  administrative  agency,
arbitrator  or  governmental  body (A) with respect to any of the  transactions
contemplated by this Agreement or (B) with respect to any other matter which in
the judgment of Lehman  Capital will be determined  adversely to Lehman Capital
and will if determined  adversely to Lehman  Capital  materially  and adversely
affect it or its  business,  assets,  operations  or  condition,  financial  or
otherwise,  or adversely  affect its ability to perform its  obligations  under
this Agreement.

          (b) The  representations  and  warranties of FNMC with respect to the
related Mortgage Loans in the Sale and Servicing  Agreement were made as of the
date  specified  in the Sale and  Servicing  Agreement.  To the extent that any
fact,  condition or event with respect to a Mortgage Loan  constitutes a breach
of both (i) a  representation  or warranty of FNMC under the Sale and Servicing
Agreement and (ii) a  representation  or warranty of Lehman  Capital under this
Agreement,  the only  right or  remedy of the  Depositor  shall be the right to
enforce the obligations of FNMC under any applicable representation or warranty
made by it. The Depositor  acknowledges and agrees that the representations and
warranties of Lehman  Capital in this Section  1.04(b) are  applicable  only to
facts or conditions  that arise or events that occur  subsequent to the date as
of which the representation and warranties with respect to the related Mortgage
Loans  in the  Sale  and  Servicing  Agreement  were  made,  and  which  do not
constitute a breach of any  representation  or warranty made by FNMC in Section
3.02  of the  Sale  and  Servicing  Agreement.  Lehman  Capital  shall  have no
obligation  or  liability  with  respect to any breach of a  representation  or
warranty made by it with respect to the Mortgage  Loans if the fact,  condition
or event constituting such breach also constitutes a breach of a representation
or warranty made by FNMC in Section 3.02 of the Sale and  Servicing  Agreement,
without regard to whether FNMC fulfills its contractual  obligations in respect
of such  representation or warranty.  Subject to the foregoing,  Lehman Capital
represents  and warrants upon  delivery of the Mortgage  Loans to the Depositor
hereunder, as to each, that:

               (i) The information set forth with respect to the Mortgage Loans
on the  Mortgage  Loan  Schedule  provides an accurate  listing of the Mortgage
Loans,  and the information  with respect to each Mortgage Loan on the Mortgage
Loan Schedule is true and correct in all material respects at the date or dates
respecting which such information is given;

               (ii)There  are no  defaults in  complying  with the terms of any
Mortgage,  and  Lehman  Capital  has no  notice as to any  taxes,  governmental
assessments,  insurance premiums, water, sewer and municipal charges, leasehold
payments or ground rents which  previously  became due and owing but which have
not been paid;

               (iii) Each Mortgage requires all buildings or other improvements
on the  related  Mortgaged  Property  to be insured by a  generally  acceptable
insurer  against  loss by fire,  hazards of  extended  coverage  and such other
hazards as are  customary in the area where the related  Mortgaged  Property is
located  pursuant to insurance  policies  conforming to the requirements of the
guidelines of FNMA or FHLMC.  If upon  origination  of the Mortgage  Loan,  the
Mortgaged  Property was in an area  identified  in the Federal  Register by the
Federal  Emergency  Management Agency as having special flood hazards (and such
flood insurance has been made  available) a flood insurance  policy meeting the
requirements  of  the  current   guidelines  of  the  Federal  Flood  Insurance
Administration  is in effect which policy  conforms to the  requirements of the
current  guidelines  of  the  Federal  Flood  Insurance   Administration.   All
individual  insurance  polices contain a standard  mortgagee clause naming FNMC
and its successors and assigns as mortgagee, and all premiums thereon have been
paid. Each Mortgage obligates the related Mortgagor  thereunder to maintain the
hazard  insurance  policy  at the  Mortgagor's  cost  and  expense,  and on the
Mortgagor's  failure to do so,  authorizes the holder of the Mortgage to obtain
and maintain such insurance at such Mortgagor's  cost and expense,  and to seek
reimbursement  therefor  from the  Mortgagor.  Where  required  by state law or
regulation,  each Mortgagor has been given an opportunity to choose the carrier
of the  required  hazard  insurance,  provided  the policy is not a "master" or
"blanket" hazard  insurance policy covering the common  facilities of a planned
unit  development.  The  hazard  insurance  policy  is the  valid  and  binding
obligation  of the  insurer,  is in full force and effect,  and will be in full
force  and  effect  and  inure  to  the  benefit  of  the  Depositor  upon  the
consummation of the transactions contemplated by this Agreement.

               (iv)  Each   Mortgage   has  not  been   satisfied,   cancelled,
subordinated or rescinded,  in whole or in part, and the Mortgaged Property has
not been released from the lien of the Mortgage,  in whole or in part,  nor has
any instrument been executed that would effect any such release,  cancellation,
subordination or recision;

               (v) Each Mortgage evidences a valid, subsisting, enforceable and
perfected  first  lien  on  the  related  Mortgaged  Property   (including  all
improvements  on the Mortgaged  Property).  The lien of the Mortgage is subject
only to: (1) liens of current real property taxes and  assessments  not yet due
and payable and, if the related  Mortgaged  Property is a condominium unit, any
lien for common charges  permitted by statute,  (2)  covenants,  conditions and
restrictions, rights of way, easements and other matters of public record as of
the  date  of  recording  of  such  Mortgage  acceptable  to  mortgage  lending
institutions in the area in which the related Mortgaged Property is located and
specifically  referred to in the lender's Title Insurance  Policy or attorney's
opinion of title and  abstract of title  delivered  to the  originator  of such
Mortgage Loan, and (3) such other matters to which like properties are commonly
subject which do not,  individually or in the aggregate,  materially  interfere
with the benefits of the security intended to be provided by the Mortgage.  Any
security  agreement,  chattel  mortgage or equivalent  document related to, and
delivered to the Trustee in  connection  with, a Mortgage  Loan  establishes  a
valid,  subsisting and enforceable first lien on the property described therein
and the Depositor has full right to sell and assign the same to the Trustee;

               (vi)  Immediately  prior to the transfer and  assignment  of the
Mortgage  Loans to the  Depositor,  Lehman Capital was the sole owner of record
and holder of each Mortgage  Loan,  and Lehman  Capital had good and marketable
title  thereto,  and has full right to transfer and sell each  Mortgage Loan to
the Depositor  free and clear,  except as described in paragraph (v) above,  of
any encumbrance, equity, participation interest, lien, pledge, charge, claim or
security interest, and has full right and authority,  subject to no interest or
participation  of, or agreement  with, any other party, to sell and assign each
Mortgage Loan pursuant to this Agreement;

               (vii) Each  Mortgage Loan is covered by either (i) an attorney's
opinion  of title  and  abstract  of title the form and  substance  of which is
generally  acceptable to mortgage  lending  institutions  originating  mortgage
loans in the locality where the related  Mortgaged  Property is located or (ii)
an ALTA mortgagee Title Insurance Policy or other generally  acceptable form of
policy of insurance,  issued by a title insurer qualified to do business in the
jurisdiction where the Mortgaged  Property is located,  insuring the originator
of the Mortgage Loan, and its successors and assigns,  as to the first priority
lien of the Mortgage in the  original  principal  amount of the  Mortgage  Loan
(subject  only to the  exceptions  described  in  paragraph  (v) above.  If the
Mortgaged  Property is a  condominium  unit located in a state in which a title
insurer will generally issue an  endorsement,  then the related Title Insurance
Policy  contains an  endorsement  insuring  the validity of the creation of the
condominium form of ownership with respect to the project in which such unit is
located. With respect to any Title Insurance Policy, the originator is the sole
insured  of  such  mortgagee  Title  Insurance  Policy,  such  mortgagee  Title
Insurance  Policy is in full force and effect and will inure to the  benefit of
the Depositor upon the  consummation of the  transactions  contemplated by this
Agreement, no claims have been made under such mortgagee Title Insurance Policy
and no prior holder of the related  Mortgage,  including  Lehman  Capital,  has
done,  by act or  omission,  anything  that would  impair the  coverage of such
mortgagee Title Insurance Policy;

               (viii) To the best of Lehman Capital's knowledge, no foreclosure
action is being  threatened  or commenced  with  respect to any Mortgage  Loan.
There is no  proceeding  pending for the total or partial  condemnation  of any
Mortgaged  Property  (or,  in the  case  of a  Cooperative  Loan,  the  related
cooperative  unit)  and  each  such  property  is  undamaged  by  waste,  fire,
earthquake or earth movement,  windstorm,  flood, tornado or other casualty, so
as to have a  material  adverse  effect on the value of the  related  Mortgaged
Property as security  for the  related  Mortgage  Loan or the use for which the
premises were intended;

               (ix) There are no  mechanics'  or similar  liens or claims which
have been filed for work, labor or material (and no rights are outstanding that
under the law could give rise to such liens)  affecting  the related  Mortgaged
Property  which are or may be liens prior to, or equal or coordinate  with, the
lien of the related Mortgage;

               (x) Each  Mortgage  Loan was  originated  by a savings  and loan
association, savings bank, commercial bank, credit union, insurance company, or
similar  institution  which is  supervised  and  examined by a Federal or State
authority,  or by a mortgagee  approved by the  Secretary  of Housing and Urban
Development pursuant to sections 203 and 211 of the National Housing Act; and

               (xi) Each  Mortgage  Loan is a "qualified  mortgage"  within the
meaning of Section 860G of the Code and Treas. Reg. ss.1.860G-2.

     It is understood  and agreed that the  representations  and warranties set
forth herein  survive  delivery of the  Mortgage  Files and the  Assignment  of
Mortgage of each  Mortgage  Loan to the  Depositor.  Upon  discovery  by either
Lehman  Capital  or  the  Depositor  of  a  breach  of  any  of  the  foregoing
representations  and warranties that adversely and materially affects the value
of the related  Mortgage Loan, and that does not also  constitute a breach of a
representation or warranty of FNMC under Section 3.02 of the Sale and Servicing
Agreement,  the party  discovering such breach shall give prompt written notice
to the other party. Within 60 days of the discovery of any such breach,  Lehman
Capital  shall  either  (a) cure such  breach  in all  material  respects,  (b)
repurchase such Mortgage Loan or any property  acquired in respect thereof from
the  Depositor  at the  applicable  Purchase  Price or (c) within the  two-year
period following the Closing Date,  substitute a Qualifying Substitute Mortgage
Loan for the affected Mortgage Loan.

     Section 1.05.  Grant Clause.  It is intended that the conveyance of Lehman
Capital's right, title and interest in and to Mortgage Loans and other property
conveyed  pursuant to this Agreement shall  constitute,  and shall be construed
as, a sale of such property and not a grant of a security  interest to secure a
loan.  However,  if such conveyance is deemed to be in respect of a loan, it is
intended  that:  (1)  the  rights  and  obligations  of the  parties  shall  be
established pursuant to the terms of this Agreement;  (2) Lehman Capital hereby
grants to the  Depositor a first  priority  security  interest in all of Lehman
Capital's  right,  title and  interest  in, to and under,  whether now owned or
hereafter  acquired,  such  Mortgage  Loans  and other  property;  and (3) this
Agreement shall constitute a security agreement under applicable law.

     Section 1.06. Assignment by Depositor. The Depositor shall have the right,
upon notice to but without the consent of Lehman Capital,  to assign,  in whole
or in part,  its interest  under this  Agreement,  with respect to the Mortgage
Loans to the Trustee,  and the Trustee then shall  succeed to all rights of the
Depositor  under  this  Agreement.  All  references  to the  Depositor  in this
Agreement  shall be deemed to include its  assignee or  designee,  specifically
including the Trustee.

                                  ARTICLE II.

                            MISCELLANEOUS PROVISIONS

     Section 2.01.  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  2.02.  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 2.03.  Amendment.  (a) This  Agreement may be amended from time to
time by Lehman Capital and the  Depositor,  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, the Trust Agreement 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 REMIC  Provisions.  No such amendment  effected pursuant to clause
(iii) of the preceding  sentence shall adversely affect in any material respect
the  interests  of any  Holder.  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 Lehman
Capital  and the  Depositor  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  may (i)  reduce in any manner the
amount of, or delay the timing of,  payments  received on Mortgage  Loans 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) It shall not be necessary  for the consent of Holders  under this
Section 2.03 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.

     Section  2.04.  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  2.05.  Severability  of  Provisions.  If any  one or  more of the
covenants,  agreements,  provisions or terms of this Agreement shall be for any
reason whatsoever held invalid, then such covenants, agreements,  provisions or
terms  shall be deemed  severable  from the  remaining  covenants,  agreements,
provisions  or terms of this  Agreement and shall in no way affect the validity
or enforceability of the other provisions of this Agreement.

     Section 2.06. 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  2.07.  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 2.08. Benefits of Agreement. Nothing in this Agreement, express or
implied, shall give to any Person, other than the parties to this Agreement and
their successors hereunder, any benefit or any legal or equitable right, power,
remedy or claim under this Agreement.

     Section 2.09. 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.



<PAGE>


     IN WITNESS  WHEREOF,  Lehman  Capital and the Depositor  have caused their
names to be signed hereto by their  respective duly  authorized  officers as of
the date first above written.


                                        LEHMAN CAPITAL, A DIVISION OF
                                        LEHMAN BROTHERS HOLDINGS INC.




                                        By:/s/ Joseph J. Kelly
                                           ------------------------------------
                                           Name: Joseph J. Kelly
                                           Title:  Authorized Signatory



                                        STRUCTURED ASSET SECURITIES CORPORATION




                                        By:/s/ Stanley P. Labanowski
                                           ------------------------------------
                                           Name:  Stanley P. Labanowski
                                           Title: Vice President






<PAGE>


                                   SCHEDULE A

                             MORTGAGE LOAN SCHEDULE







                                                              EXECUTION COPY



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



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

                                   Purchaser

                                      and

                     FIRST NATIONWIDE MORTGAGE CORPORATION,

                                    Company




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


                  SELLER'S WARRANTIES AND SERVICING AGREEMENT

                          Dated as of February 1, 1999

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




               Conventional Residential Fixed Rate Mortgage Loans
                             Group No. [1999-FN-01]





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



<PAGE>

                               TABLE OF CONTENTS

<TABLE>
<CAPTION>

                                                                                                             Page
TABLE OF CONTENTS
Page


                                   ARTICLE I

                                  DEFINITIONS


                                   ARTICLE II

          CONVEYANCE OF MORTGAGE LOANS; POSSESSION OF MORTGAGE FILES;
         BOOKS AND RECORDS; CUSTODIAL AGREEMENT; DELIVERY OF DOCUMENTS

<S>                <C>                                                                                          <C>
Section 2.01        Conveyance of Mortgage Loans; Possession of Mortgage Files; Maintenance of Servicing
                      Files......................................................................................13
Section 2.02        Books and Records; Transfers of Mortgage Loans...............................................13
Section 2.03        Custodial Agreement:  Delivery of Documents..................................................14


                                  ARTICLE III

                        REPRESENTATIONS AND WARRANTIES;
                              REMEDIES AND BREACH

Section 3.01        Company Representations and Warranties.......................................................15
Section 3.02        Representations and Warranties Regarding Individual Mortgage Loans...........................17
Section 3.03        Remedies for Breach of Representations and Warranties........................................26
Section 3.04        Restrictions and Requirements Applicable in the Event that a Mortgage Loan is
                      Acquired by a REMIC........................................................................28
Section 3.05        Repurchase of Delinquent Mortgage Loan.......................................................29
Section 3.06        Repurchase of REO Properties.................................................................29
Section 3.07        Purchaser Representations and Warranties.....................................................29


                                   ARTICLE IV

                 ADMINISTRATION AND SERVICING OF MORTGAGE LOANS

Section 4.01        Company to Act as Servicer...................................................................31
Section 4.02        Liquidation of Mortgage Loans................................................................33
Section 4.03        Collection of Mortgage Loan Payments.........................................................34
Section 4.04        Establishment of and Deposits to Custodial Account...........................................34
Section 4.05        Permitted Withdrawals From Custodial Account.................................................35
Section 4.06        Establishment of and Deposits to Escrow Account..............................................37
Section 4.07        Permitted Withdrawals From Escrow Account....................................................37
Section 4.08        Payment of Taxes, Insurance and Other Charges................................................38
Section 4.09        Protection of Accounts.......................................................................39
Section 4.10        Maintenance of Hazard Insurance..............................................................39
Section 4.11        Maintenance of Mortgage Impairment Insurance.................................................40
Section 4.12        Maintenance of Fidelity Bond and Errors and Omissions Insurance..............................41
Section 4.13        Inspections..................................................................................41
Section 4.14        Restoration of Mortgaged Property............................................................42
Section 4.15        Maintenance of PMI Policy; Claims............................................................42
Section 4.16        Title, Management and Disposition of REO Property............................................43
Section 4.17        Real Estate Owned Reports....................................................................44
Section 4.18        Liquidation Reports..........................................................................45
Section 4.19        Reports of Foreclosures and Abandonments of Mortgaged Property...............................45
Section 4.20        Retained Yield and Prepayment Penalties......................................................45


                                   ARTICLE V

                             PAYMENTS TO PURCHASER

Section 5.01        Remittances..................................................................................47
Section 5.02        Statements to Purchaser and Seller...........................................................47
Section 5.03        Monthly Advances by Company..................................................................48


                                   ARTICLE VI

                          GENERAL SERVICING PROCEDURES

Section 6.01        Transfers of Mortgaged Property..............................................................50
Section 6.02        Satisfaction of Mortgages and Release of Mortgage Files......................................50
Section 6.03        Penalties for Prepayment.....................................................................51
Section 6.04        Servicing Compensation.......................................................................51
Section 6.05        Annual Statement as to Compliance............................................................52
Section 6.06        Annual Independent Public Accountants'Servicing Report.......................................52
Section 6.07        Right to Examine Company Records.............................................................52


                                  ARTICLE VII

                     AGENCY TRANSFER; PASS-THROUGH TRANSFER

Section 7.01        Removal of Mortgage Loans from Inclusion Under this Agreement Upon an Agency
                      Transfer, or a Pass-Through Transfer on One or More Reconstitution Dates...................53
Section 7.02        Bringdown of Representations and Warranties..................................................54
Section 7.03        Purchaser's Repurchase and Indemnification Obligations.......................................54


                                  ARTICLE VIII

                              COMPANY TO COOPERATE

Section 8.01        Provision of Information.....................................................................56
Section 8.02        Financial Statements; Servicing Facility.....................................................56


                                   ARTICLE IX

                                  THE COMPANY

Section 9.01        Indemnification; Third Party Claims..........................................................57
Section 9.02        Merger or Consolidation of the Company.......................................................57
Section 9.03        Limitation on Liability of Company and Others................................................58
Section 9.04        Limitation on Resignation and Assignment by Company..........................................58


                                   ARTICLE X

                                    DEFAULT

Section 10.01       Events of Default............................................................................61
Section 10.02       Waiver of Defaults...........................................................................62


                                   ARTICLE XI

                                  TERMINATION

Section 11.01       Termination..................................................................................63
Section 11.02       Termination Without Cause....................................................................63


                                  ARTICLE XII

                            MISCELLANEOUS PROVISIONS

Section 12.01       Successor to Company.........................................................................64
Section 12.02       Amendment....................................................................................65
Section 12.03       Governing Law................................................................................65
Section 12.04       Duration of Agreement........................................................................65
Section 12.05       Notices......................................................................................65
Section 12.06       Severability of Provisions...................................................................66
Section 12.07       Relationship of Parties......................................................................66
Section 12.08       Execution; Successors and Assigns............................................................66
Section 12.09       Recordation of Assignments of Mortgage.......................................................66
Section 12.10       Assignment by Purchaser......................................................................67
Section 12.11       No Personal Solicitation.....................................................................67


<PAGE>


                                    EXHIBITS

EXHIBIT A-1                POOL 1 MORTGAGE LOAN SCHEDULE
EXHIBIT A-2                POOL 2 MORTGAGE LOAN SCHEDULE
EXHIBIT A-3                POOL 3 MORTGAGE LOAN SCHEDULE
EXHIBIT B-1                CONTENTS OF EACH MORTGAGE FILE
EXHIBIT B-2                CONTENTS OF EACH SERVICING FILE
EXHIBIT C                  CUSTODIAL AGREEMENT
EXHIBIT D-1                FORM OF CUSTODIAL ACCOUNT
                              CERTIFICATION
EXHIBIT D-2                FORM OF CUSTODIAL ACCOUNT
                              LETTER AGREEMENT
EXHIBIT E-1                FORM OF ESCROW ACCOUNT CERTIFICATION
EXHIBIT E-2                FORM OF ESCROW ACCOUNT
                              LETTER AGREEMENT
EXHIBIT F                  FORM OF MONTHLY REMITTANCE ADVICE
EXHIBIT G                  FORM OF ASSIGNMENT AND ASSUMPTION AGREEMENT

</TABLE>

<PAGE>


                  This is a Seller's  Warranties  and  Servicing  Agreement for
conventional  fixed rate residential first mortgage loans,  dated and effective
as of February 1, 1999, and is executed  between Lehman Capital,  A Division of
Lehman  Brothers  Holdings  Inc.,  as purchaser  (the  "Purchaser"),  and First
Nationwide Mortgage Corporation, as seller and servicer (the "Company").

                              W I T N E S S E T H


                  WHEREAS,  the  Purchaser  has  agreed  to  purchase  from the
Company and the Company has agreed to sell to the  Purchaser  certain  Mortgage
Loans which have an aggregate  outstanding principal balance as of the close of
business on the Cut-off Date,  after deduction of principal  payments due on or
before such date of $833,936,660.06;


                  WHEREAS, each of the Mortgage Loans is secured by a mortgage,
deed  of  trust  or  other  security  instrument  creating  a  first  lien on a
residential dwelling located in the jurisdiction indicated on the Mortgage Loan
Schedule, which is annexed hereto as Exhibit A; and


                  WHEREAS,  the Purchaser and the Company wish to prescribe the
manner of delivery  of the  Mortgage  Loans to  Purchaser  and the  management,
servicing and control of the Mortgage Loans by the Company, as servicer.


                  NOW,  THEREFORE,  in consideration  of the mutual  agreements
hereinafter  set forth,  and for other  good and  valuable  consideration,  the
receipt and adequacy of which is hereby  acknowledged,  the  Purchaser  and the
Company agree as follows:


                                   ARTICLE I

<PAGE>


                                  DEFINITIONS

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

                  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
Loan in the jurisdiction where the related Mortgaged Property is located.

                  Agency Transfer: The sale or transfer by Purchaser 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, retaining the Company as "servicer thereunder".

                  Agreement:  This Seller's  Warranties and Servicing Agreement
and all amendments hereof and supplements hereto.

                  ALTA:  The American Land Title  Association  or any successor
thereto.

                  Ancillary Income:  All income derived from the Mortgage Loans
(other than Servicing Fees, Retained Yield and Prepayment Penalties), 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.

                  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 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 sale of the Mortgage to the Purchaser.

                  BIF: The Bank Insurance Fund, or any successor thereto.

                  Breach: As defined in Section 3.03.

                  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 States of
New York and Maryland are authorized or obligated by law or executive  order to
be closed.

                  Closing Date: February 1, 1999.

                  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.

                  Company:  First  Nationwide  Mortgage  Corporation,   or  its
successor in interest or assigns,  or any  successor to the Company  under this
Agreement appointed as herein provided.

                  Condemnation  Proceeds:  All awards or 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.

                  Custodial  Account:  The separate account or accounts created
and maintained pursuant to Section 4.04.

                  Custodial Agreement: The agreement governing the retention of
the originals of each Mortgage Note, Mortgage, Assignment of Mortgage and other
Mortgage Loan Documents which is annexed hereto as Exhibit C.

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

                  Cut-off Date: February 1, 1999.

                  Deleted  Mortgage  Loan: A Mortgage Loan which is repurchased
by the Company in accordance  with the terms of this Agreement and which is, in
the case of a substitution pursuant to Section 3.03, replaced or to be replaced
with a Qualified Substitute Mortgage Loan.

                  Determination  Date: The 10th day (or if such 10th day is not
a Business Day, the Business Day immediately following) of any month, beginning
in March 1999.

                  Disqualified Organization: An organization defined as such in
Section 860E(e) of the Code.

                  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 in 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 Business Day prior to the Remittance 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 in one of two of the  highest  ratings by each of Standard &
         Poor's,  Fitch and Moody's and the long-term debt  obligations of such
         holding  company) are rated in one of two of the highest  ratings,  by
         each of Standard & Poor's,  Fitch and 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 in one of two of the
         highest ratings, by each of Standard & Poor's, Fitch and 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   Policy:  An  errors  and
omissions  insurance policy to be maintained by the Company pursuant to Section
4.12.

                  Escrow Account:  The separate account or accounts created and
maintained pursuant to Section 4.06.

                  Escrow  Payments:  With  respect to any  Mortgage  Loan,  the
amounts constituting ground rents, taxes, mortgage insurance premiums, fire and
hazard insurance  premiums,  and any other payments  required to be escrowed by
the Mortgagor  with the mortgagee  pursuant to the Mortgage,  applicable law or
any other related document.

                  Event of Default:  Any one of the conditions or circumstances
enumerated in Section 10.01.

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

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

                  Fidelity  Bond:  A  fidelity  bond  to be  maintained  by the
Company pursuant to Section 4.12.

                  First Remittance Date: March 18, 1999.

                  Fitch: Fitch IBCA, Inc., or its successor in interest.

                  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.

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

                  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.

                  Loan-to-Value  Ratio or LTV:  With  respect  to any  Mortgage
Loan, the ratio of the Stated Principal  Balance of the Mortgage Loan as of the
date of  origination  (unless  otherwise  indicated)  to the  lesser of (a) the
Appraised Value of the Mortgaged Property and (b) if the Mortgage Loan was made
to finance the  acquisition  of the related  Mortgaged  Property,  the purchase
price of the Mortgaged Property, expressed as a percentage.

                  Master Servicer:  The person,  if any,  designated as "Master
Servicer" under a Reconstitution Agreement.

                  Monthly  Advance:  The portion of Monthly Payment  delinquent
with  respect  to  each   Mortgage  Loan  at  the  close  of  business  on  the
Determination  Date required to be advanced by the Company  pursuant to Section
5.03 on the Business  Day  immediately  preceding  the  Remittance  Date of the
related month.

                  Moody's:  Moody's  Investors  Service,  or its  successor  in
interest.

                  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 File: The items pertaining to a particular  Mortgage
Loan referred to in Exhibit B-1 annexed  hereto,  and any additional  documents
required to be added to the Mortgage File pursuant to this Agreement.

                  Mortgage  Impairment  Insurance Policy: A mortgage impairment
or blanket hazard insurance policy as described in Section 4.11.

                  Mortgage  Interest Rate: The annual rate of interest borne on
a Mortgage Note in accordance with the provisions of the Mortgage Note.

                  Mortgage  Loan:  An  individual  Mortgage  Loan  which is the
subject of this  Agreement,  each Mortgage Loan  originally sold and subject to
this Agreement being  identified on the Mortgage Loan Schedule,  which Mortgage
Loan includes  without  limitation  the Mortgage File, and as they apply to the
period from and after the Cut-off  Date,  all 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  Documents:   The  documents  required  to  be
delivered pursuant to this Agreement.

                  Mortgage Loan Remittance  Rate: With respect to each Mortgage
Loan,  the annual rate of interest  remitted to the  Purchaser,  which shall be
equal to the Mortgage  Interest Rate minus the Servicing Fee Rate and minus the
Retained Yield Rate, if any.

                  Mortgage  Loan  Schedule:  The  schedules  of Mortgage  Loans
annexed  hereto as Exhibits A-1, A-2 and A-3,  such schedule  setting forth the
following  information  with respect to each Mortgage  Loan:  (1) the Company's
Mortgage Loan  identifying  number;  (2) the  Mortgagor's  name; (3) the street
address of the Mortgaged  Property  including the city, state and the zip code;
(4) a code  indicating  whether  the  Mortgaged  Property  is a  single  family
residence,  a 2-4 family  residence,  a condominium unit or a unit in a planned
unit  development;  (5) the original months to maturity or the remaining months
to  maturity  from  the  Cut-off  Date,  in any  case  based  on  the  original
amortization  schedule,  and if different,  the maturity  expressed in the same
manner but based on the actual  amortization  schedule;  (6) the  Loan-to-Value
Ratio at  origination;  (7) the Mortgage  Interest Rate as of the Cut-off Date;
(8) the date on which the Mortgage Loan was originated; (9) the stated maturity
date;  (10) the amount of the  Monthly  Payment;  (11) the next due date of the
Mortgage Loan;  (12) the original  principal  amount of the Mortgage Loan; (13)
the  principal  balance of the Mortgage Loan as of the close of business on the
Cut-off  Date,  after  deduction of payments of principal  due on or before the
Cut-off Date,  whether or not  collected;  (14) the Mortgage Loan purpose type;
(15) the occupancy status of the Mortgaged Property at the time of origination;
(16) the Mortgagor's FICO or other similar credit score; (17) a code indicating
if there is PMI insurance  and (18) a code  indicating  the loan  documentation
type.  With respect to the Mortgage Loans in the  aggregate,  the Mortgage Loan
Schedule shall set forth the following information, as of the Cut-off Date: (1)
the number of Mortgage Loans; (2) the current aggregate  outstanding  principal
balance of the Mortgage Loans; (3) the weighted average Mortgage  Interest Rate
of the Mortgage Loans;  and (4) the weighted  average  maturity of the Mortgage
Loans.

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

                  Mortgaged  Property:  The real property and all  improvements
thereon securing repayment of the debt evidenced by a Mortgage Note.

                  Mortgagor:  The obligor on a Mortgage Note.

                  Nonrecoverable  Advance:  With respect to any Mortgage  Loan,
any Monthly  Advance or proposed  Monthly  Advance  which,  in the  judgment of
Company,  may not be  ultimately  recoverable  by the Company from  Liquidation
Proceeds, Insurance Proceeds, Condemnation Proceeds or otherwise.

                  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 Company, and
delivered to the Purchaser as required by this Agreement.

                  Opinion of Counsel: A written opinion of counsel,  who may be
an employee of the Company,  reasonably  acceptable to the Purchaser,  provided
that any Opinion of Counsel relating to (a) qualification of the Mortgage Loans
in a REMIC or (b) compliance with the REMIC  Provisions,  must be an opinion of
counsel  who (i) is in  fact  independent  of the  Company  (or  any  successor
servicer) and any master servicer of the Mortgage Loans, (ii) does not have any
material direct or indirect financial interest in the Company (or any successor
servicer) or any master  servicer of the  Mortgage  Loans or in an affiliate of
either and (iii) is not connected with the Company (or any successor  servicer)
or any master servicer of the Mortgage Loans as an officer, employee,  director
or person performing similar functions.

                  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  Company  as  "servicer"  (with or  without  a master  servicer)
thereunder.

                  Person:  Any  individual,   corporation,   limited  liability
company, partnership,  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.

                  Pool 1 Mortgage Loans: 30-year fixed rate Mortgage Loans with
prepayment penalties listed in Exhibit A-1 hereto.

                  Pool 2 Mortgage Loans: 15-year fixed rate Mortgage Loans with
prepayment penalties listed in Exhibit A-2 hereto.

                  Pool 3 Mortgage Loans: 15-year fixed rate Mortgage Loans with
no prepayment penalties listed in Exhibit A-3 hereto.

                  Prepayment  Interest  Shortfall  Amount:  With respect to any
Mortgage  Loan that was  subject to a Principal  Prepayment  in full or in part
during any Principal Prepayment Period, the amount of interest (net the related
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 the next succeeding Due Date, inclusive.

                  Prepayment  Penalty:  With  respect to each Pool 1 and Pool 2
Mortgage  Loan, the penalty  payable by the Mortgagor if the Mortgagor  prepays
such  Mortgage  Loan which shall have a term as disclosed in the Mortgage  Loan
Schedule.

                  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.

                  Principal  Prepayment:  Any  payment  or  other  recovery  of
principal on a Mortgage  Loan which is received in advance of its scheduled Due
Date  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.

                  Purchaser:  Lehman  Capital,  A Division  of Lehman  Brothers
Holdings  Inc. or its  successor in interest or any  successor to the Purchaser
under this Agreement as herein provided.

                  Qualified Depository:  A depository the accounts of which are
insured  by the  FDIC  through  the BIF or the  SAIF  and the  short-term  debt
obligations  of which are rated A-1 or better by  Standard & Poor's,  provided,
however,  that prior to a  Pass-through  Transfer,  California  Federal Bank, a
Federal  Savings  Bank shall be deemed a  "Qualified  Depository"  and from and
after a Pass-through Transfer,  California Federal Bank, a Federal Savings Bank
shall be deemed a "Qualified Depository" only if it is acceptable to the Rating
Agencies which are rating such Pass-through Transfer.

                  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 or FHLMC.

                  Qualified  Substitute Mortgage Loan: A mortgage loan eligible
to be substituted by the Company for a Deleted Mortgage Loan which must, on the
date of such substitution,  (i) have an outstanding  principal  balance,  after
deduction of all scheduled payments due in the month of substitution (or in the
case of a  substitution  of more than one mortgage loan for a Deleted  Mortgage
Loan, an aggregate  principal  balance),  not in excess of the Stated Principal
Balance of the Deleted Mortgage Loan; (ii) have a Mortgage Loan Remittance Rate
not less than and not more than 2% greater  than the Mortgage  Loan  Remittance
Rate of the Deleted  Mortgage Loan; (iii) have a remaining term to maturity not
greater than and not more than one year less than that of the Deleted  Mortgage
Loan; (iv) comply with each  representation  and warranty set forth in Sections
3.01  and  3.02;  and (v)  have a  Loan-to-Value  Ratio  as of the date of such
substitution not greater than that of the related Deleted Mortgage Loan.

                  Rating  Agency:  Any of Fitch,  Moody's or Standard & Poor's,
Duff & Phelps or their respective successors designated by the Purchaser.

                  Reconstitution   Agreements:   The  agreement  or  agreements
entered into by the Purchaser,  the Company (if  applicable),  FNMA or FHLMC or
certain third parties on the Reconstitution  Date(s) with respect to any or all
of the Mortgage Loans serviced hereunder, in connection with an Agency Transfer
or a  Pass-Through  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,   and   (iii)  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.  Such agreement
or  agreements  shall  prescribe the rights and  obligations  of the Company in
servicing  the  related   Mortgage   Loans  and  shall  provide  for  servicing
compensation to the Company (calculated on a weighted average basis for all the
related  Mortgage Loans as of the  Reconstitution  Date),  net of any guarantee
fees due FNMA or FHLMC, if applicable,  at least equal to the Servicing Fee due
the Company in accordance  with this Agreement and, in addition,  shall provide
that the Company, as seller hereunder, shall be entitled to continue to receive
Retained Yield and  Prepayment  Penalties as provided in Section 4.20 following
the related Reconstitution Date. The form of relevant Reconstitution  Agreement
to be entered into by the Purchaser  and/or master  servicer or trustee and the
Company with respect to Pass-Through Transfers shall be reasonably satisfactory
in form and substance to the  Purchaser  and the Company  (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,  unless otherwise mutually agreed
by the parties;  provided,  however,  that the Company shall not be required to
make any  additional  representations  or warranties or to update or bring-down
any  representations  and warranties  herein,  except the  representations  and
warranties set forth in Section 3.01 hereof.

                  Reconstitution Date: The date or dates on which any or all of
the Mortgage Loans serviced under this Agreement  shall be subject to an Agency
Transfer or a Pass-Through Transfer pursuant to Section 7.01 hereof.

                  Record Date:  The close of business on the last  Business Day
of the month preceding the month of the related Remittance Date.

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

                  REMIC  Provisions:  Provisions of the federal  income tax law
relating to a REMIC,  which appear at Section 860A through 860G of Subchapter M
of Chapter 1, Subtitle A of the Code, and related provisions,  and regulations,
rulings or pronouncements  promulgated  thereunder,  as the foregoing may be in
effect from time to time.

                  Remittance  Date:  The 18th day (or if such 18th day is not a
Business  Day, the first  Business  Day  immediately  following)  of any month,
beginning with the First Remittance Date.

                  REO  Disposition:  The final  sale by the  Company of any REO
Property.

                  REO Disposition  Proceeds:  All amounts received with respect
to an REO Disposition pursuant to Section 4.16.

                  REO Property: A Mortgaged Property acquired by the Company on
behalf of the Purchasers through foreclosure or by deed in lieu of foreclosure,
as described in Section 4.16.

                  Repurchase  Price: With respect to any Mortgage Loan, a price
equal to (a) the sum of (i) the Stated Principal  Balance of the Mortgage Loan,
(ii) interest on such Stated Principal  Balance at the Mortgage Loan Remittance
Rate from the date on which interest has last been paid and  distributed to the
Purchaser to the date of repurchase,  and (iii) unreimbursed  Monthly Advances,
and Servicing  Advances,  if any, minus (b) amounts received in respect of such
repurchased  Mortgage  Loan which are being held in the  Custodial  Account for
distribution in the month of repurchase.  Notwithstanding the foregoing, if the
date  of  repurchase  is on a date  other  than  the  last  day of a  Principal
Prepayment  Period,  then  the  Company  shall  pay,  in lieu  of the  interest
specified in clause (ii) above,  interest at the Mortgage Loan  Remittance Rate
from the date on which  interest  has last  been  paid and  distributed  to the
Purchaser through the last day of the Principal Prepayment Period.

                  Retained  Yield:  With  respect to each  Mortgage  Loan,  the
amount of annual yield  retained by the Company as seller,  which shall,  for a
period of one full  month,  be equal to  one-twelfth  of the product of (a) the
applicable  Retained Yield Rate and (b) the  outstanding  principal  balance of
such Mortgage Loan, or with respect to an REO Property, the outstanding balance
of the  related  Mortgage  Loan  immediately  prior  to its  conversion  to REO
Property.  Such yield  shall be payable  monthly,  computed on the basis on the
same principal amount and period  respecting which any related interest payment
on a Mortgage Loan is computed.  The Retained Yield is payable exclusively from
(except as provided in Section 4.20) the interest portion (including recoveries
with respect to interest from Liquidation  Proceeds,  Condemnation Proceeds and
Insurance  Proceeds) of each Monthly  Payment  collected by the Company,  or as
otherwise provided in Section 4.20.

                  Retained  Yield  Rate:  With  respect to each Pool 1 Mortgage
Loan,  a percentage  per annum equal to the lesser of (a) the related  Mortgage
Interest Rate minus the sum of 6.50% and the Servicing Fee Rate,  and (b) 0.50%
per annum.  With respect to each Pool 2 Mortgage  Loan, a percentage  per annum
equal to the lesser of (a) the related Mortgage  Interest Rate minus the sum of
6.25% and the Servicing Fee Rate, and (b) 0.50% per annum. With respect to each
Pool 3 Mortgage  Loan,  a  percentage  per annum equal to the lesser of (a) the
related  Mortgage  Interest  Rate minus the sum of 6.25% and the  Servicing Fee
Rate, and (b) 0.25% per annum.

                  SAIF:  The  Savings   Association   Insurance  Fund,  or  any
successor thereto.

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


                  Servicing Advances:  All customary,  reasonable and necessary
"out of pocket"  costs and  expenses  other than  Monthly  Advances  (including
reasonable  attorneys' fees and  disbursements)  incurred in the performance by
the Company 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 judicial proceedings,  including foreclosures,
(c) the management and  liquidation of any REO Property and (d) compliance with
the obligations under Section 4.08.

                  Servicing  Fee:  With  respect to each  Mortgage  Loan or REO
Property, the amount of the monthly fee the Purchaser shall pay to the Company,
which shall,  for a period of one full month,  be equal to  one-twelfth  of the
product of (a) the Servicing Fee Rate and (b) the outstanding principal balance
of such  Mortgage  Loan or with  respect to an REO  Property,  the  outstanding
principal  balance  of the  related  Mortgage  Loan  immediately  prior  to its
conversion to REO Property. Such fee shall be payable monthly,  computed on the
basis of the same  principal  amount and period  respecting  which any  related
interest  payment  on a  Mortgage  Loan  is  computed.  The  obligation  of the
Purchaser  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 4.05) of
each Monthly Payment collected by the Company,  or as otherwise  provided under
Section 4.05.

                  Servicing  Fee Rate:  With respect to each  Mortgage  Loan, a
rate per annum equal to 0.25%.

                  Servicing  File: With respect to each Mortgage Loan, the file
retained  by the  Company  consisting  of the items set  forth on  Exhibit  B-2
attached hereto.

                  Servicing Officer:  Any officer of the Company 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 Company to the
Purchaser upon request, as such list may from time to time be amended.

                  Standard & Poor's: Standard & Poor's Ratings Services, or its
successor in interest.

                  Stated  Principal  Balance:  As to each  Mortgage  Loan,  and
determination  date  (i) the  principal  balance  of the  Mortgage  Loan at the
Cut-off Date after giving effect to payments of principal due on or before such
date, whether or not received, minus (ii) all amounts previously distributed to
the Purchaser with respect to the related Mortgage Loan  representing  payments
or recoveries of principal and all Monthly Advances in lieu thereof.

                  Subservicer:   Any  Subservicer  which  is  subservicing  the
Mortgage Loans pursuant to a Subservicing Agreement. Any subservicer shall meet
the qualifications set forth in Section 4.01.

                  Subservicing  Agreement: An agreement between the Company and
a Subservicer for the servicing of the Mortgage Loans.

                  Trust  Agreement:   The  Trust  Agreement   entered  into  in
connection with a Pass-Through  Transfer  between the Trustee and the depositor
thereunder.

                  Trustee:  The person  designated as "Trustee" under the Trust
Agreement, or its successor in interest or assigns.


                                   ARTICLE II

          CONVEYANCE OF MORTGAGE LOANS; POSSESSION OF MORTGAGE FILES;
         BOOKS AND RECORDS; CUSTODIAL AGREEMENT; DELIVERY OF DOCUMENTS

                  Section 2.01  Conveyance  of Mortgage  Loans;  Possession  of
Mortgage Files; Maintenance of Servicing Files.

                  The Company,  simultaneously  with the execution and delivery
of this Agreement,  does hereby sell, transfer,  assign, set over and convey to
the Purchaser,  without  recourse,  but subject to the terms of this Agreement,
all the right,  title and interest of the Company in and to the Mortgage  Loans
(other than any amounts representing Retained Yield and Prepayment  Penalties),
including  all  interest  and  principal  received  on or with  respect  to the
Mortgage  Loans  (other than  payments of  principal  and  interest  due on the
Mortgage  Loans on or before the Cut-off  Date).  Pursuant to Section 2.03, the
Company has delivered the Mortgage Loan Documents to the Custodian.

                  The contents of each  Servicing File are and shall be held in
trust by the Company for the benefit of the Purchaser as the owner thereof. The
possession  of  each  Servicing  File  by the  Company  is at the  will  of the
Purchaser for the sole purpose of servicing the related Mortgage Loan, and such
retention and possession by the Company is in a custodial  capacity only.  Upon
the sale of the Mortgage Loans the ownership of each Mortgage Note, the related
Mortgage  and  the  related   Mortgage  File  and  Servicing  File  shall  vest
immediately  in the  Purchaser,  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 Company shall vest  immediately in the Purchaser and shall be
retained and maintained by the Company,  in trust, at the will of the Purchaser
and only in such custodial capacity. Each Servicing File shall be identified in
the  Company's  records  as being  owned by the  Purchaser  and shall be easily
retrieved  from other  servicing  files for  mortgage  loans  which are not the
Mortgage  Loans.  The Company  shall release its custody of the contents of any
Servicing File only in accordance with written instructions from the Purchaser,
unless such release is required as incidental to the Company's servicing of the
Mortgage  Loans or is in  connection  with a repurchase  of any  Mortgage  Loan
pursuant to Section 3.03 or 6.02.

                  Section 2.02 Books and Records; Transfers of Mortgage Loans.

                  From  and  after  the  sale  of  the  Mortgage  Loans  to the
Purchaser  all rights  arising  out of the  Mortgage  Loans  including  but not
limited  to all funds  received  by the  Company on or in  connection  with the
Mortgage  Loans,  shall be  received  and held by the  Company in trust for the
benefit of the  Purchaser  as owner of the Mortgage  Loans,  but subject to the
terms of this  Agreement  and the Company  may, at the option of the  Purchaser
retain  record  title  to  the  related  Mortgages  for  the  sole  purpose  of
facilitating the servicing and the supervision of the servicing of the Mortgage
Loans.

                  The sale of each  Mortgage  Loan  shall be  reflected  on the
Company's  balance sheet and other financial  statements as a sale of assets by
the  Company.  The Company  shall be  responsible  for  maintaining,  and shall
maintain books and records for each Mortgage Loan,  which may be in the form of
electronic  media, and shall be marked clearly to reflect the ownership of each
Mortgage Loan by the Purchaser.  In  particular,  the Company shall maintain in
its  possession,  and shall  furnish to the Purchaser  upon demand,  reasonably
satisfactory  evidence of  compliance  with all federal,  state and local laws,
rules and regulations.  To the extent that original  documents are not required
for purposes of  realization  of  Liquidation  Proceeds or Insurance  Proceeds,
documents  maintained  by the  Company  may  be in the  form  of  microfilm  or
microfiche  or such other  reliable  means of  recreating  original  documents,
including but not limited to, optical imagery techniques so long as the Company
complies  with the  requirements  of the FNMA Selling and Servicing  Guide,  as
amended from time to time.

                  The  Company  shall keep at its  servicing  office  books and
records in which,  subject to such reasonable  regulations as it may prescribe,
the  Company  shall note on its books and  records  any  transfers  of Mortgage
Loans.  No transfer of a Mortgage  Loan may be made unless such  transfer is in
compliance  with the  provisions  of Section  12.10.  For the  purposes of this
Agreement,  the Company  shall be under no  obligation  to deal with any person
with  respect to this  Agreement  or the  Mortgage  Loans  unless the books and
records  show such person as the owner of the  Mortgage  Loan.  Upon receipt of
notice of any transfer and a copy of the  instrument  of transfer or assignment
and assumption  agreement pursuant to Section 12.10, the Company shall mark its
books and  records to  reflect  the  ownership  of the  Mortgage  Loans of such
transferee Purchaser.

                  Section 2.03 Custodial Agreement: Delivery of Documents.

                  Pursuant  to  the  Custodial   Agreement   delivered  to  the
Purchaser  contemporaneously  with the delivery of this Agreement,  the Company
shall  deliver and release to the  Custodian,  at least four (4) Business  Days
prior to the  Closing  Date,  those  Mortgage  Loan  Documents  as set forth on
Exhibit B-1.

                  The  Custodian has certified its receipt of all such Mortgage
Loan  Documents as evidenced by the Initial  Certification  of the Custodian in
the form annexed to the Custodial Agreement.

                  The Company shall forward to the Custodian original documents
evidencing  an  assumption,  modification,  consolidation  or  extension of any
Mortgage  Loan entered into in  accordance  with Section 4.01 or 6.01 within 30
days of their execution,  provided,  however, that the Company shall provide to
the Custodian with a certified  true copy  certified by a Servicing  Officer of
the Company of any such document  submitted for  recordation  within 30 days of
its  execution,  and shall  provide the original of any document  submitted for
recordation  within thirty days of receipt of such original  recorded  document
from the relevant public recording office.


                                  ARTICLE III

                        REPRESENTATIONS AND WARRANTIES;
                              REMEDIES AND BREACH

                  Section 3.01 Company Representations and Warranties.

                  The Company  represents and warrants to the Purchaser that as
of the Closing Date:

                  (a)  Due  Organization  and  Authority.   The  Company  is  a
corporation  duly  organized,  validly  existing and in good standing under the
laws of the State of Delaware  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 Company,  and in any event the Company is in  compliance  with
the laws of any such state to the extent necessary to ensure the enforceability
of the  related  Mortgage  Loan  and the  servicing  of such  Mortgage  Loan in
accordance with the terms of this Agreement; the Company 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 Company 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 Company;  and all requisite
corporate action has been taken by the Company to make this Agreement valid and
binding upon the Company 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 Company,  and the transfer,  assignment  and  conveyance of the
Mortgage Notes and the Mortgages by the Company  pursuant to this Agreement are
not subject to the bulk transfer or any similar statutory  provisions in effect
in any applicable jurisdiction;

                  (c) No Conflicts.  Neither the execution and delivery of this
Agreement,  the  acquisition of the Mortgage Loans by the Company,  the sale of
the Mortgage Loans to the Purchaser 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  Company's  charter  or by-laws or any legal
restriction  or any agreement or instrument to which the Company 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 Company or its property is
subject,  or impair the  ability of the  Purchaser  to realize on the  Mortgage
Loans, or impair the value of the Mortgage Loans;

                  (d)   Ability  to   Service.   The  Company  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
Company is in good  standing to sell  mortgage  loans to and  service  mortgage
loans for FNMA or FHLMC,  and no event has occurred,  including but not limited
to a change in  insurance  coverage,  which  would make the  Company  unable to
comply  with FNMA or FHLMC  eligibility  requirements  or which  would  require
notification to either FNMA or FHLMC;

                  (e) Reasonable  Servicing Fee. The Company  acknowledges  and
agrees  that the  Servicing  Fee,  as  calculated  at the  Servicing  Fee Rate,
represents  reasonable  compensation  for performing such services and that the
entire  Servicing Fee shall be treated by the Company,  for  accounting and tax
purposes,  as compensation for the servicing and administration of the Mortgage
Loans pursuant to this Agreement;

                  (f) Ability to Perform.  The Company  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 Company is solvent and the sale
of the Mortgage Loans is not undertaken to hinder,  delay or defraud any of the
Company's creditors;

                  (g)  No  Litigation  Pending.   There  is  no  action,  suit,
proceeding or  investigation  pending or threatened  against the Company 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 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 this  Agreement or the Mortgage Loans or of any action
taken  or to be  taken  in  connection  with  the  obligations  of the  Company
contemplated  herein, or which would be likely to impair materially the ability
of the Company to perform under the terms of this Agreement;

                  (h) 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 Company of or  compliance  by the
Company with this  Agreement or the sale of the Mortgage  Loans as evidenced by
the  consummation of the  transactions  contemplated  by this Agreement,  or if
required, such approval has been obtained prior to the Closing Date;

                  (i) Selection Process.  The Mortgage Loans were selected from
among the  outstanding  fixed rate one- to four- family  mortgage  loans in the
Company's  portfolio  at the Closing Date as to which the  representations  and
warranties  set forth in Section 3.02 could be made and such  selection was not
made in a manner so as to affect adversely the interests of the Purchaser;

                  (j) 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  material  fact or  omits  to state a fact
necessary  to make the  statements  contained  therein  not  misleading  in any
material respect;

                  (k) Sale  Treatment.  The  Company  has  determined  that the
disposition  of the Mortgage  Loans pursuant to this Agreement will be afforded
sale treatment for accounting and tax purposes;

                  (l)  Financial  Statements.  The Company has delivered to the
Purchaser  financial  statements as to its last three complete fiscal years and
any later  quarter  ended  more  than 60 days  prior to the  execution  of this
Agreement.  All such financial  statements fairly present the pertinent results
of operations and changes in financial  position at the end of each such period
of the Company and its  subsidiaries  and have been prepared in accordance with
generally accepted accounting  principles  consistently  applied throughout the
periods involved,  except as set forth in the notes thereto.  There has been no
change in the business, operations,  financial condition,  properties or assets
of the Company since the date of the Company's financial  statements that would
have a material adverse effect on its ability to perform its obligations  under
this Agreement;

                  (m) No  Brokers'  Fees.  The  Company  has not dealt with any
broker,  investment  banker,  agent or other person that may be entitled to any
commission or  compensation  in connection with the sale of the Mortgage Loans;
and

                  (n) Fair  Consideration.  The  consideration  received by the
Company upon the sale of the Mortgage  Loans under this  Agreement  constitutes
fair consideration and reasonably equivalent value for the Mortgage Loans.

                  Section  3.02   Representations   and  Warranties   Regarding
Individual Mortgage Loans.

                  As to each Mortgage Loan,  the Company hereby  represents and
warrants to the Purchaser that as of the Closing Date:

                  (a) Mortgage Loans as Described. The information set forth in
the  Mortgage  Loan  Schedules  is  complete,  true and correct in all material
respects as of the date specified in the Mortgage Loan Schedule;

                  (b) Payments Current.  All payments required to be made up to
and  including the January 1, 1999 payment on the Mortgage Loan under the terms
of the Mortgage  Note have been made and  credited.  Except with respect to the
Mortgage Loans identified by numbers 0015526130,  0015535958 and 0015461700, no
payment required under the Mortgage Loan has been delinquent at any time in the
past 12 months.

                  (c)  No  Outstanding  Charges.   There  are  no  defaults  in
complying  with  the  terms  of the  Mortgages,  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
prior to any termination or penalty  therefore,  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.  The Company
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  under the Mortgage  Loan,  except for interest
accruing  from the date of the  Mortgage  Note or date of  disbursement  of the
Mortgage Loan proceeds,  whichever is greater, to the day which precedes by one
month the Due Date of the first installment of principal and interest;

                  (d) Original Terms Unmodified. The terms of the Mortgage Note
and  Mortgage  have not been  impaired,  waived,  altered  or  modified  in any
respect,  except by a written instrument which has been recorded,  if necessary
to protect the interests of the holder of the Mortgage Loan, and which has been
delivered to the  Custodian.  The  substance of any such waiver,  alteration or
modification  has been approved by the issuer of any related PMI Policy and the
title  insurer,  to the  extent  required  by the  policy,  and its  terms  are
reflected on the Mortgage Loan  Schedule.  No Mortgagor has been  released,  in
whole or in part, except in connection with an assumption agreement approved by
the  issuer of any  related  PMI Policy  and the title  insurer,  to the extent
required by the policy, and which assumption  agreement is part of the Mortgage
Loan File  delivered to the  Custodian  and the terms of which are reflected in
the Mortgage Loan Schedule;

                  (e) No Defenses.  The Mortgage  Note and the Mortgage are not
subject to any right of rescission, set-off, counterclaim or defense, including
without  limitation the defense of usury,  nor will the operation of any of the
terms of the  Mortgage  Note or the  Mortgage,  or the  exercise  of any  right
thereunder,  render either the Mortgage Note or the Mortgage unenforceable,  in
whole or in part, or subject to any right of rescission,  set-off, counterclaim
or defense,  including  without  limitation  the defense of usury,  and no such
right of rescission,  set-off,  counterclaim  or defense has been asserted with
respect  thereto,  and no  Mortgagor  was a  debtor  in any  state  or  federal
bankruptcy  or  insolvency  proceeding  at  the  time  the  Mortgage  Loan  was
originated;

                  (f) Hazard Insurance.  Pursuant to the terms of the Mortgage,
all buildings or other  improvements upon the Mortgaged Property are insured by
a  generally  acceptable  insurer  against  loss by fire,  hazards of  extended
coverage  and  such  other  hazards  as are  customary  in the area  where  the
Mortgaged Property is located pursuant to insurance policies  conforming to the
requirements  of Section 4.10. If upon  origination  of the Mortgage  Loan, the
Mortgaged  Property was in an area  identified  in the Federal  Register by the
Federal  Emergency  Management Agency as having special flood hazards (and such
flood insurance has been made  available) a flood insurance  policy meeting the
requirements of the current guidelines of the Federal Insurance  Administration
is in effect which policy  conforms to the  requirements  of Section 4.10.  All
individual  insurance  policies contain a standard  mortgagee clause naming the
Company and its successors and assigns as mortgagee,  and all premiums  thereon
have been paid. The Mortgage obligates the Mortgagor thereunder to maintain the
hazard  insurance  policy  at the  Mortgagor's  cost  and  expense,  and on the
Mortgagor's  failure to do so,  authorizes the holder of the Mortgage to obtain
and maintain such insurance at such Mortgagor's  cost and expense,  and to seek
reimbursement  therefor  from the  Mortgagor.  Where  required  by state law or
regulation,  the Mortgagor has been given an  opportunity to choose the carrier
of the  required  hazard  insurance,  provided  the policy is not a "master" or
"blanket" hazard  insurance policy covering the common  facilities of a planned
unit  development.  The  hazard  insurance  policy  is the  valid  and  binding
obligation  of the  insurer,  is in full force and effect,  and will be in full
force  and  effect  and  inure  to  the  benefit  of  the  Purchaser  upon  the
consummation of the  transactions  contemplated by this Agreement.  The Company
has  not  engaged  in,  and  has  no  knowledge  of  the   Mortgagor's  or  any
Subservicer's  having  engaged in, any act or omission  which would  impair the
coverage of any such  policy,  the  benefits of the  endorsement  provided  for
herein,  or the  validity  and  binding  effect of  either,  including  without
limitation,   no  unlawful  fee,   commission,   kickback  or  other   unlawful
compensation  or value of any kind has been or will be  received,  retained  or
realized by any attorney,  firm or other person or entity, and no such unlawful
items have been received, retained or realized by the Company;

                  (g) Compliance with Applicable Laws. Any and all requirements
of any  federal,  state or local  law  including,  without  limitation,  usury,
truth-in-lending,   real  estate   settlement   procedures,   consumer   credit
protection,  equal credit  opportunity  or  disclosure  laws  applicable to the
Mortgage Loan have been complied  with,  and the Company shall  maintain in its
possession,  and  shall  furnish  to  the  Purchaser  upon  demand,  reasonably
satisfactory evidence of compliance with all such requirements;

                  (h) No  Satisfaction  of Mortgage.  The Mortgage has not been
satisfied,  canceled,  subordinated or rescinded,  in whole or in part, and the
Mortgaged  Property has not been  released  from the lien of the  Mortgage,  in
whole or in part,  nor has any  instrument  been executed that would effect any
such release,  cancellation,  subordination or rescission.  The Company has not
waived the  performance  by the  Mortgagor  of any action,  if the  Mortgagor's
failure to perform such action would cause the Mortgage  Loan to be in default,
nor has the Company waived any default resulting from any action or inaction by
the Mortgagor;

                  (i) Location and Type of Mortgaged  Property.  The  Mortgaged
Property is located in the state  identified  in the Mortgage Loan Schedule and
consists of a parcel of real property with a detached  single family  residence
erected  thereon,  or  a  two-  to  four-family   dwelling,  or  an  individual
condominium unit in a low-rise  condominium project, or an individual unit in a
planned unit development,  provided,  however,  that any condominium project or
planned  unit  development  shall  conform  with  the  applicable  underwriting
standards of the Seller which were in place at the time of the  origination  of
such  Mortgage  Loan,  and no  residence  or  dwelling  is a  mobile  home or a
manufactured dwelling. As of origination,  no portion of the Mortgaged Property
was used for commercial purposes;

                  (j) Valid First Lien. The Mortgage is a valid, subsisting and
enforceable and perfected first lien on the Mortgaged Property. The lien of the
Mortgage is subject only to:

                          (1) the  lien of  current  real  property  taxes  and
                      assessments not yet due and payable;

                          (2) covenants, conditions and restrictions, rights of
                      way,  easements and other matters of the public record as
                      of the date of recording  acceptable to mortgage  lending
                      institutions  generally and  specifically  referred to in
                      the  lender's  title  insurance  policy  delivered to the
                      originator of the Mortgage Loan and (i) referred to or to
                      otherwise  considered  in  the  appraisal  made  for  the
                      originator  of the  Mortgage  Loan or (ii)  which  do not
                      adversely  affect the  Appraised  Value of the  Mortgaged
                      Property set forth in such appraisal; and

                          (3)  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
                      the   Mortgage   or  the   use,   enjoyment,   value   or
                      marketability of the related Mortgaged Property.

Any security agreement,  chattel mortgage or equivalent document related to and
delivered in connection with the Mortgage Loan establishes and creates a valid,
subsisting and enforceable  first lien and first priority  security interest on
the  property  described  therein  and the  Company  has full right to sell and
assign the same to the  Purchaser.  The  Mortgaged  Property was not, as of the
date of origination of the Mortgage Loan, subject to a mortgage, deed of trust,
deed to secured debt or other security  instrument  creating a lien subordinate
to the lien of the Mortgage;

                  (k)  Pool  Characteristics.  As of  the  Cut-off  Date,  with
respect to aggregate  outstanding  principal balance of all Mortgage Loans, (a)
no more than 0.37% are secured by real property improved by two- to four-family
dwellings,  (b) no more than 4.22% are  secured by real  property  improved  by
individual  condominium  units,  (c) no more than  20.32%  are  secured by real
property improved by an individual unit in a planned unit development,  and (d)
at least  75.08%  are  secured  by real  property  with a  detached  one-family
residence erected thereon. When measured by principal balance as of the Cut-off
Date,  no more  than  1.7% of the  Mortgage  Loans  are  secured  by  Mortgaged
Properties  located  in the same  United  States  postal  zip code.  The Pool 1
Mortgage Loans have a weighted  average  remaining  term of 356.65 months.  The
Pool 2 Mortgage Loans have a weighted average  remaining term of 175.65 months.
The Pool 3  Mortgage  Loans have a weighted  average  remaining  term of 175.71
months. The average principal balance of the Mortgage Loans on the Cut-off Date
was  $333,308.  With  respect to 99.99% of the  Mortgage  Loans of which a FICO
score is known,  the weighted  average  FICO score is 739.4.  As of the Cut-off
Date, with respect to the aggregate  unpaid  principal  balance of the Mortgage
Loans; (i) no more than 21.12% were originated pursuant to the Seller's reduced
documentation  program;  and (ii) at least  78.88% of the  Mortgage  Loans were
originated under a full  documentation  program.  With respect to the aggregate
unpaid  balance of the Mortgage Loans as of the Cut-off Date, and the occupancy
status of the related Mortgaged Properties at the time of origination,  (i) not
more than 0.48% of the Mortgaged  Properties were owner-occupied  second homes;
(ii) not more than 0.76% of the Mortgaged  Properties were investor properties;
and  (iii) at least  98.76% of the  Mortgaged  Properties  were  owner-occupied
primary  residences.  With respect to the aggregate unpaid principal balance of
all the Mortgage  Loans as of the Cut-off Date,  the Mortgaged  Properties  are
located as follows (i) 91.99% are  located in  California,  with the  remaining
8.01% being  geographically  dispersed.  With respect to the  aggregate  unpaid
principal  balance of the Mortgage  Loans as of the Cut-off Date,  (i) not more
than 20.93% were cash-out  refinance  mortgage loans; (ii) not more than 44.28%
were  rate-term  refinance  mortgage  loans;  and  (iii) at least  34.79%  were
purchase money mortgage loans.

                  (l) Validity of Mortgage Documents. The Mortgage Note and the
Mortgage are genuine,  and each is the legal,  valid and binding  obligation of
the maker thereof  enforceable in accordance with its terms. All parties to the
Mortgage  Note and the  Mortgage  and any  other  related  agreement  had legal
capacity  to enter  into the  Mortgage  Loan and to  execute  and  deliver  the
Mortgage  Note  and the  Mortgage  and any  other  related  agreement,  and the
Mortgage  Note and the Mortgage  have been duly and  properly  executed by such
parties.   The  documents,   instruments  and  agreements  submitted  for  loan
underwriting  were not  falsified  and contain no untrue  statement of material
fact or omit to  state  a  material  fact  required  to be  stated  therein  or
necessary to make the  information and statements  therein not  misleading.  No
fraud was committed in connection with the origination of the Mortgage Loan;

                  (m)  Full  Disbursement  of  Proceeds.  The  proceeds  of the
Mortgage Loan have been fully  disbursed and there is no requirement for future
advances  thereunder,  and any and all  requirements  as to  completion  of any
on-site or off-site  improvement  and as to  disbursements  of any escrow funds
therefor have been complied with,  provided that,  with respect to improvements
which can not be made as of the  origination  date  because of weather  related
reasons,  an escrow fund  sufficient to make such  improvements  is held by the
Company.  All  costs,  fees and  expenses  incurred  in making or  closing  the
Mortgage Loan and the recording of the Mortgage were paid, and the Mortgagor is
not entitled to any refund of any amounts  paid or due under the Mortgage  Note
or Mortgage;

                  (n)  Ownership.  The  Company is the sole owner of record and
holder of the Mortgage Loan. The Mortgage Loan is not assigned or pledged,  and
the  Company  has good and  marketable  title  thereto,  and has full  right to
transfer and sell the Mortgage Loan therein to the Purchaser  free and clear of
any encumbrance, equity, participation interest, lien, pledge, charge, claim or
security  interest,  and has full right and authority subject to no interest or
participation  of, or agreement  with, any other party, to sell and assign each
Mortgage Loan pursuant to this Agreement;

                  (o) Doing  Business.  All parties which have had any interest
in the Mortgage Loan, whether as mortgagee, assignee, pledgee or otherwise, are
(or, during the period in which they held and disposed of such interest,  were)
(1) in compliance  with any and all applicable  licensing  requirements  of the
laws of the state wherein the Mortgaged Property is located, and (2) either (a)
organized under the laws of such state, or (b) qualified to do business in such
state or are exempt from such  qualification,  or (c) federal  savings and loan
associations or national banks having  principal  offices in such state, or (d)
not doing business in such state;

                  (p) LTV, PMI Policy.  No Mortgage  Loan has a LTV equal to or
greater than 95%.  The  original  LTV of the Mortgage  Loan either was not more
than 80% or there is a PMI Policy in effect which shall insure payment defaults
until the loan-to-value ratio of such Mortgage Loan is reduced to 80% and which
satisfies all of FNMA's requirements therefore and such PMI Policy is issued by
a primary  mortgage  insurer having a claims paying ability rate  acceptable to
FNMA.  All provisions of such PMI Policy have been and are being complied with,
such policy is in full force and effect,  and all premiums due thereunder  have
been paid.  No action,  inaction,  or event has  occurred and no state of facts
exists that has resulted or will result,  in the exclusion from,  denial of, or
defense to coverage.  Any Mortgage  Loan subject to a PMI Policy  obligates the
Mortgagor  thereunder  to maintain  the PMI Policy and to pay all  premiums and
charges in connection  therewith.  The Mortgage  Interest Rate for the Mortgage
Loan as set forth on the Mortgage  Loan  Schedule is net of any such  insurance
premium;

                  (q) Title  Insurance.  The Mortgage Loan is covered by either
(i) an attorney's opinion of title and abstract of title the form and substance
of which is acceptable to mortgage lending  institutions  making mortgage loans
in the area where the  Mortgaged  Property is located or (ii) an ALTA  lender's
title  insurance  policy  or  other  generally  acceptable  form of  policy  of
insurance  acceptable to FNMA or FHLMC, issued by a title insurer acceptable to
FNMA or FHLMC  and  qualified  to do  business  in the  jurisdiction  where the
Mortgaged  Property  is located,  insuring  the  Company,  its  successors  and
assigns,  as to the  first  priority  lien  of  the  Mortgage  in the  original
principal amount of the Mortgage Loan, subject only to the exceptions contained
in clauses (1),  (2) and (3) of paragraph  (j) of this Section 3.02 and against
any loss by reason of the invalidity or  unenforceability of the lien resulting
from the  provisions of the mortgage  providing for  adjustment to the Mortgage
Interest Rate and Monthly  Payment.  Where required by state law or regulation,
the  Mortgagor  has been given the  opportunity  to choose  the  carrier of the
required mortgage title insurance.  Additionally, such lender's title insurance
policy affirmatively  insures ingress and egress, and against  encroachments by
or upon the Mortgaged Property or any interest therein. The Company is the sole
insured of such  lender's  title  insurance  policy,  and such  lender's  title
insurance  policy is in full  force and  effect and will be in force and effect
upon the  consummation of the transactions  contemplated by this Agreement.  No
claims have been made under such lender's title insurance policy,  and no prior
holder of the Mortgage,  including  the Company,  has done, by act or omission,
anything  which would  impair the  coverage of such  lender's  title  insurance
policy including without limitation,  no unlawful fee, commission,  kickback or
other unlawful  compensation or value of any kind has been or will be received,
retained or realized by any  attorney,  firm or other person or entity,  and no
such unlawful items have been received, retained or realized by the Company;

                  (r) No Defaults.  There is no default,  breach,  violation or
event of  acceleration  existing under the Mortgage or the Mortgage Note and no
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,  and neither the  Company  nor its  predecessors  have waived any
default, breach, violation or event of acceleration;

                  (s) No Mechanics'  Liens.  There are no mechanics' or similar
liens or claims  which  have been  filed for work,  labor or  material  (and no
rights  are  outstanding  that  under  the law could  give rise to such  liens)
affecting the related Mortgaged Property which are or may be liens prior to, or
equal or coordinate with, the lien of the related Mortgage;

                  (t)  Location  of   Improvements;   No   Encroachments.   All
improvements  which were  considered in determining  the Appraised Value of the
Mortgaged  Property lay wholly within the boundaries  and building  restriction
lines of the Mortgaged  Property and no  improvements  on adjoining  properties
encroach upon the Mortgaged  Property.  No improvement located on or being part
of the  Mortgaged  Property is in  violation  of any  applicable  zoning law or
regulation;

                  (u) Origination: Payment Terms. At the time the Mortgage Loan
was  originated,  the originator  was a mortgagee  approved by the Secretary of
Housing and Urban Development  pursuant to Sections 203 and 211 of the National
Housing Act or a savings and loan  association,  a savings  bank,  a commercial
bank or similar  banking  institution  which was  supervised  and examined by a
Federal  or  State  authority  or a  mortgage  banker  or  broker  licensed  or
authorized to do business in the  jurisdiction  in which the related  Mortgaged
Property is located,  applying the same  standards and  procedures  used by the
Company in originating  Mortgage Loans directly.  The Mortgage Interest Rate is
fixed.  The  Mortgage  Note is  payable on the first day of each month in equal
monthly  installments of principal and interest,  with interest  calculated and
payable in arrears,  sufficient  to  amortize  the  Mortgage  Loan fully by the
stated  maturity date, over an original term of not more than thirty years from
commencement  of  amortization,  with a principal  balance at origination of no
more than $1,000,000 and no less than $30,000,  and a Stated Principal  Balance
of at least $29,588.33.  Each Mortgage Loan has a Mortgage Interest Rate of not
less than  6.00% and not more than  8.125%.  The stated  remaining  term of the
Mortgage Loan is between 117 months and 360 months;

                  (v) Customary Provisions. The Mortgage contains customary and
enforceable  provisions such as to render the rights and remedies of the holder
thereof  adequate for the  realization  against the  Mortgaged  Property of the
benefits of the  security  provided  thereby,  including,  (i) in the case of a
Mortgage  designated as a deed of trust,  by trustee's sale, and (ii) otherwise
by judicial  foreclosure.  Upon default by a Mortgagor  on a Mortgage  Loan and
foreclosure  on, or trustee's sale of, the Mortgaged  Property  pursuant to the
proper procedures, the holder of the Mortgage Loan will be able to deliver good
and  merchantable  title to the  Mortgaged  Property.  There is no homestead or
other  exemption  available to a Mortgagor which would interfere with the right
to sell the  Mortgaged  Property at a trustee's  sale or the right to foreclose
the Mortgage;

                  (w) Conformance  with  Underwriting  Standards.  The Mortgage
Loans were  underwritten  either in accordance  with the Seller's  underwriting
guidelines  at the time that the  Mortgage  Loan was  originated  or in general
accordance with prudent secondary market standard underwriting guidelines.

                  (x)   Occupancy  of  the  Mortgaged   Property.   As  of  the
origination date the Mortgaged  Property was lawfully occupied under applicable
law. As of the origination  date, all  inspections,  licenses and  certificates
required by  applicable  law 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  if required by such  authorities  for the use and occupancy of the
Mortgaged Property.

                  (y) No  Additional  Collateral.  The Mortgage Note is not and
has not been  secured by any  collateral  except the lien of the  corresponding
Mortgage  and the security  interest of any  applicable  security  agreement or
chattel mortgage referred to in (j) above;

                  (z) Deeds of Trust.  In the event the Mortgage  constitutes 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 the
Mortgage,  and no fees or expenses are or will become payable by the Purchasers
to the trustee under the deed of trust,  except in connection  with a trustee's
sale after default by the Mortgagor;

                  (aa) Acceptable  Investment.  The Company has no knowledge of
any  circumstances  or conditions  with respect to the Mortgage,  the Mortgaged
Property,  the Mortgagor or the Mortgagor's credit standing that can reasonably
be expected to cause  private  institutional  investors  to regard the Mortgage
Loan  as  an  unacceptable  investment,  cause  the  Mortgage  Loan  to  become
delinquent,  or  adversely  affect the value or  marketability  of the Mortgage
Loan;

                  (bb) Delivery of Mortgage  Documents.  The Mortgage Note, the
Mortgage,  the  Assignment  of Mortgage  and any other  documents  set forth in
Exhibit B-1 have been delivered to the Custodian.  The Company is in possession
of a complete,  true and accurate Mortgage File in compliance with Exhibit B-1,
except for such  documents  the  originals of which have been  delivered to the
Custodian;

                  (cc) Condominiums/Planned Unit Developments. If the Mortgaged
Property is a condominium unit or a planned unit  development  (other than a de
minimus planned unit  development) such condominium or planned unit development
project meets the Company's underwriting guidelines.

                  (dd) Transfer of Mortgage  Loans.  The Assignment of Mortgage
is in  recordable  form and is acceptable  for recording  under the laws of the
jurisdiction in which the Mortgaged Property is located;

                  (ee)  Due on  Sale.  The  Mortgage  contains  an  enforceable
provision for the acceleration of the payment of the unpaid  principal  balance
of the  Mortgage  Loan in the  event  that the  Mortgaged  Property  is sold or
transferred without the prior written consent of the mortgagee thereunder;

                  (ff)  No  Buydown   Provisions;   No  Graduated  Payments  or
Contingent Interests. The Mortgage Loan does not contain provisions pursuant to
which Monthly  Payments are paid or partially paid with funds  deposited in any
separate account established by the Company,  the Mortgagor or anyone on behalf
of the  Mortgagor,  or paid by any source other than the  Mortgagor nor does it
contain any other similar provisions currently in effect which may constitute a
"buydown" provision. The Mortgage Loan is not a graduated payment mortgage loan
and the Mortgage Loan does not have a shared  appreciation or other  contingent
interest feature;

                  (gg)  Consolidation of Future  Advances.  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. The lien
of the Mortgage securing the consolidated principal amount is expressly insured
as having first lien priority by a title  insurance  policy,  an endorsement to
the policy  insuring the  mortgagee's  consolidated  interest or by other title
evidence  acceptable to FNMA and FHLMC. The consolidated  principal amount does
not exceed the original principal amount of the Mortgage Loan;

                  (hh) Mortgaged  Property  Undamaged.  There is no proceeding,
pending or threatened,  for the total or partial  condemnation of the Mortgaged
Property.  The Mortgaged  Property is undamaged by waste,  fire,  earthquake or
earth  movement,  windstorm,  flood,  tornado or other casualty so as to affect
adversely the value of the Mortgaged Property as security for the Mortgage Loan
or the use for which the premises were intended;

                  (ii) Collection Practices;  Escrow Deposits.  The origination
and  collection  practices  used with respect to the Mortgage Loan have been in
accordance with Accepted Servicing Practices,  and have been in all respects in
compliance with all applicable laws and  regulations.  With respect to Mortgage
Loans for which an Escrow  Account  is  established,  all escrow  deposits  and
Escrow  Payments  are in the  possession  of the  Company  and  there  exist no
deficiencies  in connection  therewith  for which  customary  arrangements  for
repayment  thereof have not been made. With respect to Mortgage Loans for which
an Escrow Account is  established,  all Escrow  Payments have been collected in
full  compliance with state and federal law. With respect to Mortgage Loans for
which an Escrow Account is established, an escrow of funds is not prohibited by
applicable law and has been established in an amount sufficient to pay (subject
to the customary  and routine  accruals and  adjustments)  for every item which
remains unpaid and has been assessed, but is not yet due and payable. No escrow
deposits or Escrow  Payments or other  charges or payments due the Company have
been capitalized under the Mortgage or the Mortgage Note;

                  (jj)  Appraisal.  The Mortgage  File contains an appraisal of
the related Mortgage Property signed prior to the approval of the Mortgage Loan
application by a qualified appraiser, duly appointed by the Company, 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, and the appraisal and appraiser both satisfy
the requirements of Title XI of the Federal Institutions Reform,  Recovery, and
Enforcement Act of 1989 and the regulations promulgated  thereunder,  all as in
effect on the date the Mortgage Loan was originated;

                  (kk) Soldiers' and Sailors' Relief Act. The Mortgagor has not
notified the Company,  and the Company has no knowledge of any relief requested
or allowed to the Mortgagor  under the Soldiers' and Sailors'  Civil Relief Act
of 1940;

                  (ll) Environmental  Matters. To the Company's knowledge,  the
Mortgaged  Property is free from any and all toxic or hazardous  substances and
there  exists no violation of any local,  state or federal  environmental  law,
rule or regulation.  To the Company's knowledge,  there is no pending action or
proceeding  directly  involving any Mortgaged  Property of which the Company is
aware in which compliance with any environmental  law, rule or regulation is an
issue; and to the best of the Company's  knowledge,  nothing further remains to
be  done to  satisfy  in full  all  requirements  of  each  such  law,  rule or
regulation consisting a prerequisite to use and enjoyment of said property;

                  (mm) Prepayment Penalties. Each Pool 1 Mortgage Loan and Pool
2 Mortgage Loan contains a Prepayment  Penalty in an amount as specified in the
related Mortgage Loan Documents and in the Mortgage Loan Schedule.

                  (nn) No  Construction  Loans.  No  Mortgage  Loan was made in
connection with (i) the construction or rehabilitation of a Mortgaged  Property
or (ii) facilitating the trade-in or exchange of a Mortgaged Property;

                  (oo) Denial of Insurance.  No action,  inaction, or event has
occurred  and no state of fact exists or has existed  that has resulted or will
result in the  exclusion  from,  denial of, or defense  to  coverage  under any
applicable pool insurance policy,  special hazard insurance policy,  PMI Policy
or bankruptcy bond,  irrespective of the cause of such failure of coverage.  In
connection  with the placement of any such insurance,  no unlawful  commission,
fee, or other  compensation  has been or will be received by the Company or any
designee of the Company or any corporation in which the Company had a financial
interest at the time of placement of such insurance; and

                  (pp)  Regarding the  Mortgagor.  The Mortgagor is one or more
natural persons and/or trustees for an Illinois land trust or a trustee under a
"living  trust" and such "living trust" is in compliance  with FNMA  guidelines
for such trusts.

                  Section  3.03  Remedies  for  Breach of  Representations  and
Warranties.

                  It is  understood  and agreed  that the  representations  and
warranties  set forth in Sections  3.01 and 3.02 shall  survive the sale of the
Mortgage Loans to the Purchaser and the delivery of the Mortgage Loan Documents
to  the   Custodian   and  shall  inure  to  the  benefit  of  the   Purchaser,
notwithstanding  any restrictive or qualified  endorsement on any Mortgage Note
or Assignment of Mortgage or the examination or failure to examine any Mortgage
File.  Upon discovery by either the Company or the Purchaser of a breach of any
of the foregoing  representations and warranties which materially and adversely
affects  the  value of the  Mortgage  Loans or the  interest  of the  Purchaser
therein,  or which materially and adversely  affects the interests of Purchaser
in the  related  Mortgage  Loan in the case of a  representation  and  warranty
relating to a particular Mortgage Loan (in the case of any of the foregoing,  a
"Breach"),  the party  discovering such Breach shall give prompt written notice
to the  other.  In the event  that the title  policy  insuring  the lien of any
Mortgage does not run to the benefit of the Purchaser  and its  successors  and
assigns;  upon notice  thereof,  the Company shall pay for any necessary  title
policy  endorsement  to provide that such title policy covers the Purchaser and
its successors and assigns.

                  Within  60 days of the  earlier  of  either  discovery  by or
notice to the  Company  of any  Breach of a  representation  or  warranty,  the
Company shall use its best efforts promptly to cure such Breach in all material
respects  and,  if such  Breach  cannot be cured,  the  Company  shall,  at the
Purchaser's  option,  repurchase such Mortgage Loan at the Repurchase Price. In
the event that a Breach shall involve any  representation or warranty set forth
in Section 3.01,  and such Breach cannot be cured within 60 days of the earlier
of either  discovery  by or notice to the  Company of such  Breach,  all of the
affected Mortgage Loans shall, at the Purchaser's option, be repurchased by the
Company  at the  Repurchase  Price.  However,  if the  Breach  shall  involve a
representation  or warranty set forth in Section 3.02 and the Company discovers
or receives notice of any such Breach within two years of the Closing Date, the
Company shall,  at the Company's  option,  rather than  repurchase the Mortgage
Loan as provided above,  remove such Mortgage Loan (a "Deleted  Mortgage Loan")
and  substitute  in its place a Qualified  Substitute  Mortgage  Loan or Loans,
provided that any such substitution  shall be effected not later than two years
after the Closing Date.  Notwithstanding  the foregoing,  no such  substitution
shall be made unless the  Purchaser  has received an Opinion of Counsel (at the
expense of the Company) that such  substitution  will not adversely  affect the
status of any REMIC established in connection with a Pass-Through Transfer as a
REMIC or cause any such  REMIC to be deemed to have  engaged  in a  "prohibited
transaction"  under the REMIC Provisions.  Any repurchase of a Mortgage Loan or
Loans  pursuant  to the  foregoing  provisions  of this  Section  3.03 shall be
accomplished  by  deposit  in  the  Custodial  Account  of  the  amount  of the
Repurchase Price for distribution to Purchaser on the next scheduled Remittance
Date,  after  deducting  therefrom  any  amount  received  in  respect  of such
repurchased  Mortgage Loan or Loans and being held in the Custodial Account for
future distribution.

                  At the time of repurchase or substitution,  the Purchaser and
the Company shall arrange for the  reassignment of the Deleted Mortgage Loan to
the  Company  and the  delivery  to the  Company of any  documents  held by the
Custodian  relating to the Deleted  Mortgage Loan. In the event of a repurchase
or substitution, the Company shall, simultaneously with such reassignment, give
written notice to the Purchaser that such repurchase or substitution  has taken
place,  amend the  Mortgage  Loan  Schedule  to reflect the  withdrawal  of the
Deleted  Mortgage Loan from this Agreement,  and, in the case of  substitution,
identify a  Qualified  Substitute  Mortgage  Loan and amend the  Mortgage  Loan
Schedule to reflect the addition of such Qualified  Substitute Mortgage Loan to
this Agreement. In connection with any such substitution,  the Company shall be
deemed  to  have  made  as to  such  Qualified  Substitute  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 substitution. The Company shall effect such substitution
by delivering to the Custodian for such Qualified  Substitute Mortgage Loan the
documents required by Section 2.03, with the Mortgage Note endorsed as required
by Section 2.03. No  substitution  will be made in any calendar month after the
Determination  Date for such month.  The Company shall deposit in the Custodial
Account  the  Monthly  Payment  less the  Servicing  Fee due on such  Qualified
Substitute  Mortgage  Loan or Loans  in the  month  following  the date of such
substitution.  Monthly  Payments  due  with  respect  to  Qualified  Substitute
Mortgage Loans in the month of  substitution  shall be retained by the Company.
For the month of  substitution,  distributions  to Purchaser  shall include the
Monthly Payment due on any Deleted  Mortgage Loan in the month of substitution,
and the Company shall thereafter be entitled to retain all amounts subsequently
received by the Company in respect of such Deleted Mortgage Loan.

                  For any month in which the  Company  substitutes  a Qualified
Substitute  Mortgage  Loan for a  Deleted  Mortgage  Loan,  the  Company  shall
determine the amount (if any) by which the aggregate  principal  balance of all
Qualified Substitute Mortgage Loans as of the date of substitution is less than
the aggregate  Stated  Principal  Balance of all Deleted  Mortgage Loans (after
application of scheduled  principal payments due in the month of substitution).
The amount of such  shortfall  shall be distributed by the Company in the month
of  substitution  pursuant to Section  5.01.  Accordingly,  on the date of such
substitution,  the Company  shall deposit from its own funds into the Custodial
Account an amount equal to the amount of such shortfall.

                  It is  understood  and  agreed  that the  obligations  of the
Company set forth in this Section 3.03 to cure,  substitute for or repurchase a
defective   Mortgage  Loan  constitute  the  sole  remedies  of  the  Purchaser
respecting a Breach of the representations and warranties contained in Sections
3.01 and 3.02.

                  Any  cause of  action  against  the  Company  relating  to or
arising  out of the  Breach  of any  representations  and  warranties  made  in
Sections  3.01 and 3.02 shall accrue as to any Mortgage Loan upon (i) discovery
of such  Breach  by the  Purchaser  or notice  thereof  by the  Company  to the
Purchaser,  (ii) failures by the Company to cure such Breach or repurchase such
Mortgage  Loan as  specified  above,  and (iii)  demand upon the Company by the
Purchaser for compliance with this Agreement.

                  Section 3.04 Restrictions and Requirements  Applicable in the
Event that a Mortgage Loan is Acquired by a REMIC.

                  In the  event  that  any  Mortgage  Loan is held by a  REMIC,
notwithstanding  any  contrary  provision  of  this  Agreement,  the  following
provisions shall apply:

                  The  Company  shall  dispose of any REO  Property  as soon as
possible and shall sell such REO Property in any event within three years after
title has been taken to such REO Property,  unless (i) the Master  Servicer and
the Purchaser shall have been supplied with an Opinion of Counsel to the effect
that the holding by the REMIC of such  Mortgaged  Property  subsequent  to such
three-year  period (and specifying the period beyond such three-year period for
which the Mortgaged  Property may be held) will not result in the imposition of
taxes on "prohibited  transactions"  of the REMIC as defined in Section 860F of
the Code,  or cause the REMIC to fail to qualify as a REMIC,  in which case the
REMIC may continue to hold such Mortgaged  Property  (subject to any conditions
contained  in such  Opinion of Counsel),  or (ii) the Master  Servicer  (or, if
there is no Master Servicer,  the Company) shall have applied for, prior to the
expiration of such three-year period, an extension of such three-year period in
the manner  contemplated  by Section  856(e)(3) of the Code,  in which case the
three-year  period  shall be extended  by the  applicable  period.  If a period
longer  than three  years is  permitted  under the  foregoing  sentence  and is
necessary to sell any REO  Property,  the Company  shall report  monthly to the
Master Servicer (or, if there is no Master  Servicer,  the Purchaser) as to the
progress being made in selling such REO Property.

                  Notwithstanding  any other  provision of this  Agreement,  no
Mortgaged  Property  held by a REMIC shall be rented (or allowed to continue to
be rented) or otherwise  used for the  production  of income by or on behalf of
the REMIC or sold in such a manner or  pursuant  to any  terms  that  would (i)
cause such  Mortgaged  Property to fail to qualify at any time as  "foreclosure
property"  within the meaning of Section  860G(a)(8) of the Code,  (ii) subject
the REMIC to the imposition of any federal or state income taxes on "net income
from foreclosure  property" with respect to such Mortgaged  Property within the
meaning  of  860G(c)  of the Code,  or (iii)  cause the sale of such  Mortgaged
Property to result in the receipt by the Trust of any income from non-permitted
assets as described in section  860F(a)(2)(B)  of the Code,  unless the Company
has  agreed to  indemnify  and hold  harmless  the Trust  with  respect  to the
imposition of any taxes.

                  Section 3.05 Repurchase of Delinquent Mortgage Loan.

                  The Company,  at its option,  may (but is not  obligated  to)
repurchase  from the  Purchaser,  on any date  during  a  Principal  Prepayment
Period,  (a) any Mortgage  Loan that is  delinquent in payment by three or more
Monthly  Payments or (b) any Mortgage Loan with respect to which there has been
initiated legal action or other  proceedings for the foreclosure of the related
Mortgaged  Property either judicially or  non-judicially.  If it elects to make
any such  repurchase,  the Company shall repurchase such Mortgage Loan with its
own funds at a price equal to the Repurchase Price for such Mortgage Loan.

                  Section 3.06 Repurchase of REO Properties.

                  The Company,  at its option,  may (but is not  obligated  to)
repurchase from the Purchaser,  on any date during a Prepayment  Period any REO
Property. If it elects to make any such repurchase,  the Company shall purchase
such REO  Property  with its own funds at a price equal to the then fair market
value for such REO  Property,  calculated  on the basis of the  average  of two
independent  appraisals  (obtained  at the expense of the  Company) of such REO
Property.

                  Section 3.07 Purchaser Representations and Warranties.

                  The Purchaser  represents and warrants to the Company that as
of the Closing Date:

                  (a)  Due  Organization  and  Authority.  The  Purchaser  is a
corporation  duly  organized,  validly  existing and in good standing under the
laws of the State of Delaware  and has all  licenses  necessary to carry on its
business as now being conducted; the Purchaser 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
Purchaser 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 Purchaser; and all requisite corporate action
has been taken by the Purchaser to make this  Agreement  valid and binding upon
the Purchaser 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 Purchaser,  and the transfer,  assignment and conveyance of the
Mortgage  Notes and the Mortgages by the Purchaser  pursuant to this  Agreement
are not subject to the bulk  transfer or any similar  statutory  provisions  in
effect in any applicable jurisdiction;

                  (c) No Conflicts.  Neither the execution and delivery of this
Agreement,  the  acquisition  of the Mortgage  Loans by the  Purchaser,  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 Purchaser's charter
or by-laws or any legal restriction or any agreement or instrument to which the
Purchaser  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
Purchaser or its property is subject;

                  (d) Ability to Perform.  The Purchaser 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 Purchaser is solvent and the
sale of the Mortgage Loans is not undertaken to hinder, delay or defraud any of
the Purchaser's creditors;

                  (e)  No  Litigation  Pending.   There  is  no  action,  suit,
proceeding or investigation  pending or threatened against the Purchaser 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 Purchaser,  or in any material impairment of the right or ability
of the Purchaser to carry on its business substantially as now conducted, or in
any material  liability on the part of the Purchaser,  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 Purchaser  contemplated  herein,  or
which  would be likely to impair  materially  the ability of the  Purchaser  to
perform under the terms of this Agreement; and

                  (f) Sale  Treatment.  The Purchaser has  determined  that the
disposition  of the Mortgage  Loans pursuant to this Agreement will be afforded
sale treatment for accounting and tax purposes.


                                   ARTICLE IV

                 ADMINISTRATION AND SERVICING OF MORTGAGE LOANS

                  Section 4.01 Company to Act as Servicer.

                  The Company, as an independent contractor,  shall service and
administer the Mortgage  Loans and shall have full power and authority,  acting
alone,  to do any  and  all  things  in  connection  with  such  servicing  and
administration  which the Company may deem  necessary or desirable,  consistent
with the terms of this Agreement and with Accepted Servicing Practices.

                  Consistent with the terms of this Agreement,  the Company may
waive,  modify  or  vary  any  term of any  Mortgage  Loan  or  consent  to the
postponement  of strict  compliance  with any such term or in any manner  grant
indulgence  to  any  Mortgagor  if in  the  Company's  reasonable  and  prudent
determination  such waiver,  modification,  postponement  or  indulgence is not
materially adverse to the Purchasers, provided, however, that the Company shall
not make any future  advances  with respect to a Mortgage  Loan and (unless the
Mortgagor is in default  with respect to the Mortgage  Loan or such default is,
in the  judgment of the  Company,  imminent)  the Company  shall not permit any
modification  with respect to any Mortgage  Loan 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 or would
constitute  an  alteration,  substitution  or release of any of the  collateral
securing a Mortgage Loan other than in connection with a payment in full of the
Mortgage Loan. In the event of any such modification which permits the deferral
of interest or  principal  payments  on any  Mortgage  Loan other than any such
modification  which constitutes a permanent  reduction of interest or principal
payments  on  any  Mortgage  Loan,  the  Company  shall,  on the  Business  Day
immediately  preceding  the  Remittance  Date in any  month in  which  any such
principal  or interest  payment  has been  deferred,  deposit in the  Custodial
Account from its own funds,  in accordance  with Section 5.03,  the  difference
between (a) such  month's  principal  and one month's  interest at the Mortgage
Interest Rate minus the Servicing Fee Rate on the unpaid  principal  balance of
such Mortgage Loan and (b) the amount paid by the Mortgagor.  The Company shall
be entitled to  reimbursement  for such  advances to the same extent as for all
other advances made pursuant to Section 5.03.  Without  limiting the generality
of the  foregoing,  the Company shall  continue,  and is hereby  authorized and
empowered,  to execute and deliver on behalf of itself and the Purchasers,  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.  Within a reasonable  time
following receipt from the Company, the Purchaser and each subsequent Purchaser
shall  execute and  deliver to the  Company  any powers of  attorney  and other
documents  necessary  or  appropriate  to enable  the  Company to carry out its
servicing  and  administrative  duties under this  Agreement.  In servicing and
administering   the  Mortgage  Loans,  the  Company  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 Mortgage Loans may be  subserviced by the  Subservicer on
behalf of the  Company in  accordance  with the  servicing  provisions  of this
Agreement,  provided that the Subservicer is a FNMA-approved  lender or a FHLMC
seller/servicer in good standing, and no event has occurred,  including but not
limited to a change in insurance coverage, which would make it unable to comply
with  the  eligibility   requirements  for  lenders  imposed  by  FNMA  or  for
seller/servicers  imposed by FHLMC, or which would require notification to FNMA
or  FHLMC.  The  Company  may  perform  any of its  servicing  responsibilities
hereunder or sub-contract  limited functions under its supervision or may cause
the Subservicer to perform any such servicing  responsibilities  on its behalf,
but the use by the Company of the  Subservicer or any  subcontractor  shall not
release the Company from any of its obligations hereunder and the Company shall
remain  responsible  hereunder for all acts and omissions of the Subservicer as
fully as if such acts and  omissions  were those of the  Company.  The  Company
shall pay all fees and expenses of the Subservicer  from its own funds, and the
Subservicer's fee shall not exceed the Servicing Fee.

                  At the cost and expense of the Company,  without any right of
reimbursement  from the  Custodial  Account,  the Company  shall be entitled to
terminate the rights and  responsibilities  of the  Subservicer and arrange for
any  servicing  responsibilities  to be  performed  by a successor  Subservicer
meeting the requirements in the preceding paragraph,  provided,  however,  that
nothing contained herein shall be deemed to prevent or prohibit the Company, at
the  Company's  option,  from  electing to service the related  Mortgage  Loans
itself. In the event that the Company's  responsibilities and duties under this
Agreement are terminated pursuant to Section 9.01 or 10.01, and if requested to
do so by the Purchaser, the Company shall at its own cost and expense terminate
the rights and  responsibilities  of the  Subservicer  as soon as is reasonably
possible.  The Company shall pay all fees,  expenses or penalties  necessary in
order to terminate the rights and  responsibilities of the Subservicer from the
Company's own funds without reimbursement from the Purchaser.

                  Notwithstanding  any  of the  provisions  of  this  Agreement
relating to agreements or arrangements  between the Company and the Subservicer
or any reference  herein to actions taken through the Subservicer or otherwise,
the Company shall not be relieved of its obligations to the Purchaser and shall
be obligated to the same extent and under the same terms and  conditions  as if
it alone were servicing and administering the Mortgage Loans. The Company shall
be entitled to enter into an agreement with the Subservicer for indemnification
of the Company by the Subservicer and nothing contained in this Agreement shall
be deemed to limit or modify such indemnification.

                  Any  Subservicing  Agreement  and any other  transactions  or
services  relating to the Mortgage  Loans  involving the  Subservicer  shall be
deemed to be between the Subservicer and Company alone, and the Purchaser shall
have no  obligations,  duties or  liabilities  with respect to the  Subservicer
including   no   obligation,   duty  or  liability  of  Purchaser  to  pay  the
Subservicer's fees and expenses.  For purposes of distributions and advances by
the Company  pursuant to this  Agreement,  the Company  shall be deemed to have
received a payment on a Mortgage  Loan when the  Subservicer  has received such
payment.

                  The Company shall maintain with respect to each Mortgage Loan
and shall make  available  for  inspection  during normal  business  hours upon
reasonable  notice by the Purchaser or its designee the related  Servicing File
during  the  time  the  Purchaser  retains  ownership  of a  Mortgage  File and
thereafter in accordance with applicable laws and regulations.

                  Section 4.02 Liquidation of Mortgage Loans.

                  In the event that any payment due under any Mortgage Loan and
not  postponed  pursuant to Section  4.01 is not paid when the same becomes due
and payable,  or in the event the Mortgagor fails to perform any other covenant
or  obligation  under the Mortgage Loan and such failure  continues  beyond any
applicable grace period,  the Company shall take such action as (1) the Company
would take under similar  circumstances with respect to a similar mortgage loan
held for its own account for investment,  (2) shall be consistent with Accepted
Servicing  Practices,  (3) the Company shall  determine  prudently to be in the
best interest of Purchaser,  and (4) is consistent with any related PMI Policy.
In the event that any  payment  due under any  Mortgage  Loan is not  postponed
pursuant to Section 4.01 and remains  delinquent for a period of 90 days or any
other default  continues  for a period of 90 days beyond the  expiration of any
grace or cure period, the Company shall commence  foreclosure  proceedings.  In
such  connection,  the Company  shall from its own funds make all necessary and
proper Servicing  Advances,  provided,  however,  that the Company shall not be
required to expend its own funds in connection  with any foreclosure or towards
the  restoration or  preservation  of any Mortgaged  Property,  unless it shall
determine  (a) that such  preservation,  restoration  and/or  foreclosure  will
increase the proceeds of  liquidation  of the Mortgage Loan to Purchaser  after
reimbursement  to itself for such  expenses and (b) that such  expenses will be
recoverable  by it either through  Liquidation  Proceeds  (respecting  which it
shall have  priority for purposes of  withdrawals  from the  Custodial  Account
pursuant to Section 4.05) or through  Insurance  Proceeds  (respecting which it
shall have similar priority).

                  Notwithstanding anything to the contrary contained herein, in
connection  with a foreclosure or acceptance of a deed in lieu of  foreclosure,
in the event the  Company  has  reasonable  cause to believe  that a  Mortgaged
Property is contaminated by hazardous or toxic substances or wastes,  or if the
Purchaser  otherwise  requests an  environmental  inspection  or review of such
Mortgaged Property conducted by a qualified  inspector shall be arranged for by
Company at Purchaser's expense. Upon completion of the inspection,  the Company
shall promptly provide the Purchaser with a written report of the environmental
inspection.

                  In  the  event  that  the  environmental   inspection  report
indicates  that the Mortgaged  Property is  contaminated  by hazardous or toxic
substances  or wastes,  the  Company  shall not  proceed  with  foreclosure  or
acceptance  of a deed  in  lieu  of  foreclosure,  and  the  Company  shall  be
reimbursed  for  all  Servicing  Advances  made  with  respect  to the  related
Mortgaged Property from the Custodial Account pursuant to Section 4.05 hereof.

                  Section 4.03 Collection of Mortgage Loan Payments.

                  Continuously  from the date hereof  until the  principal  and
interest on all  Mortgage  Loans are paid in full,  the Company  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  Loan and the  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  4.04  Establishment  of and  Deposits  to  Custodial
Account.

                  The Company shall  segregate and hold all funds collected and
received  pursuant to a Mortgage  Loan  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 as instructed
by the Purchaser;  provided,  that, if the Custodial Account contains any funds
of the Company  pursuant to Section 4.20,  then the title of such account shall
reflect that it is held for the benefit of "the  Purchaser and the Company,  as
their interests may appear." The Custodial  Account shall be established with a
Qualified  Depository  acceptable to the Purchaser.  Any funds deposited in the
Custodial  Account  shall  at all  times be fully  insured  to the full  extent
permitted under applicable law. Funds deposited in the Custodial Account may be
drawn on by the Company in accordance  with Section  4.05.  The creation of any
Custodial  Account shall be evidenced by a certification in the form of Exhibit
D-1 hereto,  in the case of an account  established  with the Company,  or by a
letter  agreement in the form of Exhibit D-2 hereto,  in the case of an account
held by a depository  other than the Company.  A copy of such  certification or
letter agreement shall be furnished to the Purchaser and, upon request,  to any
subsequent Purchaser.

                  The Company shall deposit in the Custodial Account on a daily
basis, and retain therein,  the following  collections  received by the Company
and payments made by the Company after the Cut-off Date, other than payments of
principal and interest due on or before the Cut-off Date:

                  (i) all  payments  on account of  principal  on the  Mortgage
          Loans,  including all Principal  Prepayments  (but net of any related
          Prepayment Penalties, unless otherwise provided in Section 4.20);

                  (ii) all  payments  on account of  interest  on the  Mortgage
          Loans adjusted to the Mortgage Loan Remittance Rate (or, if otherwise
          provided in Section 4.20, net of the Servicing Fee Rate);

                  (iii) all Liquidation Proceeds;

                  (iv) all Insurance  Proceeds including amounts required to be
          deposited pursuant to Section 4.10 (other than proceeds to be held in
          the Escrow  Account and applied to the  restoration  or repair of the
          Mortgaged  Property or released to the Mortgagor in  accordance  with
          Section 4.14), Section 4.11 and Section 4.15;

                  (v) all  Condemnation  Proceeds  which are not applied to the
          restoration  or repair of the  Mortgaged  Property or released to the
          Mortgagor in accordance with Section 4.14;

                  (vi) any amount  required to be  deposited  in the  Custodial
          Account pursuant to Section 4.01, 4.09, 5.03, or 6.02;

                  (vii) any amounts  payable in connection  with the repurchase
          of any  Mortgage  Loan  pursuant  to  Section  3.03  and all  amounts
          required  to be  deposited  by  the  Company  in  connection  with  a
          shortfall in principal  amount of any Qualified  Substitute  Mortgage
          Loan pursuant to Section 3.03;

                  (viii) with respect to each  Principal  Prepayment in full or
          in part, the Prepayment  Interest  Shortfall  Amount, if any, for the
          Principal  Prepayment  Period.  Such  deposit  shall be made from the
          Company's own funds, without reimbursement  therefor, up to a maximum
          amount per month of the  aggregate  of the  Servicing  Fees  actually
          received for such month for the Mortgage Loans;

                  (ix) any  amounts  required  to be  deposited  by the Company
          pursuant to Section 4.11 in connection with the deductible  clause in
          any blanket hazard insurance policy; and

                  (x) any amounts  received  with  respect to or related to any
          REO Property  and all REO  Disposition  Proceeds  pursuant to Section
          4.16.

                  The  foregoing  requirements  for deposit into the  Custodial
Account  shall be  exclusive,  it being  understood  and agreed  that,  without
limiting  the  generality  of  the  foregoing,  Ancillary  Income  need  not be
deposited by the Company into the Custodial Account. Any interest paid on funds
deposited in the Custodial  Account by the depository  institution shall accrue
to the benefit of the  Company and the Company  shall be entitled to retain and
withdraw such interest from the Custodial Account pursuant to Section 4.05.

                  Section 4.05 Permitted Withdrawals From Custodial Account.

                  The Company shall, from time to time, withdraw funds from the
Custodial Account for the following purposes:

                  (i) to make  payments to the  Purchaser in the amounts and in
          the manner provided for in Section 5.01;

                  (ii)  to  reimburse   itself  for  Monthly  Advances  of  the
          Company's funds made pursuant to Section 5.03, the Company's right to
          reimburse  itself  pursuant to this  subclause  (ii) 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  (including  Liquidation  Proceeds,   Condemnation
          Proceeds and Insurance  Proceeds with respect to such Mortgage Loan),
          it being understood that, in the case of any such reimbursement,  the
          Company's  right  thereto  shall be prior to the rights of  Purchaser
          except where the Company is required to  repurchase  a Mortgage  Loan
          pursuant  to  Section  3.03 or  6.02,  the  Company's  right  to such
          reimbursement  shall be subsequent to the payment to the Purchaser of
          the Repurchase  Price pursuant to such sections and all other amounts
          required to be paid to the  Purchaser  with respect to such  Mortgage
          Loan;

                  (iii)  to  reimburse   itself  for   unreimbursed   Servicing
          Advances,  and for any unpaid  Servicing Fees, the Company's right to
          reimburse itself pursuant to this subclause (iii) with respect to any
          Mortgage  Loan  being  limited  to  related   Liquidation   Proceeds,
          Condemnation  Proceeds,  Insurance Proceeds and such other amounts as
          may be  collected  by the Company  from the  Mortgagor  or  otherwise
          relating to the Mortgage Loan, it being  understood that, in the case
          of any such reimbursement, the Company's right thereto shall be prior
          to the rights of Purchaser, except that where the Company is required
          to  repurchase a Mortgage  Loan  pursuant to Section 3.03 or 6.02, in
          which  case  the  Company's  right  to such  reimbursement  shall  be
          subsequent  to the payment to the Purchaser of the  Repurchase  Price
          pursuant to such sections and all other  amounts  required to be paid
          to the Purchaser with respect to such Mortgage Loan;

                  (iv) to reimburse itself,  following a final liquidation of a
          Mortgage  Loan  (or,  upon  determination  that  the  Company  is not
          permitted pursuant to Section 4.02 to foreclose upon or accept a deed
          in lieu of foreclosure with respect to a Mortgage Property because of
          hazardous  or toxic  substances  or  wastes  contamination),  for any
          outstanding   Nonrecoverable   Advances  and  outstanding   Servicing
          Advances  with  respect  to  such  Mortgage   Loan,   not  previously
          reimbursed  pursuant to clause (ii) or clause (iii)  above,  it being
          understood,  in the case of any such  reimbursement,  that such right
          thereto shall be prior to the rights of the Purchaser.

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

                  (vi)  to   reimburse   itself  for   expenses   incurred  and
          reimbursable to it pursuant to Sections 9.01 and 9.03;

                  (vii)  to pay any  amount  required  to be paid  pursuant  to
          Section 4.16 related to any REO Property,  it being  understood that,
          in the  case of any  such  expenditure  or  withdrawal  related  to a
          particular REO Property, the amount of such expenditure or withdrawal
          from the Custodial  Account shall be limited to amounts on deposit in
          the Custodial Account with respect to the related REO Property;

                  (viii) to reimburse  itself or to pay the Company,  as seller
          hereunder,  any  amounts  due in  accordance  with  Section  4.20 and
          Section 5.01;

                  (ix) to clear and terminate  the  Custodial  Account upon the
          termination of this Agreement.

                  In the event that the Custodial  Account is interest bearing,
on each  Remittance  Date,  the  Company  shall  withdraw  all  funds  from the
Custodial Account except for those amounts which, pursuant to Section 5.01, the
Company is not obligated to remit on such Remittance  Date. The Company may use
such withdrawn funds only for the purposes described in this Section 4.05.

                  Section 4.06 Establishment of and Deposits to Escrow Account.

                  The Company 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 as instructed by the Purchaser.  The Escrow Accounts shall be
established  with a Qualified  Depository or shall be in an account or accounts
the deposits of which are insured by the FDIC to the limits established by such
corporation  to the extent that amounts so deposited  are fully  insured,  in a
manner  which shall  provide  maximum  available  insurance  thereunder.  Funds
deposited  in the Escrow  Account may be drawn on by the Company in  accordance
with Section 4.07.  The creation of any Escrow  Account shall be evidenced by a
certification  in the form of  Exhibit  E-1  hereto,  in the case of an account
established  with the Company,  or by a letter agreement in the form of Exhibit
E-2  hereto,  in the case of an  account  held by a  depository  other than the
Company. A copy of such certification  shall be furnished to the Purchaser and,
upon request, to any subsequent Purchaser.

                  The Company 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 Company shall make  withdrawals  from the Escrow  Account
only to effect such payments as are required under this Agreement, as set forth
in Section  4.07.  The Company shall be entitled to 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 Company 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 4.07 Permitted Withdrawals From Escrow Account.

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

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

                  (ii) to reimburse the Company for any Servicing Advances made
          by the  Company  pursuant to Section  4.08 with  respect to a related
          Mortgage Loan, but only from amounts received on the related 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
          Mortgage Loan;

                  (iv) 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;

                  (v) for application to restoration or repair of the Mortgaged
          Property in accordance with the procedures outlined in Section 4.14;

                  (vi) to pay to the  Company,  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 4.08 Payment of Taxes, Insurance and Other Charges.

                  With  respect  to  each  Mortgage  Loan,  the  Company  shall
maintain  accurate records  reflecting the status of ground rents and taxes and
any other  item  which  may  become a lien  senior  to the lien of the  related
Mortgage and the status of PMI Policy  premiums  and fire and hazard  insurance
coverage and shall obtain, from time to time, all bills for the payment of such
charges  (including  renewal premiums) and shall effect or cause to be effected
payment  thereof prior to the applicable  penalty or  termination  date. To the
extent that a Mortgage does not provide for Escrow Payments,  the Company shall
determine  that  any  such  payments  are  made by the  Mortgagor  prior to the
applicable penalty or termination date. The Company assumes full responsibility
for (a) the timely payment of all such bills and shall effect timely payment of
all such charges  irrespective of each Mortgagor's  faithful performance in the
payment of same or the making of the Escrow  Payments,  and the  Company  shall
make Servicing  Advances from its own funds to effect such payments and (b) any
penalties or late charges  incurred in connection with such bills and any other
charges  (including,  without  limitation,  assessments,  water  rates or sewer
rents)  which  may  become  a  lien  against  the  Mortgaged  Property  without
reimbursement therefore.

                  Section 4.09 Protection of Accounts.

                  The Company 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  Purchaser,  which consent
shall not be withheld unreasonably.

                  The  Company  shall  bear any  expenses,  losses  or  damages
sustained by the  Purchaser  because 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  Company be invested in Eligible  Investments.
Any such Eligible  Investment shall mature no later than the Business Day prior
to the  Remittance  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 Company)  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
Company  in trust  for the  benefit  of the  Purchaser.  All  income on or gain
realized  from any such  Eligible  Investment  shall be for the  benefit of the
Company and may be withdrawn at any time by the Company. Any losses incurred in
respect of any such investment  shall be deposited in the Custodial  Account or
the  Escrow  Account,  by the  Company  out of its  own  funds  immediately  as
realized.

                  Section 4.10 Maintenance of Hazard Insurance.

                  The Company  shall cause to be  maintained  for each Mortgage
Loan hazard  insurance such that all buildings upon the Mortgaged  Property are
insured by a generally  acceptable  insurer  rated either A:VI or better in the
current  Best's Key Rating Guide  ("Best's") or acceptable to FNMA and/or FHLMC
against loss by fire,  hazards of extended  coverage and 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 and (ii)  the  greater  of (a) the
outstanding  principal balance of the Mortgage Loan and (b) an amount such that
the proceeds  thereof  shall be sufficient to prevent the Mortgagor or the loss
payee from becoming a co-insurer.

                  If  upon  origination  of  the  Mortgage  Loan,  the  related
Mortgaged Property was located in an area identified in the Federal Register by
the Flood Emergency Management Agency as having special flood hazards (and such
flood  insurance  has  been  made  available)  the  Company  shall  cause to be
maintained  for  such  Mortgage  Loan a  flood  insurance  policy  meeting  the
requirements  of the  guidelines  in effect  from  time to time of the  Federal
Insurance Administration in an amount representing coverage equal to the lesser
of (i) the minimum amount required,  under the terms of coverage, to compensate
for any damage or loss on a  replacement  cost basis (or the unpaid  balance of
the mortgage if  replacement  cost  coverage is not  available  for the type of
building  insured) and (ii) the maximum amount of insurance  which is available
under the Flood  Disaster  Protection  Act of 1973, as amended.  If at any time
during the term of the Mortgage Loan, the Company determines in accordance with
applicable  law and  pursuant to the FNMA  Guides that a Mortgaged  Property is
located in a special flood hazard area and is not covered by flood insurance or
is covered in an amount  less than the amount  required  by the Flood  Disaster
Protection  Act of 1973,  as  amended,  the  Company  shall  notify the related
Mortgagor that the Mortgagor must obtain such flood insurance coverage,  and if
said Mortgagor  fails to obtain the required flood  insurance  coverage  within
forty-five  (45) days after such  notification,  the Company shall  immediately
force place the required flood insurance on the Mortgagor's behalf.

                  If a Mortgage is secured by a unit in a condominium  project,
the Company shall verify that the coverage required of the owner's association,
including hazard, flood, liability,  and fidelity coverage, is being maintained
in accordance with then current FNMA or FHLMC requirements, and secure from the
owner's  association its agreement to notify the Company promptly of any change
in the insurance coverage or of any condemnation or casualty loss that may have
a material effect on the value of the Mortgaged Property as security.

                  The Company shall cause to be  maintained  on each  Mortgaged
Property  such other  additional  special  hazard  insurance as may be required
pursuant to such  applicable  laws and  regulations  as shall at any time be in
force and as shall  require  such  additional  insurance,  or  pursuant  to the
requirements of any PMI Policy  insurer,  or as may be required to conform with
Accepted Servicing Practices.

                  All  policies  required  hereunder  shall name the Company as
loss payee and shall be  endorsed  with  standard or union  mortgagee  clauses,
without  contribution,  which shall  provide for at least 30 days prior written
notice of any cancellation, reduction in amount or material change in coverage.

                  The Company shall not interfere with the Mortgagor's  freedom
of choice  in  selecting  either  his  insurance  carrier  or agent,  provided,
however,  that the Company  shall not accept any such  insurance  policies from
insurance  companies  unless  such  companies  are  rated  A:VI  in  Best's  or
acceptable   FNMA  and/or  FHLMC  and  are  licensed  to  do  business  in  the
jurisdiction  in which the  Mortgaged  Property is located.  The Company  shall
determine that such policies provide sufficient risk coverage and amounts, that
they insure the property  owner,  and that they properly  describe the property
address.

                  Pursuant  to  Section  4.04,  any  amounts  collected  by the
Company  under any such  policies  (other than  amounts to be  deposited in the
Escrow  Account  and  applied  to the  restoration  or  repair  of the  related
Mortgaged  Property,  or property acquired in liquidation of the Mortgage Loan,
or to be released to the  Mortgagor,  in accordance  with the Company's  normal
servicing  procedures  as specified in Section  4.14) shall be deposited in the
Custodial Account subject to withdrawal pursuant to Section 4.05.

                  Section 4.11 Maintenance of Mortgage Impairment Insurance.

                  In the event that the  Company  shall  obtain and  maintain a
blanket policy  insuring  against losses arising from fire and hazards  covered
under extended coverage on all of the Mortgage Loans,  then, to the extent such
policy provides  coverage in an amount equal to the amount required pursuant to
Section 4.10 and  otherwise  complies  with all other  requirements  of Section
4.10, it shall  conclusively be deemed to have satisfied its obligations as set
forth in Section  4.10.  Any amounts  collected  by the Company  under any such
policy relating to a Mortgage Loan shall be deposited in the Custodial  Account
subject to  withdrawal  pursuant  to Section  4.05.  Such  policy may contain a
deductible  clause,  in which case, in the event that there shall not have been
maintained on the related  Mortgaged  Property a policy  complying with Section
4.10,  and there shall have been a loss which  would have been  covered by such
policy,  the Company shall deposit in the Custodial Account at the time of such
loss the amount not otherwise  payable under the blanket policy because of such
deductible clause,  such amount to deposited from the Company's funds,  without
reimbursement therefor. Upon request of any Purchaser,  the Company shall cause
to be  delivered to such  Purchaser a certified  true copy of such policy and a
statement  from the insurer  thereunder  that such policy  shall in no event be
terminated or materially modified without 30 days' prior written notice to such
Purchaser.

                  Section  4.12  Maintenance  of  Fidelity  Bond and Errors and
Omissions Insurance.

                  The Company shall maintain with responsible companies, at its
own expense,  a blanket  Fidelity  Bond and an Errors and  Omissions  Insurance
Policy, with broad coverage on all officers,  employees or other persons acting
in any capacity  requiring  such persons to handle funds,  money,  documents or
papers relating to the Mortgage Loans ("Company Employees").  Any such Fidelity
Bond and  Errors and  Omissions  Insurance  Policy  shall be in the form of the
Financial  Institution  Bond Form 22 -  Fidelity  Bond  American  International
Specialty Lines Insurance Policy Form ("5713) 5/93") Mortgage Banker Broker E&O
and shall protect and insure the Company  against  losses,  including  forgery,
theft,  embezzlement,  fraud,  errors and omissions and negligent  acts of such
Company Employees. Such Fidelity Bond and Errors and Omissions Insurance Policy
also shall protect and insure the Company against losses in connection with the
release or satisfaction  of a Mortgage Loan without having obtained  payment in
full of the  indebtedness  secured  thereby.  No provision of this Section 4.12
requiring  such Fidelity Bond and Errors and Omissions  Insurance  Policy shall
diminish or relieve the Company from its duties and obligations as set forth in
this Agreement.  The minimum  coverage under any such bond and insurance policy
shall be at least equal to the corresponding amounts required by FNMA. Upon the
request of any  Purchaser,  the  Company  shall cause to be  delivered  to such
Purchaser a certificate of insurance of the insurer and the surety  including a
statement from the surety and the insurer that such fidelity bond and insurance
policy shall in no event be terminated or materially  modified without 30 days'
prior written notice to the Purchaser.

                  Section 4.13 Inspections.

                  The Company shall inspect the Mortgaged  Property as often as
deemed  necessary  by the  Company  to  assure  itself  that  the  value of the
Mortgaged  Property is being  preserved.  In addition,  if any Mortgage Loan is
more  than 60 days  delinquent,  the  Company  immediately  shall  inspect  the
Mortgaged Property and shall conduct subsequent  inspections in accordance with
Accepted  Servicing  Practices  or as may be required  by the primary  mortgage
guaranty insurer. The Company shall keep a written or electronic report of each
such inspection.

                  Section 4.14 Restoration of Mortgaged Property.

                  The Company  need not obtain the  approval  of the  Purchaser
prior to  releasing  any  Insurance  Proceeds or  Condemnation  Proceeds to the
Mortgagor to be applied to the restoration or repair of the Mortgaged  Property
if such  release is in  accordance  with  Accepted  Servicing  Practices.  At a
minimum,  the Company shall comply with the following  conditions in connection
with any such release of Insurance Proceeds or Condemnation Proceeds:

                  (i)  the  Company  shall  receive  satisfactory   independent
          verification  of  completion  of repairs and issuance of any required
          approvals with respect thereto;

                  (ii) the Company  shall take all steps  necessary to preserve
          the priority of the lien of the Mortgage,  including, but not limited
          to requiring  waivers with respect to  mechanics'  and  materialmen's
          liens;

                  (iii) if the Mortgage Loan is not included in a  Pass-Through
          Transfer,  the Company  shall verify that the Mortgage Loan is not in
          default; and

                  (iv) pending repairs or restoration,  the Company shall place
          the  Insurance  Proceeds  or  Condemnation  Proceeds  in  the  Escrow
          Account.

                  (v) If the  Purchaser is named as an  additional  loss payee,
          the Company is hereby  empowered  to endorse any loss draft issued in
          respect of such a claim in the name of the Purchaser.

                  Section 4.15 Maintenance of PMI Policy; Claims.

                  With respect to each  Mortgage  Loan with an LTV in excess of
80%, the Company shall,  without any cost to the  Purchaser,  maintain or cause
the  Mortgagor to maintain in full force and effect a PMI Policy  insuring that
portion of the Mortgage Loan in excess of 75% of value,  and shall pay or shall
cause the Mortgagor to pay the premium thereon on a timely basis, until the LTV
of such  Mortgage  Loan is  reduced  to 80%.  In the event that such PMI Policy
shall be terminated,  the Company shall obtain from another Qualified Insurer a
comparable  replacement  policy,  with a total  coverage equal to the remaining
coverage  of such  terminated  PMI Policy.  If the insurer  shall cease to be a
Qualified Insurer, the Company shall determine whether recoveries under the PMI
Policy are jeopardized  for reasons related to the financial  condition of such
insurer,  it being  understood  that  the  Company  shall in no event  have any
responsibility or liability for any failure to recover under the PMI Policy for
such reason. If the Company  determines that recoveries are so jeopardized,  it
shall notify the  Purchaser  and the  Mortgagor,  if required,  and obtain from
another Qualified Insurer a replacement insurance policy. The Company shall not
take any action  which would result in  noncoverage  under any  applicable  PMI
Policy of any loss which,  but for the  actions of the Company  would have been
covered thereunder. In connection with any assumption or substitution agreement
entered into or to be entered into pursuant to Section 6.01,  the Company shall
promptly  notify the insurer  under the  related  PMI  Policy,  if any, of such
assumption or  substitution  of liability in accordance  with the terms of such
PMI Policy and shall take all actions  which may be required by such insurer as
a condition to the continuation of coverage under such PMI Policy.  If such PMI
Policy  is  terminated  as a  result  of such  assumption  or  substitution  of
liability, the Company shall obtain a replacement PMI Policy as provided above.

                  In connection  with its  activities as servicer,  the Company
agrees to prepare and present, on behalf of itself and the Purchaser, claims to
the insurer  under any PMI Policy in a timely  fashion in  accordance  with the
terms of such PMI Policy and, in this  regard,  to take such action as shall be
necessary  to permit  recovery  under any PMI  Policy  respecting  a  defaulted
Mortgage Loan.  Pursuant to Section 4.04, any amounts  collected by the Company
under any PMI Policy shall be deposited in the  Custodial  Account,  subject to
withdrawal pursuant to Section 4.05.

                  Section  4.16  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 Purchaser, or in the event the Purchaser
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 Company 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  Purchaser
shall  acknowledge  in writing that such title is being held as nominee for the
Purchaser.

                  The  Purchaser  shall  furnish  the  Servicer,  upon  written
request, with any powers of attorney empowering the Servicer or any Subservicer
to execute  and deliver  instruments  of  satisfaction  or  cancellation  or of
partial  or full  release  or  discharge  or to  foreclose  upon  or  otherwise
liquidate  Mortgaged  Property in accordance  with the provisions  hereof,  and
shall execute and deliver such other  documents as the Servicer may  reasonably
request  and which are  necessary  or  appropriate  to enable the  Servicer  to
service  and  administer  the  Mortgage  Loans  and to  carry  out  its  duties
hereunder.

                  The Company shall manage, conserve,  protect and operate each
REO Property for the Purchaser solely for the purpose of its prompt disposition
and sale.  The  Company,  either  itself or  through an agent  selected  by the
Company,  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 Company shall attempt to
sell the same (and may temporarily rent the same) for a period not greater than
three years,  except as otherwise  provided below, on such terms and conditions
as the Company deems to be in the best interest of the Purchaser.

                  The Company  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 three years after title has been taken to such REO Property,  unless (i)
a REMIC election has been made with respect to the arrangement  under which the
Mortgage Loans and the REO Property are held, and (ii) the Company  determines,
and gives an appropriate notice to the Purchaser to such effect,  that a longer
period is necessary  for the orderly  liquidation  of such REO  Property.  If a
period longer than three years is permitted under the foregoing sentence and is
necessary to sell any REO Property, (i) the Company shall report monthly to the
Purchaser as to the  progress  being made in selling such REO Property and (ii)
if, with the written  consent of the  Purchaser,  a purchase  money mortgage is
taken in connection with such sale, such purchase money mortgage shall name the
Company  as  mortgagee,  and such  purchase  money  mortgage  shall not be held
pursuant  to this  Agreement,  but instead a separate  participation  agreement
among the  Company and  Purchaser  shall be entered  into with  respect to such
purchase money mortgage.

                  The Company shall also maintain on each REO Property fire and
hazard  insurance  with  extended  coverage  in  amount  which  is equal to the
outstanding  principal  balance of the related Mortgage Loan (as reduced by any
amount  applied as a reduction of principal at the time of  acquisition  of the
REO  Property)  and,  to the  extent  required  and  available  under the Flood
Disaster  Protection  Act of 1973,  as amended,  flood  insurance in the amount
required above.

                  The  disposition  of REO Property shall be carried out by the
Company at such price, and upon such terms and conditions, as the Company deems
to be in the best interests of the  Purchaser.  The proceeds of sale of the REO
Property  shall be promptly  deposited  in the  Custodial  Account.  As soon as
practical  thereafter  the  expenses of such sale shall be paid and the Company
shall reimburse itself for any related unreimbursed Servicing Advances,  unpaid
Servicing Fees,  unreimbursed  Monthly  Advances made pursuant to Section 5.03,
and a one time REO Property  disposition fee of $800 for each REO Property sold
hereunder.   On  the  Remittance  Date  immediately   following  the  Principal
Prepayment  Period  in which  such  sale  proceeds  are  received  the net cash
proceeds of such sale  remaining in the Custodial  Account shall be distributed
to the Purchaser.

                  The Company shall  withdraw from 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
Section 4.10 and the fees of any managing agent of the Company,  a Subservicer,
or the  Company  itself.  The REO  management  fee shall be an  amount  that is
reasonable  and customary in the area where the Mortgaged  Property is located.
The Company shall make monthly  distributions  on each  Remittance  Date to the
Purchaser  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
4.16 and of any reserves reasonably required from time to time to be maintained
to satisfy anticipated liabilities for such expenses).

                  Section 4.17 Real Estate Owned Reports.

                  Together  with the  statement  furnished  pursuant to Section
5.02,  the Company shall  furnish to the Purchaser 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 Company'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  Purchaser  shall
reasonably request.

                  Section 4.18 Liquidation Reports.

                  Upon the  foreclosure  sale of any Mortgaged  Property or the
acquisition thereof by the Purchaser pursuant to a deed in lieu of foreclosure,
the Company shall submit to the Purchaser a liquidation  report with respect to
such Mortgaged Property.

                  Section  4.19 Reports of  Foreclosures  and  Abandonments  of
Mortgaged Property.

                  Following  the   foreclosure   sale  or  abandonment  of  any
Mortgaged Property, the Company shall report such foreclosure or abandonment as
required pursuant to Section 6050J of the Code.

                  Section 4.20 Retained Yield and Prepayment Penalties.

                  (i) If the  servicer  hereunder is a successor to the Company
          (in such capacity, the "Servicer"), then the Servicer shall segregate
          and hold all Prepayment  Penalties and Retained  Yield  collected for
          the benefit of the Company,  as seller  hereunder (in such  capacity,
          the  "Seller"),  separate  and apart from any of the  Servicer's  own
          funds  and  general  assets  and  shall  remit  such  amounts  to the
          Custodial Account in accordance with Section 4.04. Funds deposited in
          the  Custodial  Account  for  the  benefit  of the  Seller  shall  be
          withdrawn by the Servicer  only in  accordance  with Section 4.05 and
          subsection  (iv) below.  Under Section 4.04, the Servicer is entitled
          to receive any interest  paid and  investment  income on funds in the
          Custodial Account. Notwithstanding such provision, on each Remittance
          Date the  Servicer  shall  remit  to the  Seller  a  portion  of such
          interest or other investment income  (calculated based on a fraction,
          the  numerator  of which is the amount of  Prepayment  Penalties  and
          Retained  Yield held in the  Custodial  Account on the  Business  Day
          prior  to the  Remittance  Date and the  denominator  of which is the
          total amount of funds held in such account on such date).

                  (ii) All Prepayment Penalties and Retained Yield shall be for
          the account of the Seller and shall not be payable to the Servicer as
          servicing compensation.

                  (iii) In  connection  with each  Monthly  Advance made by the
          Servicer in  accordance  with  Section  5.03 of this  Agreement,  the
          Servicer  shall remit to the Seller on the  Remittance  Date on which
          such Monthly  Advance is remitted to the Purchaser an amount equal to
          the Retained Yield with respect to the related Mortgage Loan.

                  (iv) The Servicer shall  withdraw from the Custodial  Account
          (unless  both  the  Servicer  and the  Seller  are  first  Nationwide
          Mortgage Corporation) and remit to the Seller on each Remittance Date
          (a) all  Prepayment  Penalties  collected by the Servicer  during the
          preceding  Principal  Prepayment  Period,  (b) the aggregate Retained
          Yield (computed on the basis of the same principal  amount and period
          respecting  which any related  interest payment on a Mortgage Loan is
          computed) for such Remittance  Date, and (c) a  proportionate  amount
          (calculated as provided above) of all investment  income and interest
          on the funds held in the  Custodial  Account  for the  benefit of the
          Seller not previously remitted to the Seller.

                  (v) The Servicer shall be entitled to withdraw funds from the
          Custodial  Account  from  time to time to  reimburse  itself  for any
          Retained  Yield  advanced  by it to the  Seller  in  accordance  with
          subsection (iii) above, such right to reimbursement  being limited to
          amounts  received on the related  Mortgage  Loan  including  any late
          collections,   Liquidation   Proceeds,   REO  Disposition   Proceeds,
          Condemnation Proceeds and Insurance Proceeds.

                  (vi) The Seller shall have the right,  without the consent of
          the Servicer or the  Purchaser,  to assign,  in whole or in part, its
          right to receive all Retained  Yield and  Prepayment  Penalties  with
          respect  to some or all of the  Mortgage  Loans.  All  references  to
          Seller shall be deemed to include its assignees  hereunder.  However,
          in no event shall more than three such assignments be made during the
          term of this  Agreement.  The Seller shall give written notice of any
          such  assignment  to the  Servicer,  which  notice  shall  include an
          address  for  notice  to  the  assignee   Seller  and  wire  transfer
          instructions for remittances to the assignee Seller.

                  (vii) If (i) the  Servicer  fails to remit to the  Seller any
          payment  required  to be made by it to the Seller  under the terms of
          this Section 4.20, which failure continues unremedied for a period of
          five  Business  Days after the date on which  written  notice of such
          failure,  requiring the same to be remedied, shall have been given by
          the  Seller  to the  Servicer,  or (ii)  the  Servicer  fails to duly
          observe or perform in any material respect any other of the covenants
          or  agreements  on the part of the Servicer set forth in this Section
          4.20 or in Section 5.02,  the breach of which has a material  adverse
          effect  and which  continues  unremedied  for a period of sixty  days
          after the date on which written notice of such failure, requiring the
          same to be  remedied,  shall  have  been  given by the  Seller to the
          Servicer,  then, and in each and every such case, the Seller shall be
          entitled  to exercise  whatever  rights the Seller may have at law or
          equity  to  damages,   including   injunctive   relief  and  specific
          performance. In addition, the Servicer shall indemnify the Seller and
          hold it harmless  from and  against  any and all  losses,  penalties,
          fines,  forfeitures,  reasonable and necessary legal fees and related
          costs,  judgments,  and other costs and expenses resulting or arising
          from any material  breach by the Servicer of its  obligations  to the
          Seller set forth in this  Section  4.20 or in Section  5.02,  and the
          Servicer  shall  promptly pay to Seller all such amounts upon written
          demand by the Seller.  Any cause of action relating to or arising out
          of any such breach shall accrue upon delivery of the Seller's written
          demand for payment to the Servicer.


                                   ARTICLE V

                             PAYMENTS TO PURCHASER

                  Section 5.01 Remittances.

                  On each  Remittance  Date  the  Company  shall  remit by wire
transfer  of  immediately  available  funds to the  Purchaser  (a) 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 4.05) plus (b) all Monthly Advances,  if any, which
the Company is obligated to distribute  pursuant to Section 5.03, minus (c) any
amounts  attributable  to  Principal  Prepayments,   Liquidation  Proceeds  and
Insurance  Proceeds received after the applicable  Principal  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
4.04(viii),  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 of the Remittance Date, which amounts shall be remitted on the Remittance
Date next succeeding the Due Period for such amounts, and minus (e) any amounts
attributable  to  Retained  Yield and  Prepayment  Penalties  deposited  in the
Custodial Account pursuant to Section 4.20.

                  With  respect to any  remittance  received  by the  Purchaser
after the second  Business Day following the Business Day on which such payment
was due,  the  Company  shall pay to the  Purchaser  interest  on any such late
payment at an annual rate equal to the Prime  Rate,  adjusted as of the date of
each change,  plus three  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 Company 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 Company of any such
interest  shall not be deemed an  extension  of time for payment or a waiver of
any Event of Default by the Company.

                  Section 5.02 Statements to Purchaser and Seller.

                  Not later than the Remittance Date, the Company shall furnish
to the  Purchaser  and, if Company is not then the  servicer,  to the Company a
Monthly Remittance Advice, with a trial balance report attached thereto, in the
form of Exhibit F annexed hereto in hard copy and in standard  Alltel/CPI  tape
or  transmission  format,  as amended  from time to time by Alltel  (unless the
Company and the Purchaser  otherwise  mutually  agree to use another  reporting
format), as to the preceding  remittance and the period ending on the preceding
Determination  Date.  In the event that a  subsequent  Purchaser  requests  the
Company to use a reporting format not otherwise  mutually agreed to between the
Company and the prior  Purchaser that is not the standard  Alltell/CPI  tape or
transmission  format,  and such other format is not otherwise being used by the
Company,  then the Company  need not agree to the use of such format  unless it
receives from the Purchaser  compensation  for the Company's costs of obtaining
and implementing such format.

                  In  addition,  not more  than 60 days  after  the end of each
calendar  year, the Company shall furnish to each Person who was a Purchaser at
any time during such calendar year an annual  statement in accordance  with the
requirements  of  applicable  federal  income  tax law as to the  aggregate  of
remittances for the applicable portion of such year.

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

                  The  Company  shall  prepare  any  and all  tax,  information
statements or other filings required to be delivered to any governmental taxing
authority or to any Purchaser  pursuant to any  applicable  law with respect to
the Mortgage Loans and the transactions  contemplated hereby. In addition,  the
Company shall  provide each  Purchaser  with such  information  concerning  the
Mortgage Loans as is necessary for such Purchaser to prepare its federal income
tax return as any Purchaser may reasonably request from time to time.

                  Notwithstanding anything herein to the contrary, with respect
to any  Mortgage  Loan  which  is held by a REMIC,  the  Company  shall  not be
required to prepare or file any tax return for the REMIC.

                  Section 5.03 Monthly Advances by Company.

                  On the Business Day  immediately  preceding  each  Remittance
Date, the Company shall deposit in the Custodial  Account from its own funds an
amount equal to all Monthly  Payments (with  interest  adjusted to the Mortgage
Interest  Rate minus the  Servicing  Fee Rate)  which were due on the  Mortgage
Loans during the applicable  Due Period and which were  delinquent at the close
of  business  on the  immediately  preceding  Determination  Date or which were
deferred  pursuant  to Section  4.01.  The  Company's  obligation  to make such
Monthly Advances as to any Mortgage Loan will continue through the last Monthly
Payment due prior to the payment in full of the Mortgage  Loan,  or through the
last Remittance  Date prior to the Remittance Date for the  distribution of all
Liquidation  Proceeds and other  payments or  recoveries  (including  Insurance
Proceeds and Condemnation Proceeds) with respect to the Mortgage Loan.

                  The Company  shall be obligated  to make Monthly  Advances in
accordance with the provisions of this Agreement;  provided however,  that such
obligation  with  respect  to any  Mortgage  Loan  shall  cease if the  Company
determines,  in its reasonable  opinion,  that Monthly Advances with respect to
such Mortgage Loan are Nonrecoverable  Advances.  In the event that the Company
determines  that any such  advances are  Nonrecoverable  Advances,  the Company
shall provide the Purchaser with a certificate signed by two Servicing Officers
evidencing such determination.

                  If a Monthly Advance is required hereunder, the Company shall
on the Remittance Date  immediately  following the related  Determination  Date
either (i) deposit in the  Custodial  Account an amount  equal to such  Monthly
Advance,  (ii)  cause to be made an  appropriate  entry in the  records  of the
Custodial Account that funds in such account being held for future distribution
or withdrawal have been, as permitted by this Section 5.03, used by the Company
to make such  Monthly  Advance and remit such funds to the  Purchaser  or (iii)
make Monthly  Advances in the form of any  combination  of clauses (i) and (ii)
aggregating  the amount of such  Monthly  Advance.  Any funds being held in the
Custodial  Account for future  distribution  to Purchaser  and so used shall be
replaced by the Company from its own funds by deposit in the Custodial  Account
on or before any future Remittance Date in which such funds would be due to the
Purchaser.


                                   ARTICLE VI

                          GENERAL SERVICING PROCEDURES

                  Section 6.01 Transfers of Mortgaged Property.

                  The  Company  shall  use its  best  efforts  to  enforce  any
"due-on-sale"  provision contained in any Mortgage or Mortgage Note and to deny
assumption by the person to whom the Mortgaged Property has been or is about to
be sold whether by absolute  conveyance or by contract of sale,  and whether or
not the Mortgagor  remains liable on the Mortgage and the Mortgage  Note.  When
the Mortgaged  Property has been conveyed by the Mortgagor,  the Company shall,
to the  extent it has  knowledge  of such  conveyance,  exercise  its rights to
accelerate  the maturity of such Mortgage Loan under the  "due-on-sale"  clause
applicable thereto, provided, however, that the Company shall not exercise such
rights if  prohibited  by law from doing so or if the  exercise  of such rights
would impair or threaten to impair any  recovery  under the related PMI Policy,
if any.

                  If  the  Company  reasonably  believes  it  is  unable  under
applicable law to enforce such  "due-on-sale"  clause,  the Company shall enter
into (i) an assumption and modification  agreement with the person to whom such
property has been conveyed,  pursuant to which such person becomes liable under
the Mortgage Note and the original  Mortgagor remains liable thereon or (ii) in
the event the  Company  is unable  under  applicable  law to  require  that the
original  Mortgagor  remain  liable under the Mortgage Note and the Company has
the prior consent of the primary mortgage guaranty  insurer,  a substitution of
liability  agreement with the purchaser of the Mortgaged  Property  pursuant to
which the original  Mortgagor is released  from  liability and the purchaser of
the Mortgaged Property is substituted as Mortgagor and becomes liable under the
Mortgage  Note. In connection  with any such  assumption,  none of the Mortgage
Interest Rate borne by the related Mortgage Note, the term of the Mortgage Loan
or the outstanding principal amount of the Mortgage Loan shall be changed.

                  To the  extent  that  any  Mortgage  Loan is  assumable,  the
Company  shall inquire  diligently  into the  creditworthiness  of the proposed
transferee, and shall use the underwriting criteria for approving the credit of
the proposed  transferee  which are used by FNMA with  respect to  underwriting
mortgage  loans of the same type as the  Mortgage  Loans.  If the credit of the
proposed  transferee  does not meet such  underwriting  criteria,  the  Company
diligently  shall, to the extent permitted by the Mortgage or the Mortgage Note
and by applicable law, accelerate the maturity of the Mortgage Loan.

                  Section  6.02   Satisfaction  of  Mortgages  and  Release  of
Mortgage Files.

                  Upon the payment in full of any Mortgage Loan, or the receipt
by the  Company of a  notification  that  payment in full will be escrowed in a
manner  customary for such purposes,  the Company shall notify the Purchaser in
the Monthly  Remittance Advice as provided in Section 5.02, and upon deposit of
such  payment in full in the  Custodial  Account may request the release of any
Mortgage  Loan  Documents.  Such request for release by the Company shall be in
the  form  used in  connection  with a FNMA or FHLMC  request  for  release  of
documents.

                  If the Company satisfies or releases a Mortgage without first
having obtained payment in full of the indebtedness  secured by the Mortgage or
should the Company otherwise  prejudice any rights the Purchaser may have under
the mortgage  instruments,  upon written demand of the  Purchaser,  the Company
shall  repurchase the related  Mortgage Loan at the Repurchase Price by deposit
thereof in the  Custodial  Account  within 2  Business  Days of receipt of such
demand by the  Purchaser.  The Company  shall  maintain the  Fidelity  Bond and
Errors and Omissions  Insurance Policy as provided for in Section 4.12 insuring
the Company  against any loss it may sustain with respect to any Mortgage  Loan
not satisfied in accordance with the procedures set forth herein.

                  Section 6.03 Penalties for Prepayment.

                  Each Pool 1 Mortgage Loan and Pool 2 Mortgage Loan contains a
Prepayment  Penalty in an amount as  specified  in the  related  Mortgage  Loan
Documents and the Mortgage Loan Schedule.  The Company  shall,  as to each such
Mortgage Loan and to the extent  permitted by applicable law, collect from each
Mortgagor  who  prepays  principal  the  amount of the  Prepayment  Penalty  as
permitted in the related  Mortgage Loan Documents unless the collection of such
Prepayment  Penalty would result in extreme  hardship to the Mortgagor,  and in
such case the Company shall provide the Purchaser with a certificate  signed by
a  Servicing  Officer  certifying  that  after  considering  the  circumstances
presented  by the  Mortgagor,  the Company has  determined,  in its  reasonable
judgment,  that the Prepayment  Penalty is  appropriately  waived.  The Company
shall  retain,  or, if there is a  successor  to the Company as  servicer,  the
servicer shall pay to the Company,  all such Prepayment  Penalties  received in
connection with any Mortgage Loan, in accordance with Section 4.20.

                  Section 6.04 Servicing Compensation.

                  As compensation for its services hereunder, the Company shall
be entitled to withdraw from the  Custodial  Account or to retain from interest
payments  on the  Mortgage  Loans the  amount of its  Servicing  Fee,  less any
amounts payable by the Company  pursuant to Section 4.04 (viii).  The Servicing
Fee shall be payable  monthly  and shall be  computed  on the basis of the same
unpaid  principal  balance  and for the  period  respecting  which any  related
interest  payment on a Mortgage  Loan is computed.  The  Servicing Fee shall be
payable only at the time of and with respect to those  Mortgage Loans for which
payment  is in fact made of the  entire  amount  of the  Monthly  Payment.  The
obligation of the Purchaser to pay the Servicing Fee is limited to, and payable
solely from,  the interest  portion of such Monthly  Payments  collected by the
Company or as otherwise provided in Section 4.05.

                  Additional  servicing  compensation  in the form of Ancillary
Income shall be retained by the Company.  The Company  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.

                  Section 6.05 Annual Statement as to Compliance.

                  The  Company  shall  deliver to the  Purchaser,  on or before
March 31 each year beginning March 31, 2000, an Officer's Certificate,  stating
that (i) a  review  of the  activities  of the  Company  during  the  preceding
calendar year and of performance  under this Agreement has been made under such
officer's supervision,  and (ii) to the best of such officer's knowledge, based
on such  review,  the  Company has  fulfilled  all its  obligations  under this
Agreement  throughout  such  year,  or,  if  there  has been a  default  in the
fulfillment of any such obligation,  specifying each such default known to such
officer  and the nature and status  thereof  and the action  being taken by the
Company to cure such default.

                  Section 6.06 Annual Independent Public Accountants' Servicing
Report.

                  On or  before  March  31st of each year  beginning  March 31,
2000, the Company,  at its expense,  shall cause a firm of  independent  public
accountants  which is a member of the American  Institute  of Certified  Public
Accountants  to furnish a statement  to each  Purchaser to the effect that such
firm has examined  certain  documents and records  relating to the servicing of
mortgage loans which the servicer is servicing,  including the Mortgage  Loans,
and  that,  on  the  basis  of  such  examination  conducted  substantially  in
compliance with the Uniform Single  Attestation  Program for Mortgage  Bankers,
nothing has come to their  attention  which would  indicate that such servicing
has not been conducted in compliance with Accepted Servicing Practices,  except
for (i) such  exceptions as such firm shall believe to be immaterial,  and (ii)
such other exceptions as shall be set forth in such statement.

                  Section 6.07 Right to Examine Company Records.

                  The  Purchaser  shall have the right to examine and audit any
and all of the books,  records,  or other  information of the Company,  whether
held by the Company or by another on its behalf,  with respect to or concerning
this Agreement or the Mortgage  Loans,  during  business hours or at such other
times as may be reasonable  under  applicable  circumstances,  upon  reasonable
advance notice.


                                  ARTICLE VII

                     AGENCY TRANSFER; PASS-THROUGH TRANSFER

                  Section 7.01 Removal of Mortgage Loans from  Inclusion  Under
this Agreement Upon an Agency  Transfer,  or a Pass-Through  Transfer on One or
More Reconstitution Dates.

                  The Purchaser and the Company agree that with respect to some
or all of the Mortgage Loans, from time to time the Purchaser shall, subject to
Section 2.02, effect an Agency Transfer or Pass-Through  Transfer, in each case
retaining  the  Company  as  the  servicer   thereof,   or  as  applicable  the
"seller/servicer".  In  connection  with such Agency  Transfer or  Pass-Through
Transfer,  the Purchaser  intends (1) to sell some or all of the Mortgage Loans
and other property purchased by the Purchaser from the Company pursuant to this
Agreement and any related  mortgage  loan purchase  agreement and (2) to assign
all of its rights and delegate all of its obligations under this Agreement. The
Company   acknowledges  and  agrees  that  (1)  such  sales,   assignments  and
delegations  may be  effected  in a series of  transactions,  (2) the  ultimate
beneficiary  thereof  will be the Trustee in a  Pass-Through  Transfer or other
applicable  transferee and (3) the Trustee in a Pass-Through  Transfer or other
applicable transferee shall have the right to enforce all of the obligations of
the Company  under this  Agreement  as if for such purpose the Trustee were the
Purchaser  hereunder,  including  but not  limited to the rights to enforce the
representations  and warranties  and the servicing  obligations of the Company.
All references to the Purchaser herein shall,  unless otherwise  specified,  be
deemed  to  refer  to the  initial  Purchaser  hereunder  and to each  assignee
thereof,  and of such assignee,  expressly including,  without limitation,  the
Trustee.

                  The Company shall  cooperate with the Purchaser in connection
with the above-described  transactions.  In that connection,  the Company shall
provide  to the  Trustee  or a third  party,  as the case  may be:  any and all
information and appropriate verification of information which may be reasonably
available to the Company,  whether  through letters of its auditors and counsel
or otherwise,  as the Purchaser shall  reasonably  request or as are reasonably
believed  necessary by the Trustee,  such third party, any master servicer,  or
any rating agency, as the case may be, in connection with such transactions, at
reasonable  out-of-pocket  expense to the Purchaser (unless such information is
otherwise required to be provided by the Company hereunder).  In furtherance of
the foregoing, the Company shall deliver, to the extent available,  information
as to its  delinquency,  foreclosure  and loss  experience for the  immediately
preceding  three year period in each case, with respect to mortgage loans owned
by it and such mortgage loans serviced for others during such period.

                  In the event the  Purchaser  has  elected to have the Company
hold  record  title  to the  Mortgages,  prior to the  Reconstitution  Date the
Company or its designee  shall  prepare an Assignment of Mortgage in blank from
the Company,  acceptable to the Trustee, for each Mortgage Loan that is part of
the Agency Transfer or Pass-Through  Transfer and shall pay all preparation and
recording costs associated therewith so long as such Assignment of Mortgage has
not previously  been recorded at the expense of the Company.  The Company 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 Company's receipt thereof. Additionally, the Company shall prepare and
execute, at the direction of the Purchaser, any note endorsements in connection
with an Agency Transfer or Pass-Through Transfer.

                  All  Mortgage  Loans not sold or  transferred  pursuant to an
Agency Transfer or Pass-Through  Transfer and any Mortgage Loans repurchased by
the  Purchaser  pursuant  to  Section  7.02  hereof,  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 Bringdown of Representations and Warranties.

                  In  connection  with  the  Agency  Transfer  or  Pass-Through
Transfer,  the Company shall be deemed to have repeated each of the  applicable
representations and warranties set forth in Section 3.01 as of the closing date
of the Agency Transfer or Pass-Through Transfer.

                  Section  7.03  Purchaser's   Repurchase  and  Indemnification
Obligations.

                  Upon receipt by the Company of notice from FNMA, FHLMC or the
trustee of a breach of any Purchaser  representation  or warranty  contained in
any Reconstitution Agreement or a request by FNMA, FHLMC or the trustee, as the
case may be, for the  repurchase  of any Mortgage Loan  transferred  to FNMA or
FHLMC pursuant to an Agency Transfer or to a trustee pursuant to a Pass-Through
Transfer, the Company shall promptly notify the Purchaser of same and shall, at
the  direction of the  Purchaser,  use its best efforts to cure and correct any
such breach and to satisfy the  requests  or  concerns of FNMA,  FHLMC,  or the
trustee related to such  deficiencies of the related Mortgage Loans transferred
to FNMA, FHLMC, or the trustee.

                  The Purchaser shall  repurchase from the Company any Mortgage
Loan  transferred  to FNMA or FHLMC  pursuant  to an  Agency  Transfer  or to a
trustee  pursuant to a Pass-Through  Transfer with respect to which the Company
has been required by FNMA,  FHLMC, or the trustee to repurchase due to a breach
of a  representation  or warranty  made by the  Purchaser  with  respect to the
Mortgage  Loans,  or the servicing  thereof prior to the transfer date to FNMA,
FHLMC, or the trustee in any  Reconstitution  Agreement and not due to a Breach
of the Company's  representations  or  obligations  thereunder.  The repurchase
price to be paid by the  Purchaser to the Company  shall equal that  repurchase
price paid by the Company to FNMA, FHLMC, or the third party purchaser plus all
reasonable  costs and expenses borne by the Company in connection with the cure
of such breach of a  representation  or warranty  made by the  Purchaser and in
connection  with the repurchase of such Mortgage Loan from FNMA,  FHLMC, or the
trustee,  including,  but not limited to,  reasonable and necessary  attorneys'
fees.

                  At the time of  repurchase,  the  Custodian  and the  Company
shall  arrange for the  reassignment  of the  repurchased  Mortgage Loan to the
Purchaser  according to the  Purchaser's  instructions  and the delivery to the
Custodian of any documents held by FNMA,  FHLMC, or the trustee with respect to
the repurchased Mortgage Loan pursuant to the related Reconstitution Agreement.
In the event of a  repurchase,  the  Company  shall,  simultaneously  with such
reassignment,  give written  notice to the Purchaser  that such  repurchase has
taken place,  and amend the Mortgage  Loan  Schedule to reflect the addition of
the repurchased Mortgage Loan to this Agreement.


                                  ARTICLE VIII

                              COMPANY TO COOPERATE

                  Section 8.01 Provision of Information.

                  During the term of this Agreement,  the Company shall furnish
to the Purchaser such periodic,  special, or other reports or information,  and
copies or originals of any documents  contained in the Servicing  File for each
Mortgage  Loan,  whether or not  provided  for herein,  as shall be  necessary,
reasonable,  or  appropriate  with  respect to the  Purchaser,  any  regulatory
requirement pertaining to the Purchaser or the purposes of this Agreement.  All
such reports,  documents or information  shall be provided by and in accordance
with all reasonable instructions and directions which the Purchaser may give.

                  The Company  shall  execute and deliver all such  instruments
and take all such action as the Purchaser may  reasonably  request from time to
time,  in order to  effectuate  the purposes and to carry out the terms of this
Agreement.

                  Section 8.02 Financial Statements; Servicing Facility.

                  In  connection  with  marketing  the  Mortgage   Loans,   the
Purchaser  may  make  available  to  a  prospective  Purchaser  a  Consolidated
Statement of  Operations of the Company for the most  recently  completed  five
fiscal years or such lesser  period the Company has been in existence for which
such a statement is available, as well as a Consolidated Statement of Condition
at the end of the last two fiscal years covered by such Consolidated  Statement
of Operations. The Company also shall make available the most recent comparable
interim  statements to the extent any such  statements have been prepared by or
on  behalf of the  Company  (and are  available  upon  request  to  members  or
stockholders  of the Company or to the public at large).  If it has not already
done so, the Company  shall  furnish  promptly to the  Purchaser  copies of the
statement specified above.

                  Upon  reasonable  notice during normal  business  hours,  the
Company  also shall make  available to  Purchaser  or  prospective  Purchaser a
knowledgeable  financial  or  accounting  officer for the purpose of  answering
questions respecting recent developments affecting the Company or the financial
statements of the Company,  and to permit any prospective  Purchaser to inspect
the Company's servicing  facilities or those of any Subservicer for the purpose
of satisfying such  prospective  Purchaser that the Company and any Subservicer
have the ability to service the Mortgage Loans as provided in this Agreement.


                                   ARTICLE IX

                                  THE COMPANY

                  Section 9.01 Indemnification; Third Party Claims.

                  The  Company  shall  indemnify  the  Purchaser  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  Purchaser may sustain in any
way related to the failure of the Company 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.  The Company
shall notify the  Purchaser  reasonably  promptly if a claim is made by a third
party with respect to this  Agreement or any  Reconstitution  Agreement,  shall
notify FNMA,  FHLMC,  or the Trustee  reasonably  promptly  with respect to any
claim made by a third party with respect to any Reconstitution Agreement, shall
assume (with the prior written  consent of the  Purchaser or such  Trustee,  as
applicable)  the defense of any such claim and pay all  expenses in  connection
therewith,  including counsel fees, and promptly pay, discharge and satisfy any
judgment or decree which may be entered  against the Purchaser or such Trustee,
as  applicable,  in  respect  of such  claim.  The  Company  shall  follow  any
reasonable written instructions  received from the Purchaser in connection with
such claim.  In addition,  in  connection  with any claim made by a third party
against the  Purchaser or the Trustee with  respect to any Mortgage  Loan,  the
Company shall notify the Purchaser or the Trustee reasonably promptly following
the receipt of such claim and shall  assume the defense of any such claim,  pay
all  expenses  in  connection  therewith,  including  counsel  fees,  and shall
promptly pay, discharge and satisfy any judgment or decree which may be entered
against the  Purchaser,  the  Trustee or the  Company.  In any such event,  the
Company shall be reimbursed from the Custodial Account for all amounts advanced
by it  hereunder  except when the claim is in any way related to the  Company's
indemnification  obligation  in  accordance  with the  first  sentence  of this
Section 9.01.

                  Section 9.02 Merger or Consolidation of the Company.

                  The Company 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  corporation in each  jurisdiction in
which such  qualification  is or shall be necessary to protect the validity and
enforceability  of this  Agreement or any of the Mortgage  Loans and to perform
its duties under this Agreement.

                  Any  person   into  which  the   Company  may  be  merged  or
consolidated,  or any  corporation  resulting  from any merger,  conversion  or
consolidation  to which the Company shall be a party, or any Person  succeeding
to  the  business  of  the  Company,  shall  be the  successor  of the  Company
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  either  (i)  having a net  worth  of not  less  than
$25,000,000  or whose  deposits  are insured by the FDIC through the BIF or the
SAIF, and (ii) which is a FNMA-approved  company in good standing.  If any such
merger,  conversion or  consolidation  occurs after a  Reconstitution  Date, in
addition to the  foregoing,  there must be delivered to the  Purchaser a letter
from each of the Rating Agencies to the effect that such merger,  conversion or
consolidation  will not result in a  qualification,  withdrawal or downgrade of
the then-current rating of any of the Certificates.

                  Section 9.03 Limitation on Liability of Company and Others.

                  Neither  the  Company  nor  any of the  directors,  officers,
employees  or  agents  of the  Company  shall be  under  any  liability  to the
Purchaser 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 Company 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 Company
and any  director,  officer,  employee or agent of the Company 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 Company 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 Company may, with the consent
of the  Purchaser,  undertake  any such action  which it may deem  necessary or
desirable in respect to this Agreement and the rights and duties of the parties
hereto.  In such event,  the Company  shall be  reimbursed  from the  Custodial
Account for the reasonable  legal expenses and costs of such action unless such
action results from the Company's willful  misconduct,  bad faith or negligence
in the performance of its duties hereunder.

                  Section 9.04  Limitation  on  Resignation  and  Assignment by
Company.

                  The  Purchaser  has  entered  into  this  Agreement  with the
Company and subsequent  Purchasers will purchase the Mortgage Loans in reliance
upon the independent status of the Company,  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 Company  shall neither  assign this  Agreement or the servicing
hereunder or, except as provided herein or in Section 9.02, 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 Purchaser,  which consent shall not be
unreasonably withheld.

                  The Company shall not resign from the  obligations and duties
hereby  imposed on it except by mutual consent of the Company and the Purchaser
(such  consent  of  Purchaser  not to be  unreasonably  withheld)  or upon  the
determination  that  its  duties  hereunder  are no  longer  permissible  under
applicable  law and such  incapacity  cannot be cured by the Company.  Any such
determination  permitting the  resignation of the Company shall be evidenced by
an Opinion of Counsel to such effect  delivered to the Purchaser  which Opinion
of Counsel shall be in form and substance acceptable to the Purchaser.  No such
resignation  shall become  effective  until a successor  shall have assumed the
Company's  responsibilities and obligations hereunder in the manner provided in
Section 12.01.

                  Without in any way  limiting the  generality  of this Section
9.04, in the event that the Company  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, except as provided in Section
9.02, sell or otherwise  dispose of all or substantially all of its property or
assets without the prior written  consent of the Purchaser as provided  herein,
then the Purchaser 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 Company or any third party.

                  Notwithstanding  the  foregoing  provisions,  the Company may
resign or assign its rights as servicer hereunder without  Purchaser's  consent
if the following conditions are met:

                  There must be delivered  to the  Purchaser a letter from each
of the Rating Agencies to the effect that such transfer of servicing or sale or
disposition  of  assets  will not  result  in a  qualification,  withdrawal  or
downgrade  of the  then-current  rating  of any of the  Certificates  (if  such
resignation or assignment occurs following a Reconstitution Date). In addition,
the ability of the Company to assign its rights and  delegate  its duties under
this  Agreement  to a  successor  servicer  shall be subject  to the  following
conditions:

                  (i) Such  successor  servicer  must be  qualified  to service
          loans for FNMA or FHLMC;

                  (ii)  Such  successor  servicer  must have a net worth of not
          less than $15,000,000;

                  (iii) Such successor servicer must execute and deliver to the
          Trustee an agreement,  in form and substance reasonably  satisfactory
          to the  Trustee,  that  contains  an  assumption  by  such  successor
          servicer of the due and punctual  performance  and observance of each
          servicing  covenant and condition to be performed and observed by the
          Company under this Agreement;

                  (iv) The Company  shall,  at its cost and expense,  take such
          steps that may be necessary or appropriate to effectuate and evidence
          the transfer of the servicing of the Mortgage Loans to such successor
          servicer,  including,  but not limited to, the following:  (a) to the
          extent  required by the terms of the Mortgage Loans and by applicable
          federal and state laws and regulations, the Company shall timely mail
          to each  obligor  under a  Mortgage  Loan  any  required  notices  or
          disclosures  describing  the  transfer of  servicing  of the Mortgage
          Loans to the successor  servicer;  (b) prior to the effective date of
          such transfer of servicing, the Company shall transmit to any related
          insurer  notification of such transfer of servicing,  (c) on or prior
          to the effective date of such transfer of servicing the Company shall
          deliver to the successor servicer all Servicing Files and any related
          records or materials;  (d) on or prior to the effective  date of such
          transfer of servicing,  the Company  shall  transfer to the successor
          servicer  all funds held by the  Company  in respect of the  Mortgage
          Loans,  other than  amounts  payable to the Company  pursuant to this
          Agreement;  (e) on or prior to the effective date of such transfer of
          servicing, the Company shall remit to the Purchaser the amount of any
          Monthly  Advance made by the Company on any prior date out of amounts
          held in a Custodial Account for future  distribution and not yet paid
          into such  Custodial  Account by the Company;  (f) the Company shall,
          after  the  effective  date  of  the  transfer  of  servicing  to the
          successor  servicer,  continue to forward to such successor servicer,
          within one  Business  Day of receipt,  the amount of any  payments or
          other  recoveries  received by the Company in respect of the Mortgage
          Loans,  and the Company  shall notify the  successor  servicer of the
          source and proper  application of each such payment or recovery;  (g)
          the Company shall,  after the effective date of transfer of servicing
          to the successor  servicer,  continue to cooperate with the successor
          servicer  to  facilitate  such  transfer  in such  manner and to such
          extent as the successor servicer may reasonably request.


                                   ARTICLE X

                                    DEFAULT

                  Section 10.01 Events of Default.

                  Each of the following shall constitute an Event of Default on
the part of the Company:

                  (i) any failure by the Company, as servicer,  to remit to the
          Purchaser  any  payment  required  to be made under the terms of this
          Agreement which continues  unremedied for a period of five days after
          the date upon which  written  notice of such  failure,  requiring the
          same to be  remedied,  shall  have been  given to the  Company by the
          Purchaser; or

                  (ii) failure by the Company duly to observe or perform in any
          material respect any other of the covenants or agreements on the part
          of the  Company  set  forth  in this  Agreement  or in the  Custodial
          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 Company by the Purchaser
          or by the Custodian; or

                  (iii)  failure by the Company,  as servicer,  to maintain its
          license  to do  business  in any  jurisdiction  where  the  Mortgaged
          Property is located to the extent required by applicable law; 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 Company and such decree or order
          shall have remained in force undischarged or unstayed for a period of
          60 days; or

                  (v)  the  Company  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  Company  or  of  or  relating  to  all  or
          substantially all of its property; or

                  (vi) the Company  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  Company,   as   servicer,   ceases  to  meet  the
          qualifications of a FNMA lender; or

                  (viii) the  Company  fails to maintain a minimum net worth of
          $25,000,000; or

                  (ix) the Company  attempts  to assign its right to  servicing
          compensation  hereunder or the Company attempts,  without the consent
          of  the   Purchaser,   to  sell  or  otherwise   dispose  of  all  or
          substantially  all  of its  property  or  assets  or to  assign  this
          Agreement or its servicing  responsibilities hereunder or to delegate
          its  duties  hereunder  or  any  portion  thereof  (to  other  than a
          Subservicer) in violation of Section 9.04.

                  In each and every such  case,  so long as an Event of Default
shall not have been  remedied,  in addition to whatsoever  rights the Purchaser
may have at law or equity to damages,  including injunctive relief and specific
performance,  the Purchaser, by notice in writing to the Company, may terminate
all the rights and  obligations of the Company as servicer under this Agreement
and in and to the Mortgage Loans and the proceeds thereof.

                  Upon  receipt by the  Company  of such  written  notice,  all
authority and power of the Company as servicer  under this  Agreement,  whether
with respect to the Mortgage Loans or otherwise, shall pass to and be vested in
the successor  appointed  pursuant to Section 12.01.  Upon written request from
any Purchaser,  the Company shall prepare, execute and deliver to the successor
servicer   designated  by  the  Purchaser  any  and  all  documents  and  other
instruments, place in such successor's possession all Mortgage 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 Company's sole expense. The Company shall cooperate with the
Purchaser  and such  successor in effecting  the  termination  of the Company's
responsibilities   and  rights  as  servicer   hereunder,   including   without
limitation, the transfer to such successor servicer for administration by it of
all cash  amounts  which  shall at the time be  credited  by the Company to the
Custodial Account or Escrow Account or thereafter  received with respect to the
Mortgage Loans.

                  Section 10.02 Waiver of Defaults.

                  By a written  notice,  the Purchaser may waive any default by
the Company in the performance of its obligations as servicer 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.


                                   ARTICLE XI

                                  TERMINATION

                  Section 11.01 Termination.

                  This Agreement shall terminate upon either:  (i) the later of
the final payment or other liquidation (or any advance with respect thereto) of
the last Mortgage Loan or the  disposition  of any REO Property with respect to
the last Mortgage Loan and the remittance of all funds due  hereunder;  or (ii)
mutual consent of the Company and the Purchaser in writing.

                  Section 11.02 Termination Without Cause.

                  With respect to each Mortgage Loan which has not been subject
to a Pass-Through  Transfer,  beginning three years after the Closing Date, the
Purchaser may  terminate,  at its sole option,  any rights the Company may have
hereunder as  servicer,  without  cause as provided in this Section  11.02 upon
thirty  (30) days notice to the  Company.  Any such  notice of  termination  as
servicer shall be in writing and delivered to the Company by registered mail as
provided in Section 12.05.

                  Upon the  termination of servicing  without cause  hereunder,
the Purchaser  shall pay to the Company a termination fee equal to 1.50% of the
outstanding  principal balance of such Mortgage Loans in which the servicing is
being terminated.

                  Notwithstanding any such termination as servicer, the Company
shall  nonetheless  continue  to be  entitled  to  receive  Retained  Yield and
Prepayment Penalties as provided in this Agreement.


                                  ARTICLE XII

                            MISCELLANEOUS PROVISIONS

                  Section 12.01 Successor to Company.

                  Prior to  termination of the Company's  responsibilities  and
duties as servicer under this Agreement pursuant to Sections 9.04, 10.01, 11.01
(ii) or 11.02,  the  Purchaser  shall,  (i)  succeed  to and  assume all of the
Company's  responsibilities,  rights,  duties and obligations as servicer under
this Agreement, or (ii) appoint a successor servicer having the characteristics
set forth in clauses (i) through  (iii) of Section 9.02 and which shall succeed
to all rights and assume all of the responsibilities, duties and liabilities of
the  Company as  servicer  under this  Agreement  prior to the  termination  of
Company's  responsibilities,  duties and liabilities  under this Agreement.  In
connection with such  appointment  and assumption,  the Purchaser may make such
arrangements for the compensation of such successor servicer out of payments on
Mortgage  Loans  as it and  such  successor  shall  agree  (not to  exceed  the
Servicing Fee). In the event that the Company's  duties,  responsibilities  and
liabilities as servicer under this Agreement  should be terminated  pursuant to
the  aforementioned  sections,  the  Company  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 Company
as servicer pursuant to the aforementioned  sections shall not become effective
until a successor  servicer  shall be appointed  pursuant to this Section 12.01
and shall in no event relieve the Company of the representations and warranties
made  pursuant  to Sections  3.01 and 3.02 and the  remedies  available  to the
Purchaser  under  Section  3.03,  it  being  understood  and  agreed  that  the
provisions of such Sections  3.01,  3.02,  3.03 and 8.01 shall be applicable to
the  Company   notwithstanding  any  such  sale,  assignment,   resignation  or
termination of the Company, or the termination of this Agreement.

                  Any  successor  servicer  appointed as provided  herein shall
execute,  acknowledge  and  deliver  to the  Company  and to the  Purchaser  an
instrument  accepting such  appointment,  wherein the successor  servicer shall
make the  representations  and warranties set forth in Section 3.01, except for
subsections  (f), (h), (i) and (k) thereof,  whereupon such successor  servicer
shall   become   fully   vested   with   all  the   rights,   powers,   duties,
responsibilities,  obligations and liabilities of the Company, with like effect
as if  originally  named  as a party  to this  Agreement.  Any  termination  or
resignation  of the  Company  as  servicer  or  termination  of this  Agreement
pursuant  to Section  9.04,  10.01,  11.01 or 11.02 shall not affect any claims
that any  Purchaser  may have against the Company  arising out of the Company's
actions  or  failure  to act  prior to any  such  termination  or  resignation.
Notwithstanding any such termination as servicer, the Company shall nonetheless
continue to be entitled to receive  Retained Yield and Prepayment  Penalties as
provided in this Agreement.

                  The Company shall deliver promptly to the successor  servicer
the funds in the Custodial  Account and Escrow  Account and all Mortgage  Files
and related documents and statements held by it hereunder and the Company shall
account for all such 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 Company as servicer.

                  Upon a successor  servicer's  acceptance  of  appointment  as
such,  the Company  shall notify by mail the Purchaser of such  appointment  in
accordance with the procedures set forth in Section 12.05.

                  Section 12.02 Amendment.

                  This  Agreement  may be  amended  from  time  to  time by the
Company and the  Purchaser by written  agreement  signed by the Company and the
Purchaser.

                  Section 12.03 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.

                  Section 12.04 Duration of Agreement.

                  This  Agreement  shall continue in existence and effect until
terminated as herein  provided.  This Agreement shall continue  notwithstanding
transfers of the Mortgage Loans by the Purchaser.

                  Section 12.05 Notices.

                  All demands, notices and communications hereunder shall be in
writing and shall be deemed to have been duly given if personally  delivered at
or mailed by registered mail, postage prepaid, addressed as follows:

                  (i)  if to the Company:
                       First Nationwide Mortgage Corporation
                       5280 Corporate Drive
                       Frederick, Maryland  21701
                       Attn:  John P. Jukoski, Jr.
                       First Vice President - Secondary Marketing

                       copies to:

                       First Nationwide Mortgage Corporation
                       5280 Corporate Drive
                       Frederick, MD  21701
                       Attn:  Stephen E. Simcock, Esq.
                       Chief Counsel

or such other address as may hereafter be furnished to the Purchaser in writing
by the Company;

                 (ii)  if to Purchaser:

                       Lehman Capital, a Division of
                       Lehman Brothers Holdings Inc.
                       3 World Financial Center
                       12th Floor
                       200 Vesey Street,
                       New York, New York 10285-0800
                       Attention:  Contract Finance

                  Section 12.06 Severability of Provisions.

                  If any one or more of the covenants,  agreements,  provisions
or terms of this  Agreement  shall be held  invalid for any reason  whatsoever,
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.

                  Section 12.07 Relationship of Parties.

                  Nothing  herein  contained  shall be deemed or  construed  to
create a  partnership  or joint  venture  between  the  parties  hereto and the
services of the Company shall be rendered as an independent  contractor and not
as agent for the Purchaser.

                  Section 12.08 Execution; Successors and Assigns.

                  This  Agreement  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 agreement. Subject to Section 9.04,
this  Agreement  shall inure to the benefit of and be binding  upon the Company
and the Purchaser and their respective successors and assigns.

                  Section 12.09 Recordation of Assignments 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  Company's  expense in the event  recordation  is either
necessary under applicable law or requested by the Purchaser at its sole option
so long as such recordation is the initial  recordation of an assignment of the
Mortgage Loan since the sale to the Purchaser of such Mortgage Loan.

                  Section 12.10 Assignment by Purchaser.

                  The Purchaser  shall have the right from time to time to sell
and  transfer  one or more of the  Mortgage  Loans and to assign its rights and
obligations as Purchaser hereunder in respect of such Mortgage Loans, provided,
however, that (i) the transferee will not be deemed to be a Purchaser hereunder
binding upon the Company unless such  transferee  shall agree in writing (which
shall be substantially  in the form of the assignment and assumption  agreement
attached hereto as Exhibit G, unless such transfer is a Pass-Through  Transfer)
to be bound by the terms of this Agreement and to assume the obligations of the
Purchaser  hereunder with respect to the Mortgage Loans sold and transferred to
such  transferee,  and a copy of the  instrument of transfer or assignment  and
assumption  agreement  executed by the transferring  and transferee  Purchasers
shall have been  delivered to the Company;  and (ii) the number of  transferees
shall be limited  (unless the  Purchaser  shall have obtained the prior written
consent of the Company,  which consent shall not be  unreasonably  withheld) to
(a) one  Pass-Through  Transfer  of all or  substantially  all of the  Mortgage
Loans,  and the related  transfers  necessary to  effectuate  the  Pass-Through
Transfer and (b) no more than two (2) other transfers of Mortgage  Loans,  such
that,  at any one time,  there are no more than two (2)  Purchasers of Mortgage
Loans in addition to the Trustee under a Pass-Through  Transfer (other than the
Company or any affiliate or transferee of the Company). Upon such assignment of
rights and assumption of obligations,  the assignee or designee shall accede to
the rights and  obligations  hereunder  of the  Purchaser  with respect to such
Mortgage  Loans  and the  Purchaser  as  assignor  shall be  released  from all
obligations  hereunder  with respect to such Mortgage  Loans from and after the
date of such assignment and assumption. All references to the Purchaser in this
Agreement  shall be deemed to include its permitted  assignee or designee,  and
any permitted assignee or designee thereof.  Each transferring  Purchaser shall
provide such  reasonable  notice to the Company of such  Purchaser's  intent to
transfer  and sell any  Mortgage  Loans to any  transferee  so as to enable the
Company to perform its obligations  hereunder with respect to such  transferred
Mortgage Loans. In the event that the notice does not timely permit the Company
to make any required  remittance under Section 5.01 or to provide a copy of any
monthly report required by Section 5.02 to such transferee Purchaser,  then the
Company  shall not be liable to the  transferee  Purchaser  for the first month
following such transfer and sale if it makes such  remittance and provides such
monthly remittance report to the transferring Purchaser.

                  Section 12.11 No Personal Solicitation.

                  The Company  agrees that it shall not solicit any  Mortgagors
(in writing or otherwise) to refinance any of the Mortgage Loans; provided that
mass advertising or mailing (such as placing  advertisements on television,  on
radio,  in  magazines or in  newspapers,  as well as  information  contained in
Seller's  voice  communication  system and coupon  book or general  mailings or
other  affiliated bank services) that is not exclusively  directed  towards the
Mortgagors  shall not  constitute  "solicitation"  and shall not  violate  this
covenant.


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


                                    LEHMAN CAPITAL, A DIVISION OF
                                      LEHMAN BROTHERS HOLDINGS INC.
                                      (Purchaser)



                                    By: /s/ Jack E. Desens
                                        ---------------------------------------
                                        Name:    Jack E. Desens
                                        Title:   Authorized Signatory


                                    FIRST NATIONWIDE MORTGAGE
                                      CORPORATION
                                      (Seller)



                                    By: /s/ Robert M. Bodell
                                        ---------------------------------------
                                        Name:  Robert M. Bodell
                                        Title:  Executive Vice President


<PAGE>




                                  EXHIBIT A-1

                         POOL 1 MORTGAGE LOAN SCHEDULE



<PAGE>



                                  EXHIBIT A-2

                         POOL 2 MORTGAGE LOAN SCHEDULE



<PAGE>



                                  EXHIBIT A-3

                         POOL 3 MORTGAGE LOAN SCHEDULE


<PAGE>


                                  EXHIBIT B-1

                                 MORTGAGE FILE

                  (a)  The  original  Mortgage  Note  bearing  all  intervening
endorsements  and including any riders to the Mortgage  Note,  endorsed "Pay to
the order of ___________________ without recourse and signed in the name of the
previous owner by an authorized officer;

                  (b) the original of any guarantee executed in connection with
the Mortgage Note (if any);

                  (c) the original Mortgage with evidence of recording thereon,
or copies certified by the related recording office or if the original Mortgage
has not yet been returned from the recording  office,  a copy  certified by the
Company  indicating  that such Mortgage has been delivered for  recording.  The
return  directions for the original  Mortgage should  indicate,  when recorded,
mail to the Company;

                  (d)   the   originals   of  all   assumption,   modification,
consolidation  or  extension  agreements,  (or,  if an original of any of these
documents  has not been  returned  from the  recording  office,  a copy thereof
certified by the Company, the original to be delivered to the Company forthwith
after return from such recording office) with evidence of recording thereon, if
any;

                  (e) the original  Assignment of Mortgage as  appropriate,  in
recordable  form,  for each  Mortgage Loan assigned in blank or as specified by
the initial Purchaser;

                  (f) the originals of any intervening  recorded Assignments of
Mortgage,  showing a  complete  chain of  assignment  from  origination  to the
Company, including warehousing assignments,  with evidence of recording thereon
(or, if an original  intervening  Assignment  of Mortgage has not been returned
from the  recording  office,  a copy  thereof  certified  by the  Company,  the
original to be  delivered  to the  Custodian  forthwith  after return from such
recording office);

                  (g) the original  mortgage title insurance policy, or copy of
title commitment (or in appropriate jurisdictions,  attorney's opinion of title
and abstract of title); and

                  (h) the original primary mortgage insurance  certificate,  if
any or copy of mortgage insurance certificate.

                  In the  event an  Officer's  Certificate  of the  Company  is
delivered to the  Custodian  because of a delay caused by the public  recording
office in returning  any recorded  document,  the Company  shall deliver to the
Custodian,  within 60 days of the Closing Date, an Officer's  Certificate which
shall (i) identify the recorded document, (ii) state that the recorded document
has not been  delivered  to the  Custodian  due solely to a delay caused by the
public recording office,  (iii) state the amount of time generally  required by
the applicable  recording office to record and return a document  submitted for
recordation, and (iv) specify the date the applicable recorded document will be
delivered  to the  Custodian.  The Company  shall be required to deliver to the
Custodian the applicable recorded document by the date specified in (iv) above.
An  extension of the date  specified  in (iv) above may be  requested  from the
Purchaser, which consent shall not be unreasonably withheld.



<PAGE>



                                  EXHIBIT B-2

                        CONTENTS OF EACH SERVICING FILE

                  With respect to each Mortgage  Loan, the Servicing File shall
include each of the following items, which shall be available for inspection by
the Purchaser and any prospective Purchaser, and which shall be retained by the
Company in the Servicing File (or other file or electronic  media)  pursuant to
the  Seller's  Warranties  and  Servicing  Agreement  to which this  Exhibit is
attached (the "Agreement"):

                  1.  A copy of each document contained in the Mortgage File.
                  2.  Any   security   agreement,   chattel   mortgage  or
                      equivalent executed in connection with the Mortgage.
                  3.  Residential  loan  application. 
                  4.  Mortgage Loan closing statement.
                  5.  Verification of employment and income.
                  6.  Verification of acceptable evidence of source and 
                      amount of downpayment.
                  7.  If applicable, credit report on the Mortgagor.
                  8.  Residential appraisal report.
                  9.  Photograph of the Mortgaged Property.
                  10. If applicable, survey of the Mortgaged Property.
                  11. Copy  of  each  instrument   necessary  to  complete
                      identification  of any  exception  set  forth in the
                      exception schedule in the title policy, i.e., map or
                      plat,  restrictions,  easements,  sewer  agreements,
                      home association declarations, etc.
                  12. All required  disclosure  statements  required to be
                      disclosed to borrowers at the time of application or
                      origination, as applicable for the Mortgage Loan.
                  13. If available,  termite report, structural engineer's
                      report, water potability and septic certification.
                  14. Sales contract.
                  15. In accordance with customary industry practice,  tax
                      receipts, insurance premium receipts, ledger sheets,
                      payment history from date of origination,  insurance
                      claim files, correspondence,  current and historical
                      computerized  data files, and all other  processing,
                      underwriting  and closing  papers and records  which
                      are  customarily  contained in a mortgage  loan file
                      and which are required to document the Mortgage Loan
                      or to service the Mortgage Loan.


<PAGE>




                                  EXHIBIT D-1

                        CUSTODIAL ACCOUNT CERTIFICATION


                                                  _____________________, 199__

                  First Nationwide  Mortgage  Corporation hereby certifies that
it has established the account  described below as a Custodial Account pursuant
to Section 4.04 of the Seller's Warranties and Servicing Agreement, dated as of
February 1, 1999,  Conventional  Residential  Fixed Rate Mortgage Loans,  Group
_________.

Title of  Account:  First  Nationwide  Mortgage  Corporation  in trust  for the
                    Purchaser, [Group 99-FN-01].

Account Number:            

Address of office or branch
of the Company at
which Account is maintained:



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

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

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

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

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

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


                                        FIRST NATIONWIDE MORTGAGE 
                                        CORPORATION

                                        Company

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

<PAGE>
                                  EXHIBIT D-2

                       CUSTODIAL ACCOUNT LETTER AGREEMENT

                                                          ___________, 1999

To:                                                  
    --------------------------

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

    --------------------------
    (the "Depository")

                  As  Company  under  the  Seller's  Warranties  and  Servicing
Agreement,  dated as of February 1, 1999,  Conventional  Residential Fixed Rate
Mortgage Loans,  Group  _________ (the  "Agreement"),  we hereby  authorize and
request you to establish an account, as a Custodial Account pursuant to Section
4.04  of  the  Agreement,  to  be  designated  as  "First  Nationwide  Mortgage
Corporation,  in trust for the Purchaser - Conventional  Residential Fixed Rate
Mortgage  Loans - [Group  99-FN-01]."  All  deposits  in the  account  shall be
subject to withdrawal  therefrom by order signed by the Company. You may refuse
any deposit which would result in violation of the requirement that the account
be fully  insured  as  described  below.  This  letter is  submitted  to you in
duplicate. Please execute and return one original to us.

                                        FIRST NATIONWIDE MORTGAGE 
                                        CORPORATION

                                        Company

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



                  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. The full amount deposited at any
time  in  the  account  will  be  insured  by  the  Federal  Deposit  Insurance
Corporation  through the Bank Insurance Fund ("BIF") or the Savings Association
Insurance Fund ("SAIF").

                                             ---------------------------------
                                                     Depository
                                       By:                                    
                                             ---------------------------------
                                       Name:                                  
                                             ---------------------------------
                                       Title:                                 
                                             ---------------------------------
                                       Date:                                  
                                             ---------------------------------

<PAGE>




                                  EXHIBIT E-1

                          ESCROW ACCOUNT CERTIFICATION

                                                              ___________, 1999

First Nationwide Mortgage  Corporation hereby certifies that it has established
the account  described  below as an Escrow Account  pursuant to Section 4.06 of
the Seller's Warranties and Servicing Agreement,  dated as of February 1, 1999,
Conventional Residential Fixed Rate Mortgage Loans, Group [99-FN-01].

Title of Account:  "First  Nationwide  Mortgage  Corporation,  in trust for the
                   Purchaser, Group [99-FN-01], and various Mortgagors."

Account Number:            

Address of office or branch
of the Company at
which Account is maintained:


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

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

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

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

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

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

                                        February 1, 1999


                                        FIRST NATIONWIDE MORTGAGE 
                                        CORPORATION

                                        Company

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






<PAGE>


CWT\NYLIB1\338747.6

                                  EXHIBIT E-2

                        ESCROW ACCOUNT LETTER AGREEMENT

                                                              ___________, 1999
To:                                                  
    --------------------------

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

    --------------------------
    (the "Depository")


                  As  Company  under  the  Seller's  Warranties  and  Servicing
Agreement,  dated as of February 1, 1999,  Conventional  Residential Fixed Rate
Mortgage Loans,  Group  [99-FN-01] (the  "Agreement"),  we hereby authorize and
request you to establish an account,  as an Escrow Account  pursuant to Section
4.07  of  the  Agreement,  to  be  designated  as  "First  Nationwide  Mortgage
Corporation,  in trust for the Purchaser - Conventional  Residential Fixed Rate
Mortgage  Loans - Group  [99-FN-01]."  All  deposits  in the  account  shall be
subject to withdrawal  therefrom by order signed by the Company. You may refuse
any deposit which would result in violation of the requirement that the account
be fully  insured  as  described  below.  This  letter is  submitted  to you in
duplicate. Please execute and return one original to us.

                                        FIRST NATIONWIDE MORTGAGE 
                                        CORPORATION

                                        Company

                                        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.  The full amount  deposited at any time in the account will be
insured by the Federal Deposit Insurance Corporation through the Bank Insurance
Fund ("BIF") or the Savings Association Insurance Fund ("SAIF").


                                             ---------------------------------
                                                     Depository
                                       By:                                    
                                             ---------------------------------
                                       Name:                                  
                                             ---------------------------------
                                       Title:                                 
                                             ---------------------------------
                                       Date:                                  
                                             ---------------------------------



<PAGE>

                                   EXHIBIT F

                           MONTHLY REMITTANCE ADVICE

1)   Standard CPI Reports:

     T62C--Monthly Accounting Report
     T62E--Liquidation Report
     S50Y--Private Pool Detail Report
     S214--Summary of Paid in Full Collections
     S215--Summary of Collections
     P139--Trial Balance

2)   Standard CPI Tape Format:

     SPNB Scheduled Balance Tape
     SPNB Determination Diskette/P45K

At such times as the Company is no longer the servicer under the Agreement, the
Monthly  Remittance Advice also shall include (i) the aggregate  Retained Yield
to be  remitted  to the  Company on the  Remittance  Date,  (ii) the  aggregate
Prepayment  Penalties  collected by the servicer during the preceding  calendar
month,  and (iii) a list of the Mortgage Loans for which  Prepayment  Penalties
are being  remitted  (including  with respect to each Mortgage  Loan,  the loan
number,  borrower name and dollar amount of Prepayment  Penalties collected for
such Mortgage Loan).


<PAGE>

                                EXHIBIT G

                           ASSIGNMENT AND ASSUMPTION


                                                      _________________, 199_

                  ASSIGNMENT  AND   ASSUMPTION,   dated   __________,   between
__________________________________, a ___________________ corporation having an
office         at          __________________          ("Assignor")         and
_________________________________,  a __________________  corporation having an
office at __________________ ("Assignee"):

                  For and in  consideration  of the sum of TEN DOLLARS ($10.00)
and other valuable  consideration  the receipt and  sufficiency of which hereby
are  acknowledged,  and of the mutual covenants herein  contained,  the parties
hereto hereby agree as follows:

                  1. The  Assignor  hereby  grants,  transfers  and  assigns to
Assignee all of the right, title and interest of Assignor, as purchaser, in, to
and  under  that  certain   Seller's   Warranties   and  Servicing   Agreement,
Conventional Residential Fixed Rate Mortgage Loans, Group No. [1999-FN-01] (the
"Seller's Warranties and Servicing Agreement"), dated as of February 1 1999, by
and between Lehman Capital,  A Division of Lehman  Brothers  Holdings Inc. (the
"Purchaser"),  and First Nationwide Mortgage  Corporation (the "Company"),  and
the Mortgage Loans Group No. [1999-FN-01]  delivered  thereunder by the Company
to the Assignor.

                  2. The Assignor  warrants and  represents  to, and  covenants
with, the Assignee that:

                  a. The  Assignor is the lawful  owner of the  Mortgage  Loans
with the full right to transfer the Mortgage Loans free from any and all claims
and encumbrances whatsoever;

                  b.  The  Assignor  has not  received  notice  of,  and has no
knowledge of, any offsets,  counterclaims  or other  defenses  available to the
Company with respect to the Seller's  Warranties and Servicing Agreement or the
Mortgage Loans;

                  c. The Assignor has not waived or agreed to any waiver under,
or agreed to any amendment or other  modification  of, the Seller's  Warranties
and  Servicing  Agreement,  the  Custodial  Agreement  or the  Mortgage  Loans,
including  without  limitation the transfer of the servicing  obligations under
the Seller's Warranties and Servicing Agreement.  The Assignor has no knowledge
of, and has not received  notice of, any waivers  under or  amendments or other
modifications  of, or assignments of rights or obligations  under, the Seller's
Warranties and Servicing Agreement or the Mortgage Loans; and

                  d. Neither the  Assignor nor anyone  acting on its behalf has
offered,  transferred,  pledged,  sold or  otherwise  disposed of the  Mortgage
Loans,  any interest in the Mortgage Loans or any other similar security to, or
solicited any offer to buy or accept a transfer, pledge or other disposition of
the Mortgage  Loans,  any interest in the Mortgage  Loans or any other  similar
security  from,  or  otherwise  approached  or  negotiated  with respect to the
Mortgage  Loans,  any  interest  in the  Mortgage  Loans 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
which  would  constitute  a  distribution  of  the  Mortgage  Loans  under  the
Securities Act of 1933 (the "33 Act") or which would render the  disposition of
the  Mortgage  Loans  a  violation  of  Section  5 of the  33  Act  or  require
registration pursuant thereto.

                  3. The Assignee  warrants and  represents  to, and  covenants
with,  the Assignor  and the Company (and the Assignee  agrees that the Company
shall  be a  third-party  beneficiary  with  respect  to such  representations,
warranties  and  covenants,  with the right to  enforce  the same  against  the
Assignee as though the Company were a party hereto) that:

                  a. The Assignee agrees to be bound,  as Purchaser,  by all of
the terms,  covenants and  conditions of the Seller's  Warranties and Servicing
Agreement,  the Mortgage Loans and the Custodial Agreement,  and from and after
the date hereof,  the  Assignee  assumes for the benefit of each of the Company
and the Assignor all of the Assignor's obligations as Purchaser thereunder;

                  b. The Assignee  understands that the Mortgage Loans have not
been registered under the 33 Act or the securities laws of any state;

                  c. The  purchase  price  being paid by the  Assignee  for the
Mortgage Loans are in excess of $250,000 and will be paid by cash remittance of
the full purchase price within 60 days of the sale;

                  d.  The  Assignee  is  acquiring   the  Mortgage   Loans  for
investment  for its own  account  only and not for any  other  person.  In this
connection,  neither the Assignee nor any Person authorized to act therefor has
offered  the  Mortgage  Loans by means of any  general  advertising  or general
solicitation  within the meaning of Rule 502(c) of U.S. Securities and Exchange
Commission Regulation D, promulgated under the 1933 Act;

                  e. The Assignee 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 Mortgage Loans;

                  f. The  Assignee  has  been  furnished  with all  information
regarding  the Mortgage  Loans that it has  requested  from the Assignor or the
Company;

                  g. Neither the  Assignee nor anyone  acting on its behalf has
offered,  transferred,  pledged,  sold or  otherwise  disposed of the  Mortgage
Loans,  any interest in the Mortgage Loans or any other similar security to, or
solicited any offer to buy or accept a transfer, pledge or other disposition of
the Mortgage  Loans,  any interest in the Mortgage  Loans or any other  similar
security  from,  or  otherwise  approached  or  negotiated  with respect to the
Mortgage  Loans,  any  interest  in the  Mortgage  Loans or any  other  similar
security with,  any person in any manner which would  constitute a distribution
of the Mortgage Loans under the 33 Act or which would render the disposition of
the  Mortgage  Loans  a  violation  of  Section  5 of the  33  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  Mortgage
Loans; and

                  h. Either:  (1) the Assignee is not an employee  benefit plan
("Plan") within the meaning of section 3(3) of the Employee  Retirement  Income
Security Act of 1974, as amended  ("ERISA") or a plan (also "Plan")  within the
meaning of section  4975(e)(1) of the Internal  Revenue Code of 1986  ("Code"),
and the Assignee is not directly or indirectly purchasing the Mortgage Loans on
behalf of, investment manager of, as named fiduciary of, as Trustee of, or with
assets of, a Plan; or (2) the  Assignee's  purchase of the Mortgage  Loans will
not result in a prohibited  transaction  under  section 406 of ERISA or section
4975 of the Code.

                  (i) The  Assignee's  address for  purposes of all notices and
correspondence  related to the Mortgage  Loans and the Seller's  Warranties and
Servicing Agreement is:

                   ---------------------------------
                   ---------------------------------
                   ---------------------------------
                   Attention:                       
                             -----------------------


                  The Assignee's wire transfer instructions for purposes of all
remittances  and  payments  related  to the  Mortgage  Loans  and the  Seller's
Warranties and Servicing Agreement are:


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


                  IN WITNESS  WHEREOF,  the parties have caused this Assignment
and Assumption to be executed by their duly authorized  officers as of the date
first above written.


- --------------------------------             ----------------------------------
Assignor                                     Assignee


By:                                          By:                             
   -----------------------------                -------------------------------

Its:                                         Its:                            
    ----------------------------                 ------------------------------








                        MORTGAGE LOAN PURCHASE AGREEMENT


          This is a Purchase Agreement (the "Agreement"),  dated as of February
1, 1999, by and between Lehman Capital,  a Division of Lehman Brothers Holdings
Inc.,  having an office at American  Express Tower 8th Floor,  World  Financial
Center,  200 Vesey Street, New York, New York 10285 (the "Purchaser") and First
Nationwide  Mortgage  Corporation,  having an office at 5280  Corporate  Drive,
Frederick, Maryland 21703 (the "Seller").


                              W I T N E S S E T H

          WHEREAS,  the  Seller  agrees to sell,  and the  Purchaser  agrees to
purchase,  certain  conventional  residential  fixed rate  mortgage  loans (the
"Mortgage  Loans")  described on the Closing  Schedule (as defined herein) on a
servicing retained basis as described herein;

          WHEREAS, the Mortgage Loans shall be delivered as whole loans;

          WHEREAS,  the  parties  intend  hereby  to set  forth  the  terms and
conditions upon which the proposed transactions will be effected;

          NOW  THEREFORE,  in  consideration  of the  promises  and the  mutual
agreements set forth herein, the parties hereto agree as follows:

          SECTION 1. All  capitalized  terms not otherwise  defined herein have
the  respective  meanings set forth in the Seller's  Warranties  and  Servicing
Agreement,  dated  as of  the  date  herewith  (the  "Seller's  Warranties  and
Servicing Agreement").

          SECTION 2. Agreement to Purchase.  The Seller agrees to sell, and the
Purchaser  agrees to purchase on a servicing  retained  basis,  Mortgage  Loans
having an aggregate  principal  balance on the Cut-off Date in an amount as set
forth in the Purchase Price and Terms Letter, from the Purchaser to the Seller,
dated as of January 11, 1999 (the  "Purchase  Price and Terms  Letter"),  or in
such other amount as agreed by the Purchaser and the Seller as evidenced by the
actual  aggregate  principal  balance of the  Mortgage  Loans  accepted  by the
Purchaser on the Closing Date. The Mortgage Loans will be delivered pursuant to
a Seller's Warranties and Servicing  Agreement,  Group [1999-FN-01] between the
Purchaser and the Seller.

          SECTION 3. Mortgage Schedules.  The Seller has provided the Purchaser
with certain information constituting a preliminary listing of each of the Pool
1  Mortgage  Loans,  Pool 2  Mortgage  Loans  and Pool 3  Mortgage  Loans to be
purchased  under this  Agreement (the  "Preliminary  Mortgage  Schedule").  The
Purchaser  shall select from among the Mortgage Loans listed on the Preliminary
Mortgage  Schedule such  Mortgage  Loans that satisfy the pool  parameters  for
Group [1999-FN-01] as set forth in the Purchase Price and Terms Letter (subject
to a variance of + or - 5%) and shall create a schedule for Group  [1999-FN-01]
listing  such  Mortgage  Loans  substantially  in the form  attached  hereto as
Exhibit 5. Following such selection and any additional adjustments as specified
in the following  paragraph,  and prior to the Closing Date, the Seller and the
Purchaser  shall agree upon a final  mortgage  schedule  for each of the Pool 1
Mortgage  Loans,  Pool 2  Mortgage  Loans and Pool 3  Mortgage  Loans for Group
[1999-FN-01] (the "Closing Schedule"),  setting forth all of the Mortgage Loans
to be purchased under this Agreement.  The Closing Schedule shall include,  for
each Mortgage  Loan, the  information  contained in the definition of "Mortgage
Loan  Schedule"  under the Seller's  Warranties  and Servicing  Agreement.  The
Closing  Schedule shall be used as the Mortgage Loan Schedule under the related
Seller's Warranties and Servicing Agreement.

          The  Seller  shall  deliver  the  proposed  Closing  Schedule  to the
Purchaser  four (4)  Business  Days prior to the  Closing  Date.  The  proposed
Closing  Schedule  shall be adjusted on or before the Closing  Date as follows:
(a) the  Seller  shall  delete  (i)  those  Mortgage  Loans  identified  by the
Purchaser prior to the Closing Date as not conforming to its requirements  (ii)
those Mortgage Loans which have been prepaid in full prior to the Cut-off Date,
or as to which the  representations  and warranties of the Seller (as described
in Section 6 hereof)  cannot be made as of the Closing Date; and (b) the Seller
shall substitute, for those Mortgage Loans deleted in (a) above, those Mortgage
Loans  acceptable  to the  Purchaser  to the extent  necessary  to comply  with
Section 2 of the Purchase Price and Terms Letter.

          SECTION 4. Purchase Price.  The purchase price for each of the Pool 1
Mortgage Loans,  Pool 2 Mortgage Loans and Pool 3 Mortgage Loans (the "Purchase
Price") shall be the related  percentage of par as stated in the Purchase Price
and Terms  Letter,  multiplied by the aggregate  principal  balance,  as of the
Cut-off Date,  of the Mortgage  Loans listed on the related  Closing  Schedule,
after  application  of  scheduled  payments of  principal  due on or before the
Cut-off Date whether or not collected.

          In addition to the Purchase Price as described  above,  the Purchaser
shall  pay to  the  Seller,  at  closing,  accrued  interest  on the  aggregate
principal  amount of the Mortgage  Loans as of the Cut-off Date at the weighted
average  Mortgage  Loan  Remittance  Rate from the Cut-off Date through the day
prior to the Closing Date, inclusive.

          The Purchaser  shall be entitled to (1) all  scheduled  principal due
after the Cut-off Date, (2) all other  recoveries of principal  collected after
the Cut-off Date (provided,  however,  that all scheduled payments of principal
due on or  before  the  Cut-off  Date and  collected  by the  Seller  under the
Seller's Warranties and Servicing Agreement after the Cut-off Date shall belong
to the Seller),  and (3) all payments of interest on the Mortgage  Loans at the
Mortgage Loan  Remittance Rate (minus that portion of any such payment which is
allocable to the period prior to the Cut-off  Date).  The principal  balance of
each Mortgage Loan as of the Cut-off Date is determined  after  application  of
payments  of  principal  due on or  before  the  Cut-off  Date  whether  or not
collected.  Therefore, payments of scheduled principal and interest prepaid for
a due date  beyond the  Cut-off  Date  shall not be  applied  to the  principal
balance as of the Cut-off Date.  Such prepaid  amounts  (minus  interest at the
Servicing  Fee Rate) shall be the property of the  Purchaser.  The Seller shall
deposit any such prepaid amounts into the Custodial  Account,  which account is
established  under the Seller's  Warranties  and  Servicing  Agreement  for the
benefit  of the  Purchaser,  for  subsequent  remittance  by the  Seller to the
Purchaser.


          SECTION 5. Examination of Mortgage Files.  Prior to the Closing Date,
the Seller shall (a) deliver to the  Purchaser  or its designee in escrow,  for
examination,  for each Mortgage Loan, the Mortgage Loan Documents  described on
Exhibit B-1 to the Seller's  Warranties and Servicing  Agreement,  and (b) make
the Mortgage Files  available to the Purchaser for  examination at the Seller's
offices  or such  other  location  as shall  otherwise  be  agreed  upon by the
Purchaser and the Seller. Such examination may be made by the Purchaser,  or by
any prospective purchaser of the Mortgage Loans from the Purchaser, at any time
before or after the Closing Date upon prior reasonable notice to the Seller. If
the Purchaser makes such  examination  prior to the Closing Date and identifies
any  Mortgage  Loans which do not conform to its  requirements,  such  Mortgage
Loans shall be deleted from the Closing Schedule, and, pursuant to Section 3 of
this Agreement,  may be replaced by substitute Mortgage Loans acceptable to the
Purchaser.  The Purchaser  may, at its option and without notice to the Seller,
purchase all or part of the Mortgage  Loans without  conducting  any partial or
complete examination.  The fact that the Purchaser or any prospective purchaser
of the  Mortgage  Loans has  conducted  or has failed to conduct any partial or
complete examination of the Mortgage Files shall not affect the Purchaser's (or
any of its  successor's)  rights to demand  repurchase,  substitution  or other
relief  as  provided  under  the  related  Seller's  Warranties  and  Servicing
Agreement.

          SECTION 6. Representations,  Warranties and Agreements of Seller. The
Seller  agrees  and  acknowledges   that  it  shall,  as  a  condition  to  the
consummation of the transactions  contemplated hereby, make the representations
and warranties  specified in Sections 3.01 and 3.02 of the Seller's  Warranties
and Servicing  Agreement,  as of the date specified in the Seller's  Warranties
and Servicing Agreement.  The Seller, without conceding that the Mortgage Loans
are  securities,   hereby  makes  the  following  additional   representations,
warranties  and  agreements  which  shall be deemed to have been made as of the
Closing Date:

          a) neither  the Seller nor anyone  acting on its behalf has  offered,
transferred,  pledged,  sold or otherwise  disposed of any Mortgage Loans,  any
interest in any Mortgage  Loans or any other similar  security to, or solicited
any  offer to buy or accept a  transfer,  pledge  or other  disposition  of any
Mortgage  Loans,  any  interest  in any  Mortgage  Loans or any  other  similar
security  from,  or  otherwise  approached  or  negotiated  with respect to any
Mortgage  Loans,  any  interest  in any  Mortgage  Loans or any  other  similar
security with, any person, other than the Purchaser, in any manner, or made any
general solicitation by means of general advertising or in any other manner, or
taken any other action which would  constitute a  distribution  of the Mortgage
Loans under the  Securities  Act of 1933 (the "1933 Act") or which would render
the  disposition of any Mortgage Loans 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 Mortgage Loans; and

          b) the Seller  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 Purchaser.

          SECTION 7.  Representations,  Warranties  and Agreement of Purchaser.
The Purchaser, without conceding that the Mortgage Loans are securities, hereby
makes the following  representations,  warranties and  agreements,  which shall
have been deemed to have been made as of the Closing Date:

          a) the Purchaser  understands  that the Mortgage  Loans have not been
registered under the 1933 Act or the securities laws of any state;

          b) the Purchaser is acquiring the Mortgage  Loans for its own account
only and not for any other person;

          c)  the  Purchaser  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 Mortgage Loans;

          d) the Purchaser has been  furnished with all  information  regarding
the Mortgage Loans which it has requested from the Seller or the Company; and

          e) neither the Purchaser nor anyone acting on its behalf has offered,
transferred,  pledged,  sold or otherwise  disposed of any Mortgage  Loan,  any
interest in any Mortgage  Loan or any other  similar  security to, or solicited
any  offer to buy or accept a  transfer,  pledge  or other  disposition  of any
Mortgage Loan, any interest in any Mortgage Loan or any other similar  security
from, or otherwise  approached or negotiated with respect to any Mortgage Loan,
any interest in any  Mortgage  Loan 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  which  would
constitute a  distribution  of the  Mortgage  Loans under the 1933 Act or which
would render the  disposition  of any Mortgage Loan 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 Mortgage Loans.

          SECTION 8.  Closing.  The  closing for the  purchase  and sale of the
Mortgage  Loans,  shall  take place on the  Closing  Date.  At the  Purchaser'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.

          The closing shall be subject to each of the following conditions:

          a)   all of the  representations  and  warranties of the Seller under
               this  Agreement and under the Seller's  Warranties and Servicing
               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 or an
               Event of Default  under the Seller's  Warranties  and  Servicing
               Agreement;

          b)   the  Purchaser  and  the  Seller  shall  have  received,  or the
               Purchaser's attorneys shall have received in escrow, all Closing
               Documents as specified in Section 9 of this  Agreement,  in such
               forms as are agreed upon and acceptable to the  Purchaser,  duly
               executed by all signatories other than the Purchaser as required
               pursuant to the respective terms thereof;

          c)   the Seller shall have  delivered  and released to the  Custodian
               under  the  Seller's  Warranties  and  Servicing  Agreement  all
               documents required pursuant to the related Custodial  Agreement;
               and

          d)   all other terms and conditions of this Agreement shall have been
               complied with.

          Subject to the foregoing  conditions,  the Purchaser shall pay to the
Seller on the Closing Date the Purchase Price,  plus accrued interest  pursuant
to Section 3 of this Agreement, by wire transfer of immediately available funds
to the account designated by the Seller.

          SECTION 9. Closing Documents.  With respect to Group [1999-FN-01] the
Closing  Documents  shall consist of fully executed  originals of the following
documents:

               1.   the Seller's  Warranties and Servicing  Agreement for Group
                    [1999-FN-01],   dated  as  of  the  Cut-off  Date,  in  two
                    counterparts;

               2.   a  Custodian's   Certification,   as  required   under  the
                    Custodial Agreement;

               3.   a Custodial  Account  Certification  or  Custodial  Account
                    Letter Agreement as required under the Seller's  Warranties
                    and Servicing Agreement;

               4.   an Escrow  Account  Certification  or Escrow Account Letter
                    Agreement,  as required  under the Seller's  Warranties and
                    Servicing Agreement (if required); and

               5.   an Officer's Certificate,  in the form of Exhibit 1 hereto,
                    including all attachments thereto;

               6.   an  Opinion of Counsel of the Seller in the form of Exhibit
                    2 hereto;

               7.   if applicable,  a Security  Release  Certification,  in the
                    form of Exhibit 3 hereto (for a Seller which is a member of
                    the  Federal  Home  Loan  Bank  System),  executed  by  the
                    applicable   regional   Federal  Home  Loan  Bank  and,  if
                    applicable, in the form of Exhibit 4 hereto executed by any
                    other person, as requested by the Purchaser,  if any of the
                    Mortgage  Loans  have  at  any  time  been  subject  to any
                    security interest,  pledge or hypothecation for the benefit
                    of such person;

               8.   a  Certificate  of other  evidence  of  merger or change of
                    name,  signed  or  stamped  by  the  applicable  regulatory
                    authority,  if any of the Mortgage  Loans were  acquired by
                    the  Seller by  merger or  acquired  or  originated  by the
                    Seller while  conducting  business  under a name other than
                    its present name;

               9.   The  Escrow  Agreement,  dated  as  of  February  1,  1999,
                    executed   among  Lehman   Capital  as   Purchaser,   First
                    Nationwide  Mortgage  Corporation as Seller and Cadwalader,
                    Wickersham & Taft, as the Escrow Agent; and

               10.  The  Assignment  and  Assumption  Agreement,  dated  as  of
                    February 11, 1999, between Lehman Capital, as the Assignor,
                    and First Nationwide Mortgage Corporation, as the Assignee,
                    relating to the Custodial Agreement.

          SECTION 10. Costs.  The Purchaser  shall pay any  commissions due its
salesmen and the legal fees and  expenses of its  attorneys  and all  custodial
fees and expenses. All other costs and expenses incurred in connection with the
transfer and delivery of the Mortgage Loans,  including  recording fees for the
initial recordation of assignments of mortgage to Purchaser or its designee and
the Seller's attorney's fees, shall be paid by the Seller.

          SECTION 11.  Servicing.  The Mortgage  Loans shall be serviced by the
Seller in accordance  with the terms of the Seller's  Warranties  and Servicing
Agreement.  The Seller  shall be  entitled  to  servicing  fees  calculated  as
provided therein.

          SECTION 12. Mandatory Delivery,  Grant of Security Interest. The sale
and delivery on the Closing Date of the Mortgage Loans described on the Closing
Schedule is mandatory,  it being  specifically  understood and agreed that each
Mortgage Loan is unique and  identifiable  on the date hereof and that an award
of money damages  would be  insufficient  to  compensate  the Purchaser for the
losses and damages incurred by the Purchaser  (including damages to prospective
purchasers  of the  Mortgage  Loans) in the event of the  Seller's  failure  to
deliver the Mortgage  Loans on or before the Closing  Date.  The Seller  hereby
grants to the  Purchaser a lien on and a continuing  security  interest in each
Mortgage Loan and each document and  instrument  evidencing  each such Mortgage
Loan to secure the performance by the Seller of its obligation  hereunder,  and
the  Seller  agrees  that it  holds  such  Mortgage  Loans in  custody  for the
Purchaser  subject to the  Purchaser's  (i) right to reject any  Mortgage  Loan
under the terms of this  Agreement and to require  another  Mortgage Loan to be
substituted  therefor,  and (ii)  obligation to pay the Purchase  Price for the
Mortgage  Loans.  All rights and remedies of the Purchaser under this Agreement
are distinct from, and cumulative with, any other rights or remedies under this
Agreement  or afforded by law or equity and all such rights and remedies may be
exercised concurrently, independently or successively.

          SECTION 13. Protection of Confidential Information.  The Seller shall
keep  confidential and shall not divulge to any party,  without the Purchaser's
prior written consent,  the price paid by the Purchaser for the Mortgage Loans,
except to the extent that it is appropriate  for the Seller to do so in working
with legal counsel, courts, auditors,  taxing authorities or other governmental
agencies.

          SECTION  14.  Notices.   All  demands,   notices  and  communications
hereunder  shall be in  writing  and shall be deemed to have been duly given if
mailed,  by registered or certified mail, return receipt  requested,  or, if by
other means,  when  received by the other party at the address in Section 12.05
of the Seller's  Warranties and Servicing  Agreement,  or such other address as
may hereafter be furnished to the other party by like notice.  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 (as  evidenced,
in the case of  registered  or certified  mail, by the date noted on the return
receipt).

          SECTION 15. 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   16.   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 17. Place of Delivery and Governing Law. This Agreement shall
be deemed in effect when a fully  executed  counterpart  thereof is received by
the Purchaser 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 18.  Further  Agreements.  The  Purchaser and the Seller each
agree  to  execute  and  deliver  to  the  other  such  additional   documents,
instruments  or agreements as may be necessary or appropriate to effectuate the
purposes of this Agreement.

          SECTION 19.  Intention  of the  Parties.  It is the  intention of the
parties  that the  Purchaser  is  purchasing,  and the  Seller is  selling on a
servicing  retained basis, an undivided 100% ownership interest in the Mortgage
Loans and not a debt instrument of the Seller or another security. Accordingly,
the parties hereto each intend to treat the  transaction for Federal income tax
purposes  as a sale by the  Seller,  and a purchase  by the  Purchaser,  of the
Mortgage Loans.  Moreover,  the arrangement  under which the Mortgage Loans are
held shall be consistent with  classification  of such arrangement as a grantor
trust  in the  event it is not  found  to  represent  direct  ownership  of the
Mortgage Loans. The Purchaser shall have the right to review the Mortgage Loans
and the related Mortgage Files to determine the characteristics of the Mortgage
Loans which  shall  affect the Federal  income tax  consequences  of owning the
Mortgage Loans and the Seller shall cooperate with all reasonable requests made
by the Purchaser in the course of such review.

          SECTION 20. Successors and Assigns; Assignment of Purchase Agreement.
This Agreement shall bind and inure to the benefit of and be enforceable by the
Seller and the  Purchaser  and the  respective  successors  and  assigns of the
Seller and the  Purchaser.  This  Agreement  shall not be assigned,  pledged or
hypothecated  by the  Seller  to a  third  party  without  the  consent  of the
Purchaser.

          SECTION 21. Waivers;  Other Agreements.  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  22.  Exhibits.  The  exhibits to this  Agreement  are hereby
incorporated and made a part hereof and are an integral part of this Agreement.

          SECTION 23.  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 without  limitation
by reason of enumeration.

          SECTION  24.  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.

          SECTION  25.  Entire  Agreement.  This  Agreement  and  the  Seller's
Warranties   and  Servicing   Agreement   contain  the  entire   agreement  and
understanding  among the  parties  hereto with  respect to the  subject  matter
hereof and thereof,  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 and  thereof  control  and  supersede  any course of
performance  and/or  usage of the  trade  inconsistent  with  any of the  terms
hereof.



<PAGE>



          IN WITNESS  WHEREOF,  the Seller and the Purchaser  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.
                                         (Purchaser)


                                         By:/s/ Jack E. Desens
                                            ---------------------------------
                                         Name: Jack E. Desens 
                                         Title: Authorized Signatory


                                         FIRST NATIONWIDE MORTGAGE
                                         CORPORATION
                                         (Seller)



                                         By:/s/ Robert M. Bodell
                                            ---------------------------------
                                         Name:Robert M. Bodell
                                         Title: Executive Vice President


<PAGE>

                                                                      EXHIBIT 1


                        COMPANY'S OFFICER'S CERTIFICATE



          I,  ____________________,  hereby  certify that I am the duly elected
[Vice]  President  of First  Nationwide  Mortgage  Corporation,  a  corporation
organized under the laws of the state of Delaware,  (the "Company") and further
as follows:

          1. Attached hereto as Exhibit A is a true,  correct and complete copy
     of the  charter  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 February __, 1999.

          2. Attached hereto as Exhibit B 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 since February __, 1999.

          3. Attached  hereto as Exhibit C is an original  certificate  of good
     standing of the Company, issued within ten days of the date hereof, and no
     event  has  occurred  since  the date  thereof  which  would  impair  such
     standing.

          4.  Attached  hereto as Exhibit D is a  certificate  of the Company's
     assistant  secretary  regarding  the  Company's  authority  to execute and
     deliver  each of the  Purchase  Agreement,  the  Seller's  Warranties  and
     Servicing  Agreement,  and the Custodial  Agreement by original signature,
     and to endorse the Mortgage Notes and execute the Assignments of Mortgages
     by  original  [or  facsimile]  signature.  The  portion  of the  Company's
     Corporate  Policy  Manual  referred  to  therein  is in effect on the date
     hereof and have been in effect  without  amendment,  waiver  rescission or
     modification since January 27, 1997.

          5. 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 Mortgage Loan Purchase  Agreement,  dated as of February __, 1999
     (the "Purchase Agreement"), by and between the Company and Lehman Capital,
     a  Division  of Lehman  Brothers  Holdings  Inc.  (the  "Purchaser"),  the
     Seller's  Warranties  and Servicing  Agreement,  dated as of February ___,
     1999,  by and  between  the  Company  and  the  Purchaser  (the  "Seller's
     Warranties and Servicing  Agreement") and the Custodial Agreement dated as
     of February __, 1999 (the "Custodial Agreement") by and among the Company,
     the Purchaser and First Trust National  Association (the  "Custodian")] or
     the sale of the mortgage  loans or the  consummation  of the  transactions
     contemplated by the Agreements;  or (ii) any required  consent,  approval,
     authorization or order has been obtained by the Company.

          6. Neither the consummation of the transactions  contemplated by, nor
     the  fulfillment  of the terms of the  Purchase  Agreement,  the  Seller's
     Warranties and Servicing Agreement and the Custodial 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 Purchase
     Agreement,  the Seller's Warranties and Servicing Agreement, the Custodial
     Agreement or the  mortgage  loans 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 Purchase Agreement, the Seller's Warranties and Servicing
     Agreement or the Custodial Agreement.

          8. The  Company  is duly  authorized  to engage  in the  transactions
     described  and  contemplated  in  the  Purchase  Agreement,  the  Seller's
     Warranties and Servicing Agreement and the Custodial Agreement.



<PAGE>



          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  First
Nationwide Mortgage  Corporation,  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:
                                                  Title: [Assistant] Secretary



<PAGE>



                                               EXHIBIT 1
                                               Company's Officer's Certificate



    Name              Title                               Signature




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

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

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

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

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

<PAGE>
                                                                   EXHIBIT 2
         

          [FORM OF OPINION OF COUNSEL TO THE SELLER]


                                                       (date)



Lehman Capital, a Division of
Lehman Brothers Holdings Inc.
American Express Tower, 8th Floor
World Financial Center
New York, New York 10285-0800

Dear Sirs:

          You have requested my opinion, as First Vice President and Counsel to
First Nationwide Mortgage Corporation (the "Company"),  with respect to certain
matters  in  connection  with the sale by the  Company  of the  Mortgage  Loans
pursuant  to that  certain  Purchase  Agreement  by and between the Company and
Lehman Capital,  a Division of Lehman Brothers  Holdings Inc. (the "Purchaser")
dated as of _______ , (the "Purchase  Agreement")  which sale is in the form of
whole Mortgage Loans delivered pursuant thereto,  and to a Seller's  Warranties
and Servicing  Agreement,  Group [1999-FN-01]  dated as of ______,  1999 by and
between the Company and the Purchaser (the  "Seller's  Warranties and Servicing
Agreement") being executed  contemporaneously with a Custodial Agreement by and
among the Company,  the Purchaser  and First Trust  National  Association  (the
"Custodian")  (the  "Custodial  Agreement").  Capitalized  terms not  otherwise
defined  herein have the meanings set forth in the Purchase  Agreement  and the
Seller's Warranties and Servicing Agreement.

          I have examined the following documents:

          1. the Purchase Agreement;

          2. the Seller's Warranties and Servicing Agreement;

          3. the form of Assignment of Mortgage;

          4. the form of endorsement of the Mortgage Notes; and

          5. such  other  documents,  records  and  papers  as we  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 thte Company  contained in the Purchase
Agreement  and in the  Seller's  Warranties  and  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.

          Based upon the foregoing, it is my opinion that:

          1.   The Company is a corporation  duly organized,  validly  existing
               and in good standing under the laws of the state of Delaware and
               is  qualified to transact  business in, and is in good  standing
               under, the laws of the state of Maryland.

          2.   The  Company  has  the  power  to  engage  in  the  transactions
               contemplated   by  the  Purchase   Agreement  and  the  Seller's
               Warranties  and Servicing  Agreement  and all  requisite  power,
               authority  and legal right to execute  and deliver the  Purchase
               Agreement,  the Seller's Warranties and Servicing Agreement, the
               Custodial  Agreement,  and to perform  and observe the terms and
               conditions of such instruments.

          3.   Each of the  Purchase  Agreement,  the Seller's  Warranties  and
               Servicing  Agreement,  and the Custodial Agreement has been duly
               authorized,  executed  and  delivered  by the  Company  and is a
               legal,  valid and binding  agreement  enforceable  in accordance
               with its  respective  terms  against  the  Company,  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, none of which will materially interfere
               with the realization of the benefits provided thereunder or with
               the Purchaser's ownership of the Mortgage Loans.

          4.   The Company has been duly  authorized  to allow its President to
               execute any and all documents by original  signature in order to
               complete   the   transactions   contemplated   by  the  Purchase
               Agreement,  the Seller's Warranties and Servicing Agreement, and
               the Custodial  Agreement,  and any of its officers,  by original
               [or facsimile] signature in order to execute the endorsements to
               the Mortgage  Notes and the  Assignments  of Mortgages,  and the
               original [or facsimile]  signature of the officer at the Company
               executing  the  endorsements  to  the  Mortgage  Notes  and  the
               Assignments   of  Mortgages   represents  the  legal  and  valid
               signature of said officer of the Company.

          5.   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  Purchase  Agreement,  the
               Seller's  Warranties  and  Servicing  Agreement,  the  Custodial
               Agreement or the sale and delivery of the Mortgage  Loans or the
               consummation  of the  transactions  contemplated by the Purchase
               Agreement and the Seller's  Warranties and Servicing  Agreement;
               or (ii) any required consent,  approval,  authorization or order
               has been obtained by the Company.

          6.   Neither the  consummation of the  transactions  contemplated by,
               nor the fulfillment of the terms of, the Purchase Agreement, the
               Seller's  Warranties  and  Servicing  Agreement,  the  Custodial
               Agreement or the Mortgage Loans  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  violates  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.   There is no action,  suit,  proceeding or investigation  pending
               or, to the best of my knowledge,  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
               Purchase Agreement,  the Mortgage Loans, the Seller's Warranties
               and  Servicing  Agreement,  [the  Custodial  Agreement]  or  the
               Mortgage  Loans  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 Company
               to  perform  under  the  terms of the  Purchase  Agreement,  the
               Mortgage  Loans,   the  Custodial   Agreement  or  the  Seller's
               Warranties and Servicing Agreement.

          8.   The sale of each Mortgage Note and Mortgage as and in the manner
               contemplated   by  the  Purchase   Agreement  and  the  Seller's
               Warranties  and  Servicing  Agreement  is  sufficient  fully  to
               transfer to the Purchaser  all right,  title and interest of the
               Company thereto as noteholder and mortgagee.

          9.   The  Mortgages  have been duly  assigned and the Mortgage  Notes
               have been duly endorsed as provided in the Custodial  Agreement.
               The Assignments of Mortgage are in recordable  form,  except for
               the insertion of the name of the assignee,  and upon the name of
               the assignee being inserted,  are acceptable for recording under
               the laws of the state where each related  Mortgaged  Property is
               located.  The endorsement of the Mortgage Notes, the delivery to
               the Custodian of the  Assignments of Mortgage,  and the delivery
               of the original  endorsed  Mortgage  Notes to the  Custodian are
               sufficient  to  permit  the  Purchaser  to avail  itself  of all
               protection  available under applicable law against the claims of
               any  present  or  future  creditors  of  the  Company,  and  are
               sufficient  to prevent  any other  sale,  transfer,  assignment,
               pledge or  hypothecation of the Mortgages and the Mortgage Notes
               by the Company from being enforceable.

          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 initially  and directly  resell the Mortgage  Loans as
contemplated  in the  Transaction  Documents  may rely on this opinion as if it
were addressed to them as of its date. 

                                       Very truly yours,



                                       --------------------------------
                                       Brian J. Evans
                                       First Vice President and Counsel




<PAGE>

                                                                      EXHIBIT 3





                         SECURITY RELEASE CERTIFICATION




                                                    ___________________, 199_


Federal Home Loan Bank of

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

Attention: ---------------------------------------
           ---------------------------------------


          Re: Notice of Sale and Release of Collateral

Dear Sirs:

          This  letter  serves  as  notice  that  First   Nationwide   Mortgage
Corporation,  a [state] [federally]  chartered savings and loan association [in
the state of ___________] (the  "Association")  has committed to sell to Lehman
Capital,  a Division of Lehman Brothers  Holdings Inc. ("LCC") under a Purchase
Agreement dated as of February __, 1999,  certain  mortgage loans originated by
the Association. The Association warrants that the mortgage loans to be sold to
LCC are in addition to and beyond any  collateral  required to secure  advances
made by you to the Association.

          The  Association  acknowledges  that the mortgage loans to be sold to
LCC shall not be used as additional or substitute  collateral for advances made
by you. LCC  understands  that the balance of the  Association's  mortgage loan
portfolio may be used as collateral or additional  collateral for advances made
by you, and confirms that it has no interest therein.

          Execution   of  this  letter  by  the  Federal   Home  Loan  Bank  of
_________________________  shall  constitute a full and complete release of any
security  interest,  claim,  or  lien  which  the  Federal  Home  Loan  Bank of
_____________________ may have against the mortgage loans to be sold to LCC.

                               Very truly yours,

                               First Nationwide Mortgage Corporation



                               By: 
                                     ----------------------------------------
                               Name: 
                                     ----------------------------------------
                               Title:
                                     ----------------------------------------
                               Date: 
                                     ----------------------------------------

Acknowledged and approved:

FEDERAL HOME LOAN BANK OF


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



By:                                             
      ----------------------------------------  
Name:                                           
      ----------------------------------------  
Title:                                          
      ----------------------------------------  
Date:                                           
      ----------------------------------------  


<PAGE>

                                                          EXHIBIT 4





                         SECURITY RELEASE CERTIFICATION



                        I. Release of Security Interest

The financial  institution  named below hereby  relinquishes any and all right,
title and interest it may have in all Mortgage  Loans to be purchased by Lehman
Capital,  a Division of Lehman  Brothers  Holdings  Inc. from the Company named
below  pursuant to that certain  Purchase  Agreement,  dated as of February __,
1999, and certifies that all notes, mortgages,  assignments and other documents
in its  possession  relating to such  Mortgage  Loans have been  delivered  and
released to the Company named below or its  designees,  as of the date and time
of the sale of such  Mortgage  Loans to Lehman  Capital,  a Division  of Lehman
Brothers Holdings Inc.

Name and Address of Financial Institution




                        (name)


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



     --------------------------------------------
                       (Address)



     By:                                         
         ----------------------------------------



<PAGE>




                          II. Certification of Release

          The  Company  named  below  hereby  certifies  to Lehman  Capital,  a
Division of Lehman Brothers  Holdings Inc. that, as of the date and time of the
sale of the  abovementioned  Mortgage  Loans to Lehman  Capital,  a Division of
Lehman  Brothers  Holdings Inc.,  the security  interests in the Mortgage Loans
released  by  the  abovenamed  financial   institution  comprise  all  security
interests relating to or affecting any and all such Mortgage Loans. The Company
warrants  that,  as of such  time,  there  are and  will be no  other  security
interests affecting any or all of such Mortgage Loans.

                                First Nationwide Mortgage Corporation

                                By: 
                                     ----------------------------------------
                                Title:
                                       --------------------------------------

                                Date:
                                      ---------------------------------------
<PAGE>



                                                                 EXHIBIT 5





                           SCHEDULE OF MORTGAGE LOANS








<PAGE>


                                                                EXHIBIT 6





                     FIRST NATIONWIDE MORTGAGE CORPORATION


                       CERTIFICATE OF ASSISTANT SECRETARY



          I, Brian J. Evans, do certify that:

          1. I am a duly appointed, qualified and acting Assistant Secretary of
First  Nationwide  Mortgage  Corporation  (the  "Corporation")  and  I am  duly
empowered to execute this Certificate on behalf of the Corporation.

          2. The Corporation is a wholly owned subsidiary of California Federal
Bank, a Federal Savings Bank ("Bank").

          3. The Corporate  Policy  Manual  adopted by the Bank at its Board of
Directors  meeting on January 27, 1997 and by the  Corporation on July 21, 1997
authorizes the Corporation's  President engage in transactions for the purchase
and sale of whole loans in amounts up to $500,000,000  without further Board of
Directors  approval and to execute any and all purchase and sale agreements and
other documents necessary to effectuate a transaction.

          4. The persons listed below are duly appointed,  qualified and acting
officers of the  Corporation  and hold the offices and titles  listed  opposite
their names.

          Walter C. Klein, Jr.            President

          IN WITNESS WHEREOF,  I executed this Certificate and affixed the seal
of the Corporation on __________, 1999.


                                          ---------------------------------
                                          Brian J. Evans
                                          Assistant Secretary





                      ASSIGNMENT AND ASSUMPTION AGREEMENT

          ASSIGNMENT AND ASSUMPTION  AGREEMENT,  dated as of February 11, 1999,
by and between Lehman  Capital,  A Division of Lehman  Brothers  Holdings Inc.,
having  its  offices  at 3 World  Financial  Center,  New York,  New York 10285
("Assignor") and First  Nationwide  Mortgage  Corporation,  having an office at
5280 Corporate Drive, Frederick MD 21701 ("Assignee"):

          For and in consideration of the sum of TEN DOLLARS ($10.00) and other
valuable  consideration  the  receipt  and  sufficiency  of  which  hereby  are
acknowledged,  and of the mutual covenants herein contained, the parties hereto
hereby agree as follows:

     1. The Assignor hereby grants,  transfers and assigns to Assignee,  all of
the right,  title and interest of Assignor,  as initial  Servicer (the "Initial
Servicer")  with respect to the mortgage  loans  identified on Exhibit A hereto
(the  "Mortgage  Loans") under that certain  Custodial  Agreement,  dated as of
February  1, 1993,  as  amended  by (a) that  certain  Amendment  to  Custodial
Agreement  with respect to Mortgage  Loans  secured by Co-op  shares;  (b) that
certain  Amendment to Custodial  Agreement with respect to FHA insured Mortgage
Loans; and (c) that certain Amendment Number 3 to Custodial  Agreement dated as
of July 7, 1995 (the "Agreement"),  by and between Lehman Capital  Corporation,
as owner and initial  servicer,  and U.S. Bank Trust,  formerly  known as First
Trust National Association (the "Custodian").

     The Assignor  specifically  reserves any and all right, title and interest
and all obligations of the "Owner" under the Agreement and of the Assignor with
respect  to any  mortgage  loans  subject  to the  Agreement  which are not the
Mortgage  Loans set forth on Exhibit A hereto  and are not the  subject of this
Assignment and Assumption Agreement.

     2. The Assignor  warrants  and  represents  to, and  covenants  with,  the
Assignee that with respect to the Mortgage Loans:

          a. The Assignor is assigning its interest as Initial  Servicer  under
the Agreement  for the sole purpose of  permitting  the Assignee as servicer of
the Mortgage Loans, to act as Servicer under the Agreement; and

          b. The  Assignor  has not  waived or agreed to any waiver  under,  or
agreed to any amendment or other  modification of, the Agreement.  The Assignor
has no knowledge  of, and has not  received  notice of, any  defaults,  waivers
under or  amendments or other  modifications  of, or  assignments  of rights or
obligations under the Agreement.

     3. The Assignee  warrants  and  represents  to, and  covenants  with,  the
Assignor and the Custodian  pursuant to the Agreement that the Assignee  agrees
to be bound by all of the terms,  covenants  and  conditions  of the  Agreement
relating to the Initial  Servicer  applicable  after the Closing Date, and from
and after the  Closing  Date,  the  Assignee  assumes  for the  benefit  of the
Assignor all of the Assignor's obligations as Initial Servicer thereunder.

     4. Nothing  herein shall  obligate the Assignee to pay any of the fees and
expenses  of the  Custodian,  which  shall  remain the sole  obligation  of the
Assignor,   nor  shall  the   Assignee   make  or  be  obligated  to  make  any
representation  and warranties  regarding the Mortgage Loans in this Assignment
and  Assumption  Agreement  or the  Agreement.  All  expenses  incurred  by the
Custodian,  at the request of the Assignee,  which are not  contemplated by the
Custodial Agreement or that certain Seller's Warranties and Servicing Agreement
dated February 1, 1999 between Assignor and Assignee and which are not approved
by the Assignor shall be paid the Assignee.

     5. With  respect  to the  Mortgage  Loans,  by  acknowledging  below,  the
Custodian  hereby  agrees  that it will honor a request of release  made by the
Assignee  on a form  acceptable  to FNMA in lieu of the  form  attached  to the
Custodial Agreement as Exhibit 3 thereto.



                            [SIGNATURE PAGE FOLLOWS]



<PAGE>




          IN WITNESS  WHEREOF,  the parties  have caused  this  Assignment  and
Assumption 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.
                                                     (Assignor)

                                            By:/s/ Joseph J. Kelly
                                               -------------------------------
                                            Name: Joseph J. Kelly             
                                            Title: Authorized Signatory       


                                            FIRST NATIONWIDE MORTGAGE
                                            CORPORATION
                                                  (Assignee)

                                            By:/s/ Robert M. Bodell           
                                               -------------------------------
                                            Name: Robert M. Bodell            
                                            Title: Executive Vice President   


                                            ACKNOWLEDGED BY:

                                            U.S. BANK TRUST
                                                       (Custodian)

                                            By:/s/ Judy Spahn                 
                                               -------------------------------
                                            Name: Judy Spahn                  
                                            Title: Assistant Vice President   


<PAGE>



                                   EXHIBIT A

                             MORTGAGE LOAN SCHEDULE



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