MORGAN STANLEY CAPITAL I INC
8-K, 1998-06-01
ASSET-BACKED SECURITIES
Previous: RSI RETIREMENT TRUST, NSAR-A, 1998-06-01
Next: MORGAN STANLEY CAPITAL I INC, 8-K, 1998-06-01





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


                      SECURITIES AND EXCHANGE COMMISSION

                           Washington, D.C.  20549

                                   Form 8-K

                                CURRENT REPORT


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


                    Date of Report (Date of earliest event
                           Reported)  June 1, 1998


     Morgan Stanley Capital  I Inc., as depositor under  the Pooling and
     Servicing Agreement, dated  as of March 1, 1998,  providing for the
     issuance of the Mortgage Pass-Through Certificates, Series 1998-1.

                        MORGAN STANLEY CAPITAL I INC.             
         --------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


              Delaware              333-45467       13-3291626      
     ----------------------------  -----------    ------------------
     (State or Other Jurisdiction  (Commission    (I.R.S. Employer
          of Incorporation)        File Number)   Identification No.)


1585 Broadway
New York, New York                                  10036  
- -----------------------------------------------------------
(Address of Principal                             (Zip Code)
 Executive Offices)


Registrant's telephone number, including area code (212) 703-4000
                                                   --------------

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

Item 5.  Other Events.
- ----     ------------

Filing of Pooling and Servicing Agreement.
- -----------------------------------------

     On  March 30,,  1998,  Morgan  Stanley Capital  I  Inc. (the  "Company")
entered into  a Pooling and  Servicing Agreement, dated  as of March  1, 1998
(the  "Pooling  and Servicing  Agreement"),  by  and  among the  Company,  as
depositor, NOVUS Financial Corporation, as seller and servicer ("NOVUS"), and
Norwest Bank Minnesota,  N.A., as trustee (the "Trustee"),  providing for the
issuance  of the Company's Mortgage Pass-Through Certificates, Series 1998-1.
The Pooling and Servicing Agreement,  without Schedules I or II thereto,  is
annexed hereto as Exhibit 99.1.



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

(a)  Not applicable.

(b)  Not applicable.

(c)  Exhibits:

     99.1  The Pooling and Servicing Agreement, dated as of March 1, 1998, by
and among the Company, NOVUS and the Trustee, without Schedules I or II.



                                  SIGNATURES

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

                              MORGAN STANLEY CAPITAL I INC.


                              By: /s/ Sanjeev Khanna 
                                  ----------------------
                                  Sanjeev Khanna
                                  Vice President
                                    


Dated:  June 1, 1998



                               Exhibit Index
                               -------------

Exhibit                                                               Page
- -------                                                               ----

99.1             Pooling and Servicing Agreement,
                 dated as of March 1, 1998, by and
                 among the Company, NOVUS and the
                 Trustee, without Schedules I or II.                    6




                                EXHIBIT 99.1
                                ------------

                                                               EXECUTION COPY



                        Morgan Stanley Capital I Inc.,

                                  Depositor

                                     and

                         NOVUS Financial Corporation

                             Seller and Servicer

                                     and

                         Norwest Bank Minnesota, N.A.

                                   Trustee



                       POOLING AND SERVICING AGREEMENT

                          Dated as of March 1, 1998

                       ________________________________

                               $230,082,601.80

                      Mortgage Pass-Through Certificates

                                Series 1998-1




                             TABLE OF CONTENTS
                             -----------------

                                                                       Page
                                                                       ----

                                  ARTICLE I

                                 DEFINITIONS

     SECTION 1.01.  Defined Terms . . . . . . . . . . . . . . . . . . . .   3
          Accrual Period  . . . . . . . . . . . . . . . . . . . . . . . .   3
          Accrued Certificate Interest  . . . . . . . . . . . . . . . . .   3
          Acquisition Date  . . . . . . . . . . . . . . . . . . . . . . .   3
          Additional Collateral . . . . . . . . . . . . . . . . . . . . .   3
          Adjusted Simple Interest Shortfall  . . . . . . . . . . . . . .   3
          Advance . . . . . . . . . . . . . . . . . . . . . . . . . . . .   3
          Affiliate . . . . . . . . . . . . . . . . . . . . . . . . . . .   3
          Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . .   4
          Appraised Value . . . . . . . . . . . . . . . . . . . . . . . .   4
          Authenticating Agent  . . . . . . . . . . . . . . . . . . . . .   4
          Available Distribution Amount . . . . . . . . . . . . . . . . .   4
          Balloon Mortgage Loan . . . . . . . . . . . . . . . . . . . . .   4
          Balloon Payment . . . . . . . . . . . . . . . . . . . . . . . .   5
          Bankruptcy Amount . . . . . . . . . . . . . . . . . . . . . . .   5
          Bankruptcy Code . . . . . . . . . . . . . . . . . . . . . . . .   5
          Bankruptcy Loss . . . . . . . . . . . . . . . . . . . . . . . .   5
          Book-Entry Certificate  . . . . . . . . . . . . . . . . . . . .   6
          Business Day  . . . . . . . . . . . . . . . . . . . . . . . . .   6
          Certificate . . . . . . . . . . . . . . . . . . . . . . . . . .   6
          Certificate Balance . . . . . . . . . . . . . . . . . . . . . .   6
          Certificate Group . . . . . . . . . . . . . . . . . . . . . . .   6
          Certificateholder" or "Holder . . . . . . . . . . . . . . . . .   6
          Certificate Owner . . . . . . . . . . . . . . . . . . . . . . .   6
          Certificate Register" and "Certificate Registrar  . . . . . . .   7
          Class . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   7
          Class A Certificates  . . . . . . . . . . . . . . . . . . . . .   7
          Class A Principal Distribution Amount . . . . . . . . . . . . .   7
          Class A-1 Certificate . . . . . . . . . . . . . . . . . . . . .   8
          Class A-2 Certificate . . . . . . . . . . . . . . . . . . . . .   9
          Class A-3 Certificate . . . . . . . . . . . . . . . . . . . . .   9
          Class A-4 Certificate . . . . . . . . . . . . . . . . . . . . .   9
          Class A-4 Percentage  . . . . . . . . . . . . . . . . . . . . .   9
          Class A-4 Percentage Amount . . . . . . . . . . . . . . . . . .   9
          Class A-4 Prepayment Shift Percentage . . . . . . . . . . . . .  10
          Class A-4 Scheduled Percentage  . . . . . . . . . . . . . . . .  10
          Class A-5 Certificate . . . . . . . . . . . . . . . . . . . . .  10
          Class B Certificates  . . . . . . . . . . . . . . . . . . . . .  10
          Class B Percentage  . . . . . . . . . . . . . . . . . . . . . .  11
          Class B Principal Distribution Amount . . . . . . . . . . . . .  11
          Class B-1 Certificate . . . . . . . . . . . . . . . . . . . . .  11
          Class B-1 Percentage  . . . . . . . . . . . . . . . . . . . . .  11
          Class B-2 Certificate . . . . . . . . . . . . . . . . . . . . .  11
          Class B-2 Percentage  . . . . . . . . . . . . . . . . . . . . .  11
          Class B-3 Certificate . . . . . . . . . . . . . . . . . . . . .  11
          Class B-3 Percentage  . . . . . . . . . . . . . . . . . . . . .  11
          Class B-4 Certificate . . . . . . . . . . . . . . . . . . . . .  12
          Class B-4 Percentage  . . . . . . . . . . . . . . . . . . . . .  12
          Class B-5 Certificate . . . . . . . . . . . . . . . . . . . . .  12
          Class B-5 Percentage  . . . . . . . . . . . . . . . . . . . . .  12
          Class B-6 Certificate . . . . . . . . . . . . . . . . . . . . .  12
          Class B-6 Percentage  . . . . . . . . . . . . . . . . . . . . .  12
          Class B-7 Certificate . . . . . . . . . . . . . . . . . . . . .  12
          Class B-7 Percentage  . . . . . . . . . . . . . . . . . . . . .  12
          Class B-8 Certificate . . . . . . . . . . . . . . . . . . . . .  12
          Class B-8 Percentage  . . . . . . . . . . . . . . . . . . . . .  12
          Class Balance . . . . . . . . . . . . . . . . . . . . . . . . .  13
          Class R Certificate . . . . . . . . . . . . . . . . . . . . . .  13
          Class Distribution Factor . . . . . . . . . . . . . . . . . . .  13
          Class Factor  . . . . . . . . . . . . . . . . . . . . . . . . .  14
          Class PO Additional Distribution Amount . . . . . . . . . . . .  13
          Class PO Principal Distribution Amount  . . . . . . . . . . . .  13
          Class PO Certificate  . . . . . . . . . . . . . . . . . . . . .  14
          Class X Certificate . . . . . . . . . . . . . . . . . . . . . .  14
          Class X-1 Certificate . . . . . . . . . . . . . . . . . . . . .  14
          Class X-2 Certificate . . . . . . . . . . . . . . . . . . . . .  14
          Closing Date  . . . . . . . . . . . . . . . . . . . . . . . . .  14
          Code  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  14
          Collection Account  . . . . . . . . . . . . . . . . . . . . . .  14
          Corporate Trust Office  . . . . . . . . . . . . . . . . . . . .  14
          Credit File . . . . . . . . . . . . . . . . . . . . . . . . . .  14
          Credit Support Depletion Date . . . . . . . . . . . . . . . . .  14
          Credit Support Percentage . . . . . . . . . . . . . . . . . . .  14
          Custodial Agreement . . . . . . . . . . . . . . . . . . . . . .  14
          Custodian . . . . . . . . . . . . . . . . . . . . . . . . . . .  15
          Cut-off Date  . . . . . . . . . . . . . . . . . . . . . . . . .  15
          Cut-off Date Balance  . . . . . . . . . . . . . . . . . . . . .  15
          Debt Service Reduction  . . . . . . . . . . . . . . . . . . . .  15
          Default Loss  . . . . . . . . . . . . . . . . . . . . . . . . .  15
          Defaulted Mortgage Loan . . . . . . . . . . . . . . . . . . . .  15
          Deficient Valuation . . . . . . . . . . . . . . . . . . . . . .  15
          Definitive Certificate  . . . . . . . . . . . . . . . . . . . .  15
          Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . .  15
          Depository  . . . . . . . . . . . . . . . . . . . . . . . . . .  16
          Depository Participant  . . . . . . . . . . . . . . . . . . . .  16
          Determination Date  . . . . . . . . . . . . . . . . . . . . . .  16
          Discount Fraction . . . . . . . . . . . . . . . . . . . . . . .  16
          Discount Mortgage Loan  . . . . . . . . . . . . . . . . . . . .  16
          Disqualified Organization . . . . . . . . . . . . . . . . . . .  16
          Distribution Account  . . . . . . . . . . . . . . . . . . . . .  16
          Distribution Date . . . . . . . . . . . . . . . . . . . . . . .  16
          Dual Collateral Loan  . . . . . . . . . . . . . . . . . . . . .  16
          Due Date  . . . . . . . . . . . . . . . . . . . . . . . . . . .  17
          Due Period  . . . . . . . . . . . . . . . . . . . . . . . . . .  17
          Eligible Account  . . . . . . . . . . . . . . . . . . . . . . .  17
          Escrow Accounts . . . . . . . . . . . . . . . . . . . . . . . .  17
          Escrow Payment  . . . . . . . . . . . . . . . . . . . . . . . .  17
          Event of Default  . . . . . . . . . . . . . . . . . . . . . . .  17
          Excess Bankruptcy Loss  . . . . . . . . . . . . . . . . . . . .  17
          Excess Fraud Loss . . . . . . . . . . . . . . . . . . . . . . .  17
          Excess Losses . . . . . . . . . . . . . . . . . . . . . . . . .  17
          Excess Special Hazard Loss  . . . . . . . . . . . . . . . . . .  18
          Extraordinary Events  . . . . . . . . . . . . . . . . . . . . .  18
          Extraordinary Losses  . . . . . . . . . . . . . . . . . . . . .  18
          FDIC  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  18
          FHLMC . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  18
          Final Recovery Determination  . . . . . . . . . . . . . . . . .  19
          FNMA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  19
          Fraud Loss Amount . . . . . . . . . . . . . . . . . . . . . . .  19
          Fraud Losses  . . . . . . . . . . . . . . . . . . . . . . . . .  19
          Group 1 Certificates  . . . . . . . . . . . . . . . . . . . . .  19
          Group 1 Mortgage Loans  . . . . . . . . . . . . . . . . . . . .  19
          Group 2 Certificates  . . . . . . . . . . . . . . . . . . . . .  19
          Group 2 Mortgage Loans  . . . . . . . . . . . . . . . . . . . .  19
          Independent . . . . . . . . . . . . . . . . . . . . . . . . . .  20
          Insurance Policy  . . . . . . . . . . . . . . . . . . . . . . .  20
          Insurance Proceeds  . . . . . . . . . . . . . . . . . . . . . .  20
          Interested Person . . . . . . . . . . . . . . . . . . . . . . .  20
          Issue Price . . . . . . . . . . . . . . . . . . . . . . . . . .  20
          Late Collections  . . . . . . . . . . . . . . . . . . . . . . .  20
          Latest Possible Maturity Date . . . . . . . . . . . . . . . . .  20
          Liquidated Loan . . . . . . . . . . . . . . . . . . . . . . . .  20
          Liquidation Event . . . . . . . . . . . . . . . . . . . . . . .  21
          Liquidation Proceeds  . . . . . . . . . . . . . . . . . . . . .  21
          Loan Group  . . . . . . . . . . . . . . . . . . . . . . . . . .  21
          Loan-to-Value Ratio . . . . . . . . . . . . . . . . . . . . . .  21
          Maturity Date . . . . . . . . . . . . . . . . . . . . . . . . .  21
          Monthly Payment . . . . . . . . . . . . . . . . . . . . . . . .  21
          Mortgage  . . . . . . . . . . . . . . . . . . . . . . . . . . .  22
          Mortgaged Property  . . . . . . . . . . . . . . . . . . . . . .  22
          Mortgagee . . . . . . . . . . . . . . . . . . . . . . . . . . .  22
          Mortgage File . . . . . . . . . . . . . . . . . . . . . . . . .  22
          Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . . . .  22
          Mortgage Loan Purchase Agreement  . . . . . . . . . . . . . . .  22
          Mortgage Loan Schedule  . . . . . . . . . . . . . . . . . . . .  22
          Mortgage Loan Schedule 1  . . . . . . . . . . . . . . . . . . .  23
          Mortgage Loan Schedule 2  . . . . . . . . . . . . . . . . . . .  23
          Mortgage Note . . . . . . . . . . . . . . . . . . . . . . . . .  23
          Mortgage Rate . . . . . . . . . . . . . . . . . . . . . . . . .  24
          Mortgagor . . . . . . . . . . . . . . . . . . . . . . . . . . .  24
          Net Insurance Proceeds" and "Net Liquidation Proceeds . . . . .  24
          Net Interest Shortfalls . . . . . . . . . . . . . . . . . . . .  24
          Net Mortgage Rate . . . . . . . . . . . . . . . . . . . . . . .  24
          Net Prepayment Interest Shortfalls  . . . . . . . . . . . . . .  25
          Net REO Revenues  . . . . . . . . . . . . . . . . . . . . . . .  25
          Net Servicing Fee . . . . . . . . . . . . . . . . . . . . . . .  25
          Net Simple Interest Shortfall . . . . . . . . . . . . . . . . .  25
          Non-Discount Mortgage Loan  . . . . . . . . . . . . . . . . . .  25
          Non-Primary Residence Loans . . . . . . . . . . . . . . . . . .  26
          Nonrecoverable Advance  . . . . . . . . . . . . . . . . . . . .  26
          Nonrecoverable Servicing Advance  . . . . . . . . . . . . . . .  26
          Non-United States Person  . . . . . . . . . . . . . . . . . . .  26
          Officer's Certificate . . . . . . . . . . . . . . . . . . . . .  26
          Opinion of Counsel  . . . . . . . . . . . . . . . . . . . . . .  26
          Original Applicable Support Percentage  . . . . . . . . . . . .  26
          Original Class Balance  . . . . . . . . . . . . . . . . . . . .  27
          OTS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  27
          Outside Reserve Fund  . . . . . . . . . . . . . . . . . . . . .  27
          Outstanding Mortgage Loan . . . . . . . . . . . . . . . . . . .  27
          Ownership Interest  . . . . . . . . . . . . . . . . . . . . . .  27
          Pass-Through Rate . . . . . . . . . . . . . . . . . . . . . . .  27
          Paying Agent  . . . . . . . . . . . . . . . . . . . . . . . . .  27
          Percentage Interest . . . . . . . . . . . . . . . . . . . . . .  27
          Permitted Investments . . . . . . . . . . . . . . . . . . . . .  28
          Person  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  28
          Prepayment Assumption . . . . . . . . . . . . . . . . . . . . .  28
          Prepayment Distribution Percentage  . . . . . . . . . . . . . .  28
          Prepayment Distribution Trigger . . . . . . . . . . . . . . . .  29
          Prepayment Interest Shortfall . . . . . . . . . . . . . . . . .  29
          Primary Insurance Policy  . . . . . . . . . . . . . . . . . . .  29
          Principal Prepayment in Full  . . . . . . . . . . . . . . . . .  30
          Purchase Price  . . . . . . . . . . . . . . . . . . . . . . . .  30
          Rating Agency . . . . . . . . . . . . . . . . . . . . . . . . .  30
          Realized Loss . . . . . . . . . . . . . . . . . . . . . . . . .  30
          Record Date . . . . . . . . . . . . . . . . . . . . . . . . . .  30
          Regular Certificate . . . . . . . . . . . . . . . . . . . . . .  31
          Relief Act Reduction  . . . . . . . . . . . . . . . . . . . . .  31
          REMIC . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  31
          REMIC Assets  . . . . . . . . . . . . . . . . . . . . . . . . .  31
          REMIC Provisions  . . . . . . . . . . . . . . . . . . . . . . .  31
          REMIC Reserve Fund  . . . . . . . . . . . . . . . . . . . . . .  31
          Rents from Real Property  . . . . . . . . . . . . . . . . . . .  31
          REO Account . . . . . . . . . . . . . . . . . . . . . . . . . .  31
          REO Acquisition . . . . . . . . . . . . . . . . . . . . . . . .  31
          REO Disposition . . . . . . . . . . . . . . . . . . . . . . . .  31
          REO Loan  . . . . . . . . . . . . . . . . . . . . . . . . . . .  31
          REO Property  . . . . . . . . . . . . . . . . . . . . . . . . .  31
          REO Revenues  . . . . . . . . . . . . . . . . . . . . . . . . .  32
          Request for Release . . . . . . . . . . . . . . . . . . . . . .  32
          Reserve Fund Draw Amount  . . . . . . . . . . . . . . . . . . .  32
          Reserve Fund Required Amount  . . . . . . . . . . . . . . . . .  32
          Responsible Officer . . . . . . . . . . . . . . . . . . . . . .  32
          Scheduled Principal Amount  . . . . . . . . . . . . . . . . . .  32
          Seller  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  33
          Senior Accelerated Percentage . . . . . . . . . . . . . . . . .  33
          Senior Percentage . . . . . . . . . . . . . . . . . . . . . . .  33
          Servicer  . . . . . . . . . . . . . . . . . . . . . . . . . . .  34
          Servicer Remittance Date  . . . . . . . . . . . . . . . . . . .  35
          Servicing Advances  . . . . . . . . . . . . . . . . . . . . . .  35
          Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . . .  35
          Servicing Fee Rate  . . . . . . . . . . . . . . . . . . . . . .  35
          Servicing Officer . . . . . . . . . . . . . . . . . . . . . . .  35
          Simple Interest Excess  . . . . . . . . . . . . . . . . . . . .  35
          Simple Interest Shortfall . . . . . . . . . . . . . . . . . . .  35
          Simple Interest Reserve Funds . . . . . . . . . . . . . . . . .  35
          Single Certificate  . . . . . . . . . . . . . . . . . . . . . .  35
          Special Hazard Amount . . . . . . . . . . . . . . . . . . . . .  35
          Special Hazard Loss . . . . . . . . . . . . . . . . . . . . . .  36
          Startup Day . . . . . . . . . . . . . . . . . . . . . . . . . .  36
          Stated Principal Balance  . . . . . . . . . . . . . . . . . . .  36
          Subordinate Percentage  . . . . . . . . . . . . . . . . . . . .  37
          Subordinated Prepayment Percentage  . . . . . . . . . . . . . .  37
          Subservicer . . . . . . . . . . . . . . . . . . . . . . . . . .  37
          Subservicer Remittance Date . . . . . . . . . . . . . . . . . .  38
          Subservicing Account  . . . . . . . . . . . . . . . . . . . . .  38
          Subservicing Agreement  . . . . . . . . . . . . . . . . . . . .  38
          Tax Matters Person  . . . . . . . . . . . . . . . . . . . . . .  38
          Tax Returns . . . . . . . . . . . . . . . . . . . . . . . . . .  38
          Trust Fund  . . . . . . . . . . . . . . . . . . . . . . . . . .  38
          Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . .  38
          Trustee Fee . . . . . . . . . . . . . . . . . . . . . . . . . .  38
          Trustee Fee Rate. . . . . . . . . . . . . . . . . . . . . . . .  38
          UCC Financing Statement . . . . . . . . . . . . . . . . . . . .  38
          Uninsured Cause . . . . . . . . . . . . . . . . . . . . . . . .  39
          United States Person  . . . . . . . . . . . . . . . . . . . . .  39
          Unscheduled Collection Period . . . . . . . . . . . . . . . . .  39
          Unscheduled Principal Amount  . . . . . . . . . . . . . . . . .  39
          Voting Rights . . . . . . . . . . . . . . . . . . . . . . . . .  39


                                  ARTICLE II

                        CONVEYANCE OF MORTGAGE LOANS;
                      ORIGINAL ISSUANCE OF CERTIFICATES

     SECTION 2.01.  Conveyance of Mortgage Loans  . . . . . . . . . . . .  40
     SECTION 2.02.  Acceptance by Trustee . . . . . . . . . . . . . . . .  41
     SECTION 2.03.  Representations and Warranties of the Depositor and
                    the Servicer  . . . . . . . . . . . . . . . . . . . .  42
     SECTION 2.04.  Repurchase of Mortgage Loans for Breaches of
                    Representation and Warranty.  . . . . . . . . . . . .  46
     SECTION 2.05.  Execution of Certificates . . . . . . . . . . . . . .  48
     SECTION 2.06.  Miscellaneous REMIC Provisions  . . . . . . . . . . .  48


                                 ARTICLE III

                         ADMINISTRATION AND SERVICING
                              OF THE TRUST FUND

     SECTION 3.01.  Servicer to Act as Servicer; Administration of the
                    Trust Fund  . . . . . . . . . . . . . . . . . . . . .  50
     SECTION 3.02.  Collection of Certain Mortgage Loan Payments  . . . .  52
     SECTION 3.03.  Establishment of and Deposits to Escrow Account.  . .  53
     SECTION 3.04.  Permitted Withdrawals From Escrow Account.  . . . . .  54
     SECTION 3.05.  Establishment of and Deposits to Collection Account .  55
     SECTION 3.06.  Permitted Withdrawals From Collection Account.  . . .  56
     SECTION 3.07.  Protection of Accounts; Permitted Investments . . . .  57
     SECTION 3.08.  Maintenance of Omission and Fidelity Coverage.  . . .  58
     SECTION 3.09.  Maintenance of the Primary Insurance Policies;
                    Collections Thereunder. . . . . . . . . . . . . . . .  58
     SECTION 3.10.  Maintenance of Primary Hazard Insurance.  . . . . . .  58
     SECTION 3.11.  Enforcement of Due-On-Sale Clauses; Assumption
                    Agreements  . . . . . . . . . . . . . . . . . . . . .  59
     SECTION 3.12.  Realization Upon Defaulted Mortgage Loans . . . . . .  60
     SECTION 3.13.  Trustee to Cooperate; Release of Mortgage Files . . .  63
     SECTION 3.14.  Servicing Compensation  . . . . . . . . . . . . . . .  64
     SECTION 3.15.  (RESERVED)  . . . . . . . . . . . . . . . . . . . . .  65
     SECTION 3.16.  Annual Statement as to Compliance . . . . . . . . . .  65
     SECTION 3.17.  Reports by Independent Public Accountants . . . . . .  65
     SECTION 3.18.  Access to Certain Documentation . . . . . . . . . . .  65
     SECTION 3.19.  Title, Conservation and Disposition of REO
                    Property  . . . . . . . . . . . . . . . . . . . . . .  66
     SECTION 3.20.  Reduction of Servicing Compensation to Cover
                    Prepayment Interest Shortfalls and Simple Interest
                    Shortfalls. . . . . . . . . . . . . . . . . . . . . .  67
     SECTION 3.21.  Subservicing Agreements Between Servicer and
                    Subservicers  . . . . . . . . . . . . . . . . . . . .  67
     SECTION 3.22.  Successor Subservicers  . . . . . . . . . . . . . . .  68
     SECTION 3.23.  Liability of the Servicer.  . . . . . . . . . . . . .  69
     SECTION 3.24.  No Contractual Relationship Between Subservicers and
                    Trust Fund. . . . . . . . . . . . . . . . . . . . . .  69
     SECTION 3.25.  Assumption or Termination of Subservicing Agreements
                    by Trustee. . . . . . . . . . . . . . . . . . . . . .  69
     SECTION 3.26.  Subservicing Accounts.  . . . . . . . . . . . . . . .  70
     SECTION 3.27.  Simple Interest Reserve Funds . . . . . . . . . . . .  71
     SECTION 3.28.  Year 2000 Compliance. . . . . . . . . . . . . . . . .  72


                                  ARTICLE IV

                        PAYMENTS TO CERTIFICATEHOLDERS

     SECTION 4.01.  Distributions . . . . . . . . . . . . . . . . . . . .  74
     SECTION 4.02.  Statements to Certificateholders  . . . . . . . . . .  80
     SECTION 4.03.  Advances  . . . . . . . . . . . . . . . . . . . . . .  83
     SECTION 4.04.  Allocation of Realized Losses . . . . . . . . . . . .  84
     SECTION 4.05.  Reports of Foreclosures and Abandonment of Mortgaged
                    Property  . . . . . . . . . . . . . . . . . . . . . .  85


                                  ARTICLE V

                               THE CERTIFICATES

     SECTION 5.01.  The Certificates  . . . . . . . . . . . . . . . . . .  87
     SECTION 5.02.  Registration of Transfer and Exchange of
                    Certificates  . . . . . . . . . . . . . . . . . . . .  89
     SECTION 5.03.  Mutilated, Destroyed, Lost or Stolen Certificates . .  92
     SECTION 5.04.  Persons Deemed Owners . . . . . . . . . . . . . . . .  93
     SECTION 5.05.  Appointment of Paying Agent . . . . . . . . . . . . .  93


                                  ARTICLE VI

                        THE DEPOSITOR AND THE SERVICER

     SECTION 6.01.  Liability of the Depositor and the Servicer . . . . .  94
     SECTION 6.02.  Merger, Consolidation or Conversion of the Depositor
                    or the Servicer . . . . . . . . . . . . . . . . . . .  94
     SECTION 6.03.  Limitation on Liability of the Depositor, the
                    Servicer and Others . . . . . . . . . . . . . . . . .  94
     SECTION 6.04.  Servicer Not to Resign  . . . . . . . . . . . . . . .  95
     SECTION 6.05.  Rights of the Depositor in Respect of
                    the Servicer  . . . . . . . . . . . . . . . . . . . .  96


                                 ARTICLE VII

                                   DEFAULT

     SECTION 7.01.  Events of Default . . . . . . . . . . . . . . . . . .  97
     SECTION 7.02.  Trustee to Act; Appointment of
                    Successor . . . . . . . . . . . . . . . . . . . . . .  99
     SECTION 7.03.  Notification to Certificateholders  . . . . . . . . . 100
     SECTION 7.04.  Waiver of Events of Default . . . . . . . . . . . . . 100
     SECTION 7.05.  Additional Remedies of Trustee Upon
                    Event of Default  . . . . . . . . . . . . . . . . . . 100


                                 ARTICLE VIII

                            CONCERNING THE TRUSTEE

     SECTION 8.01.  Duties of Trustee . . . . . . . . . . . . . . . . . . 102
     SECTION 8.02.  Certain Matters Affecting the Trustee . . . . . . . . 103
     SECTION 8.03.  Trustee Not Liable for Certificates or
                    Mortgage Loans.   . . . . . . . . . . . . . . . . . . 105
     SECTION 8.04.  Trustee May Own Certificates  . . . . . . . . . . . . 106
     SECTION 8.05.  Fees and Expenses of Trustee;
                    Indemnification of Trustee  . . . . . . . . . . . . . 106
     SECTION 8.06.  Eligibility Requirements for Trustee  . . . . . . . . 107
     SECTION 8.07.  Resignation and Removal of the Trustee  . . . . . . . 108
     SECTION 8.08.  Successor Trustee . . . . . . . . . . . . . . . . . . 109
     SECTION 8.09.  Merger or Consolidation of Trustee  . . . . . . . . . 109
     SECTION 8.10.  Appointment of Co-Trustee or Separate
                    Trustee . . . . . . . . . . . . . . . . . . . . . . . 110
     SECTION 8.11.  Appointment of Custodians . . . . . . . . . . . . . . 110
     SECTION 8.12.  Representations and Warranties of the
                    Trustee . . . . . . . . . . . . . . . . . . . . . . . 111
     SECTION 8.13.  Authenticating Agents.  . . . . . . . . . . . . . . . 112
     SECTION 8.14   Reports to the Securities and Exchange
                    Commission  . . . . . . . . . . . . . . . . . . . . . 113


                                  ARTICLE IX

                                 TERMINATION

     SECTION 9.01.  Termination Upon Repurchase or
                    Liquidation of All Mortgage Loans . . . . . . . . . . 115
     SECTION 9.02.  Additional Termination Requirements . . . . . . . . . 117


                                  ARTICLE X

                           MISCELLANEOUS PROVISIONS

     SECTION 10.01.  Amendment  . . . . . . . . . . . . . . . . . . . . . 118
     SECTION 10.02.  Recordation of Agreement; Counterparts . . . . . . . 119
     SECTION 10.03.  Limitation on Rights of Certificateholders . . . . . 120
     SECTION 10.04.  Governing Law  . . . . . . . . . . . . . . . . . . . 121
     SECTION 10.05.  Notices  . . . . . . . . . . . . . . . . . . . . . . 121
     SECTION 10.06.  Severability of Provisions . . . . . . . . . . . . . 122
     SECTION 10.07.  Grant of a Security Interest . . . . . . . . . . . . 122
     SECTION 10.08.  Successors and Assigns . . . . . . . . . . . . . . . 123
     SECTION 10.09.  Article and Section Headings . . . . . . . . . . . . 123
     SECTION 10.10.  Notices to Rating Agencies . . . . . . . . . . . . . 123
     SECTION 10.11.  Servicer's Duties with Respect to Compliance
                     with Certain REMIC Provisions  . . . . . . . . . . . 124

Schedule 1     List of Group 1 Mortgage Loans
Schedule 2     List of Group 2 Mortgage Loans
Exhibit A      Form of Certificates
Exhibit B      Form of Custodial Agreement
Exhibit C-1    Form of Transferor Certificate Pursuant to Section 5.02(b)(i)
Exhibit C-2    Form of Transferor Certificate Pursuant to Section 5.02(b)(i)
Exhibit C-3    Form of Transferor Certificate Pursuant to Section
               5.02(b)(ii)(B)
Exhibit C-4    Form of Transferee Certificate Pursuant to Section
               5.02(b)(ii)(C)
Exhibit D-1    Form of Transfer Affidavit Pursuant to Section 5.02(d)(i)
Exhibit D-2    Form of Transferor Certificate Pursuant to Section 5.02(d)(ii)
Exhibit E      Form of UCC-1
Exhibit F      Request for Release
Exhibit G      Form of Initial Certification
Exhibit H      Form of Interim Certification
Exhibit I      Form of Final Certification



          This Pooling  and Servicing  Agreement, dated  and effective as  of
March  1, 1998,  among Morgan  Stanley Capital  I Inc.,  as  Depositor, Novus
Financial  Corporation, as Seller  and Servicer, and  Norwest Bank Minnesota,
N.A., as Trustee. 

                            PRELIMINARY STATEMENT:

          The  Depositor intends to  sell mortgage pass-through certificates,
to  be  issued hereunder  in multiple  classes, which  in the  aggregate will
evidence the entire beneficial ownership interest in the Mortgage  Loans.  As
provided herein, the Trustee will elect or shall cause an election to be made
that  the segregated  pool of  assets subject  to this  Agreement (including,
without  limitation, the  Mortgage Loans, but  excluding the  Outside Reserve
Fund) be treated  for federal income tax  purposes as a real  estate mortgage
investment  conduit (a  "REMIC").   The "latest  possible maturity  date" for
federal income  tax purposes  of  all interests  created hereby  will be  the
Latest Possible Maturity Date.  

          The following table  sets forth the designation,  Pass-Through Rate
and  Original Class  Balance for  each Class  of Certificates  comprising the
interests in the Trust Fund created hereunder.

<TABLE>
<CAPTION>
   Class                                                                                    Original  
Designation                              Pass-Through Rate                               Class Balance
<S>                                    <C>                                           <C>
Class A-1                                               6.75%                           $92,964,000.00
Class A-2                                               6.75                             17,439,000.00
Class A-3                                               6.75                             15,322,000.00
Class A-4                                               6.75                             15,350,000.00
Class A-5                                               6.75                             71,475,000.00
Class X-1                                              (1)                                     0.00(4)
Class X-2                                              (2)                                     0.00(5)
Class PO                                                0.00%(3)                            275,457.00
Class B-1                                               6.75                              5,752,000.00
Class B-2                                               6.75                              3,451,000.00
Class B-3                                               6.75                              2,301,000.00
Class B-4                                               6.75                              2,991,000.00
Class B-5                                               6.75                              1,151,000.00
Class B-6                                               6.75                                345,223.00
Class B-7                                               6.75                                460,297.00
Class B-8                                               6.75                                805,524.80
Class R                                                 6.75                                    100.00

</TABLE>
_________________________
(1)  The Pass-Through  Rate for Class  X-1 Certificates for  any Distribution
     Date will equal the excess of the Weighted Average Net Mortgage  Rate on
     the Group 1 Mortgage Loans over 6.75%
(2)  The Pass-Through  Rate for Class  X-2 Certificates for  any Distribution
     Date will equal the excess of the Weighted Average Net Mortgage  Rate on
     the Group 2 Mortgage Loans over 6.75%
(3)  The Class  PO Certificates will receive  principal only and will  not be
     entitled to any distribution of interest.
(4)  Interest on  the Class X-1 Certificates will  be calculated based on the
     related Notional Balance.
(5)  Interest on the Class X-2 Certificates  will be calculated based on  the
     related Notional Balance.


          The Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class X-
1, Class X-2, Class PO, Class B-1, Class B-2, Class B-3, Class B-4, Class  B-
5, Class  B-6, Class  B-7 and Class  B-8 Certificates  will be  designated as
regular interests in  the REMIC created hereunder.  The  Class R Certificates
will be  designated  as the  sole class  of residual  interest  in the  REMIC
created hereunder.

          As of close of business on the Cut-off Date, the Mortgage Loans had
an aggregate Cut-off Date Balance equal to $230,082,601.80.

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


                                  ARTICLE I

                                 DEFINITIONS

          SECTION 1.01.  Defined Terms.

          Whenever  used  in  this Agreement,  including  in  the Preliminary
Statement,  the following  words and  phrases, unless  the  context otherwise
requires,  shall  have  the  meanings  specified in  this  Article.    Unless
otherwise specified, all  calculations described herein shall be  made on the
basis of a 360-day year consisting of twelve 30-day months.

          "Accrual Period":   With respect to each Class  of Certificates and
any Distribution  Date, the  month preceding the  month of  such Distribution
Date.

          "Accrued  Certificate Interest":  With respect to each Distribution
Date, as to the Class of Certificates (other than the Class PO Certificates),
thirty days'  interest at the  Pass-Through Rate applicable to  such Class of
Certificates for such Distribution Date, accrued on the related Class Balance
(or the  related Notional Balance  in the case  of the Class  X Certificates)
during the related Accrual Period reduced by Net Interest Shortfalls for such
Distribution Date.

          "Acquisition Date":   With respect  to any REO Property,  the first
day on which such REO Property is considered to be acquired by the Trust Fund
within the meaning of Treasury Regulation Section 1.856-6(b)(1), which is the
first  day on  which the  Trust Fund  is  treated as  the owner  of such  REO
Property for federal income tax purposes.

          "Additional Collateral":  With respect to any Dual Collateral Loan,
the  marketable  securities  held  from time  to  time  as  security for  the
repayment of such Dual Collateral Loan and any related collateral.

          "Adjusted  Simple  Interest  Shortfall":    With  respect  to  each
Distribution  Date, the  excess, if  any,  of the  aggregate Simple  Interest
Shortfalls for such  Distribution Date over amounts available  for withdrawal
on such Distribution Date from the Simple Interest Reserve Funds.

          "Advance":   As to any Mortgage Loan or  REO Loan, any advance made
by the Servicer on any Servicer Remittance Date pursuant to Section 4.03.

          "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.

          "Agreement":     This  Pooling  and  Servicing  Agreement  and  all
amendments hereof and supplements hereto.

          "Appraised Value":  As to any Mortgaged Property and as of any date
of  determination,  the lesser  of (i)  the  appraised value  of  a Mortgaged
Property based upon  the appraisal  made at  the time of  origination of  the
related Mortgage Loan, and (ii) the  sale price of the Mortgaged Property  at
such time of origination, except in the case of a Mortgaged Property securing
a refinanced or modified Mortgage Loan as to which it is either the appraised
value determination above  or the appraised value determined  in an appraisal
at the time of refinancing or modification, as the case may be.

          "Authenticating  Agent":  Any authenticating agent appointed by the
Trustee pursuant to Section 8.13.

          "Available  Distribution Amount":  With respect to any Distribution
Date and either Loan Group, an amount equal  to (a) the sum of (i) the amount
on deposit in  the related sub-account  of the Collection  Account as of  the
close of  business of  the  last day  of the  related Unscheduled  Collection
Period,  including, any  Principal  Prepayments in  Full  (together with  any
related payments  of interest  to the date  of payment  thereof), Liquidation
Proceeds  or Insurance  Proceeds  received  during  the  related  Unscheduled
Collection Period with  respect to  the Mortgage  Loans in  the related  Loan
Group, (ii) the  aggregate amount of any  Advances made by the  Servicer with
respect to  the  Mortgage Loans  in the  related Loan  Group  on the  related
Servicer Remittance Date pursuant to Section 4.03, (iii) any amounts required
to be withdrawn from  the Simple Interest Reserve  Funds pursuant to  Section
3.27 and (iv) the aggregate amount  deposited by the Servicer in the  related
Distribution  Account on  the related  Servicer Remittance  Date pursuant  to
Section 3.20 in  connection with  Prepayment Interest  Shortfalls and  Simple
Interest Shortfalls, net of (b) the portion of the amount described in clause
(a)(i) hereof  that represents  one or more  of the  following:   (i) Monthly
Payments paid by the  Mortgagors of Mortgage Loans in the  related Loan Group
after the related Scheduled  Collection Period, (ii)  any amounts  payable or
reimbursable to the  Servicer from the related sub-account  of the Collection
Account  pursuant  to  Section 3.06,  or  (iii) any  amounts  required  to be
deposited into the Simple Interest Reserve Funds pursuant to Section 3.27.

          "Balloon Mortgage  Loan":  Any  Mortgage Loan that by  its original
terms or by virtue of any modification provides  for an amortization schedule
extending beyond its Maturity Date.

          "Balloon Payment":  With respect to any Balloon Mortgage Loan as of
any date  of determination, the  amount outstanding  on the Maturity  Date of
such Mortgage Loan in excess of the related Monthly Payment.

          "Bankruptcy Amount":  As of any date of determination prior to  the
first anniversary of the Cut-off Date, an  amount equal to the excess if any,
of (A) $137,665 over  (B) the aggregate amount of Bankruptcy Losses allocated
solely to  one or more  specific Classes  of Certificates in  accordance with
Section  4.04.   As  of  any date  of  determination  on or  after  the first
anniversary of the Cut-off  Date, an amount equal to  the excess, if any,  of
(1) the  lesser of (a)  the Bankruptcy Amount  calculated as of  the close of
business   on  the  Business  Day   immediately  preceding  the  most  recent
anniversary of  the Cut-off Date  coinciding with  or preceding such  date of
determination (or, if  such date of  determination is  an anniversary of  the
Cut-off  Date,  the   Business  Day  immediately   preceding  such  date   of
determination)  (for purposes of this definition, the "Relevant Anniversary")
and (b) the greater of

          (A)  the  greater of  (i)  0.0006  times  the  aggregate  principal
     balance of  all  the Mortgage  Loans  in the  Mortgage  Pool as  of  the
     Relevant Anniversary having  a Loan-to-Value Ratio at  origination which
     exceeds 75% and (ii) $100,000; and (B) the greater of (i) the product of
     (x) an  amount equal  to the largest  difference in the  related Monthly
     Payment  for any  Non-Primary Residence Loan  remaining in  the Mortgage
     Pool which had  an original Loan-to-Value Ratio  of 80% or greater  that
     would result if the Net Mortgage Rate thereof was equal to  the weighted
     average (based on the principal balance of  the Mortgage Loans as of the
     Relevant Anniversary) of the Net Mortgage Rates of all Mortgage Loans as
     of the Relevant Anniversary less 1.25% per annum, (y) a number  equal to
     the weighted average remaining term to  maturity, in months, of all Non-
     Primary Residence Loans remaining in  the Trust Fund as of the  Relevant
     Anniversary,  and (z) one  plus the quotient  of the number  of all Non-
     Primary Residence Loans remaining in the Trust Fund divided by the total
     number  of  Outstanding Mortgage  Loans  in  the Trust  Fund  as of  the
     Relevant Anniversary, and (ii) $50,000, over (2) the aggregate amount of
     Bankruptcy Losses allocated sequentially to one or more specific Classes
     of Certificates in accordance with Section 4.04 since the Relevant 
     Anniversary.

          "Bankruptcy  Code":  The  federal Bankruptcy Code,  as amended from
time to time (Title 11 of the United States Code).

          "Bankruptcy Loss":  With respect  to any Mortgage Loan, a Deficient
Valuation or Debt Service Reduction; provided, however, that neither a
                                     --------  -------
Deficient Valuation nor a Debt Service Reduction shall be deemed a Bankruptcy
Loss hereunder so  long as the Servicer  has notified the Trustee  in writing
that  the Servicer  is diligently  pursuing  any remedies  that may  exist in
connection with the representations and warranties made regarding the related
Mortgage Loan and either (A) the related Mortgage Loan is not in default with
regard to payments due thereunder or (B) delinquent payments of principal and
interest under the related Mortgage  Loan and any premiums on any  applicable
primary hazard insurance policy and any related escrow payments in respect of
such Mortgage Loan are being advanced on a current basis by the  Servicer, in
either case without giving effect to any Debt Service Reduction.

          "Book-Entry Certificate":   Any Certificate registered in  the name
of the Depository or its nominee.

          "Business Day":  Any day other  than a Saturday, a Sunday or a  day
on which banking institutions in Chicago, Illinois, New York, New York  or in
the city in which  the Corporate Trust Office of  the Trustee is located  are
authorized or obligated by law or executive order to remain closed.

          "Certificate":  Any Class A Certificate, Class B Certificate, Class
X Certificate, Class PO Certificate or Class R Certificate.

          "Certificate Balance":   With respect to any  Class of Certificate,
as of  any date of  determination, the then  outstanding principal  amount of
such  Certificate  equal  to  the  product of  (a)  the  Percentage  Interest
evidenced by  such Certificate, multiplied by  (b) the then  Class Balance of
the Class of Certificates to which such Certificate belongs.

          "Certificate Group":  Either the  Group 1 Certificates or the Group
2 Certificates.  

          "Certificateholder"  or  "Holder":   The  Person  in  whose name  a
Certificate is registered  in the Certificate  Register, except that,  solely
for the purposes of giving any  consent, approval or waiver pursuant to  this
Agreement, any Certificate  registered in the  name of  the Servicer, or  any
Affiliate  thereof shall  be  deemed not  to be  outstanding, and  the Voting
Rights to which it is entitled shall not be taken into account in determining
whether the  requisite percentage  of Voting Rights  necessary to  effect any
such  consent, approval  or waiver  has  been obtained,  except as  otherwise
provided in  Sections  7.04 and  10.01.   The Trustee  shall  be entitled  to
request and rely upon a certificate of the Servicer in determining  whether a
Certificate is registered in the name of an Affiliate of such Person.

          "Certificate Owner":  With respect to a Book-Entry Certificate, the
Person who is  the beneficial owner of  such Certificate as reflected  on the
books  of an  indirect participating  brokerage firm  for which  a Depository
Participant acts as agent, if any, and otherwise on the books of a Depository
Participant, if any, and otherwise on the books of the Depository.

          "Certificate Register" and  "Certificate Registrar":   The register
maintained and the registrar appointed pursuant to Section 5.02.

          "Class":   Collectively, all  of the Certificates  bearing the same
capital letter designation.

          "Class A Certificates":  The Class A-1, Class A-2, Class A-3, Class
A-4 and Class A-5 Certificates.

          "Class A  Principal  Distribution Amount":    With respect  to  any
Distribution Date and either Certificate Group, the sum of the following:

               (A)  the Senior Percentage for such Certificate Group for such
          Distribution Date of the principal portion of each Monthly  Payment
          due on  the Due  Date  for each  Outstanding Mortgage  Loan in  the
          related  Loan  Group   occurring  during   the  related   Scheduled
          Collection   Period  (other  than  the  Discount  Fraction  of  the
          principal portion of  any such Monthly Payment with  respect to any
          Discount Mortgage  Loan), and  received during the  month in  which
          such  Due Date  falls,  minus  the principal  portion  of any  Debt
          Service Reduction allocated to such  Mortgage Loan  (other than the
          Discount Fraction of the principal portion of any such Debt Service
          Reduction  with  respect  to  any  Discount  Mortgage  Loan)  which
          together  with any other  Bankruptcy Losses exceeds  the Bankruptcy
          Amount;

               (B)   the Senior  Accelerated Percentage for  such Certificate
          Group of the Stated Principal Balance  of any Mortgage Loan in  the
          related Loan  Group  repurchased  during  the  related  Unscheduled
          Collection  Period pursuant  to the  terms hereof  (other than  the
          Discount Fraction of such Stated Principal Balance  with respect to
          any Discount Mortgage Loan);

               (C)   the Senior  Accelerated Percentage for  such Certificate
          Group of the principal portion of all other unscheduled collections
          (including  Principal Prepayments  in Full) received  in connection
          with  a  Liquidation  Event or  REO  Disposition  including without
          limitation  Insurance  Proceeds,   Liquidation  Proceeds  and   REO
          Revenues, received during the related Unscheduled Collection Period
          to the extent applied by the Servicer as recoveries of principal of
          the related  Mortgage Loan  in the related  Loan Group  pursuant to
          Section 3.12 (other than the Discount Fraction of such unscheduled
          collections with respect to any Discount Mortgage Loan); and

               (D)   the Senior  Accelerated Percentage for  such Certificate
          Group  of the  aggregate of  all Principal  Prepayments in  Full on
          Mortgage  Loans  in the  related  Loan  Group received  during  the
          related  Unscheduled Collection  Period  (other  than the  Discount
          Fraction of such  Principal Prepayment in Full with  respect to any
          Discount Mortgage Loan); 

               (E)   with  respect  to  the Class  A  Certificates of  either
          Certificate  Group,  after  the  Class  Balances  of  the  Class  A
          Certificates  of the other  Certificate Group have  been reduced to
          zero,  the  Senior Percentage  for  such Distribution  Date  of all
          Scheduled  Principal Amounts and Unscheduled Principal Amounts with
          respect  to  the  other  Loan  Group  to  be  distributed  on  such
          Distribution Date; and

               (F)   any amounts described  in clauses (A), (B),  (C) and (D)
          above, as determined  for any previous  Distribution Date for  such
          Certificate Group, which remain unpaid after application of amounts
          previously  distributed pursuant to  this clause (E)  to the extent
          that such  amounts are  not attributable  to Realized Losses  which
          have been allocated to the Class B Certificates.

          "Class A-1  Certificate":   Any one of  the Class  A-1 Certificates
described in the Preliminary  Statement, as executed and delivered  hereunder
by the Trustee, substantially in the form of Exhibit A-1.

          "Class A-2  Certificate":   Any one of  the Class  A-2 Certificates
described in the  Preliminary Statement, as executed and  delivered hereunder
by the Trustee, substantially in the form of Exhibit A-1.

          "Class A-3  Certificate":   Any one of  the Class  A-3 Certificates
described in  the Preliminary Statement, as executed  and delivered hereunder
by the Trustee, substantially in the form of Exhibit A-1.

          "Class A-4  Certificate":   Any one of  the Class  A-4 Certificates
described  in the Preliminary Statement, as  executed and delivered hereunder
by the Trustee, substantially in the form of Exhibit A-1.

          "Class  A-4  Percentage":   The  Class  Balance  of the  Class  A-4
Certificates divided  by the Stated  Principal Balance of the  Mortgage Loans
(other  than the  Discount Fraction  of  such Stated  Principal Balance  with
respect to any Discount Mortgage Loans).

          "Class  A-4  Percentage Amount":   For  any Distribution  Date, the
lesser of (i) the aggregate Class  Balance of the Class A-4 Certificates  and
(ii) the sum  of (A) the  product of (1)  the Class A-4  Percentage, (2)  the
Class A-4  Scheduled Percentage and  (3) the Scheduled Principal  Amount Loan
Group 1 and (B) the product of (1) the Class A-4 Percentage, (2) the Class A-
4 Prepayment Shift  Percentage, and (3) the Unscheduled  Principal Amount for
Loan Group 1.

          "Class  A-4 Prepayment  Shift  Percentage":   with  respect to  any
Distribution Date will be the percentage indicated below:


                                                           Class A-4
Distribution Date Occurring in                   Prepayment Shift Percentage

April 1998 through March 2003 . . . . . . . . . .              0%
April 2003 through March 2004 . . . . . . . . . .             30%
April 2004 through March 2005 . . . . . . . . . .             40%
April 2005 through March 2006 . . . . . . . . . .             60%
April 2006 through March 2007 . . . . . . . . . .             80%
April 2007 and thereafter . . . . . . . . . . . .            100%


          "Class A-4 Scheduled  Percentage":  For any Distribution Date prior
to the Distribution Date in April 25, 2003, 0%, and for any Distribution Date
thereafter, 100%.  

          "Class A-5  Certificate":   Any one of  the Class  A-5 Certificates
described in the  Preliminary Statement, as executed  and delivered hereunder
by the Trustee, substantially in the form of Exhibit A-1.

          "Class B Certificates":  The Class B-1, Class B-2, Class B-3, Class
B-4, Class B-5, Class B-6, Class B-7 and Class B-8 Certificates.  

          "Class B Percentage":   With respect to any  Distribution Date, the
Class B-1, Class  B-2, Class B-3, Class B-4, Class B-5,  Class B-6, Class B-7
or Class B-8 Percentage, as applicable. 

          "Class  B  Principal Distribution  Amount":   With  respect  to any
Distribution  Date, any  Class  of  Class  B  Certificates  the  sum  of  the
following:

          (A)  a pro rata portion, by Class Balance, of the amount calculated
     pursuant to  clause  (A) of  the  definition of  "Subordinate  Principal
     Distribution Amount" and

          (B)  if such Class is  not a Restricted Class, a pro rata  portion,
     by Class Balance, of the amount calculated pursuant to clause (B) of the
     definition of "Subordinate Principal Distribution Amount".

     Notwithstanding  the  foregoing,  if the  application  of  the foregoing
percentages on any Distribution Date as provided in Section 4.02 would result
in a distribution in respect of principal of any Class  or Classes of Class B
Certificates in  an amount greater  than the remaining Class  Balance thereof
(any such  class,  a "Maturing  Class"), then:   (a)  the  Class B  Principal
Distribution Amount  of each Maturing Class shall be  reduced to a level that
would exactly reduce  the Class Balance  of such Class  to zero; (b)  the pro
rata allocation for each other Class of Class B Certificates (any such Class,
a  "Non-Maturing  Class")  shall  be  recalculated  in  accordance  with  the
provisions in clauses  (A) and (B)  above, as  if the Class  Balance of  each
Maturing  Class  had been  reduced  to  zero  (such pro  rata  allocation  as
recalculated,  the "Recalculated Percentage");  (c) the  total amount  of the
reductions in the Class B Principal Distribution Amount of the Maturing Class
or Classes pursuant to clause (a) of this sentence, expressed as an aggregate
percentage, shall be  allocated among the Non-Maturing  Classes in proportion
to their respective Recalculated  Percentages (the portion of  such aggregate
reduction  so   allocated  to   any  Non-Maturing   Class,  the   "Adjustment
Percentage");  and (d)  for purposes  of any  Distribution Date, the  Class B
Principal Distribution  Amount of each  Non-Maturing Class shall be  equal to
the  sum of  (1) the   Class B  Principal Distribution Amount,  calculated in
accordance with  this definition as  if the  Class Balance  of each  Maturing
Class  had  not  been  reduced  to  zero,  plus  (2)  the  related Adjustment
Percentage of the reductions referenced above.

          "Class B-1  Certificate":   Any one of  the Class  B-1 Certificates
described  in the Preliminary Statement, as  executed and delivered hereunder
by the Trustee, substantially in the form of Exhibit A-1.

          "Class B-1 Percentage":  With  respect to any Distribution Date and
the  Class B-1  Certificates,  a  fraction, expressed  as  a percentage,  the
numerator  of  which is  the  Class  Balance of  the  Class  B-1 Certificates
immediately prior to  such date and the denominator of which is the aggregate
Stated  Principal  Balance  of all  of  the Mortgage  Loans  (other  than the
Discount  Fraction of  such  Stated  Principal Balance  with  respect to  any
Discount Mortgage Loans) immediately prior to such Distribution Date.

          "Class B-2  Certificate":   Any one of  the Class  B-2 Certificates
described  in the Preliminary Statement,  as executed and delivered hereunder
by the Trustee, substantially in the form of Exhibit A-1.

          "Class B-2 Percentage":  With  respect to any Distribution Date and
the  Class B-2  Certificates,  a  fraction, expressed  as  a percentage,  the
numerator  of which  is  the  Class Balance  of  the Class  B-2  Certificates
immediately prior to such date and the  denominator of which is the aggregate
Stated  Principal Balance  of  all  of the  Mortgage  Loans  (other than  the
Discount  Fraction of  such  Stated  Principal Balance  with  respect to  any
Discount Mortgage Loans) immediately prior to such Distribution Date.

          "Class B-3  Certificate":   Any one of  the Class  B-3 Certificates
described in  the Preliminary Statement, as executed  and delivered hereunder
by the Trustee, substantially in the form of Exhibit A-1.

          "Class B-3 Percentage":  With  respect to any Distribution Date and
the  Class B-3  Certificates,  a  fraction, expressed  as  a percentage,  the
numerator  of  which  is the  Class  Balance  of the  Class  B-3 Certificates
immediately prior to such date and the  denominator of which is the aggregate
Stated Principal  Balance  of all  of  the  Mortgage Loans  (other  than  the
Discount  Fraction of  such  Stated  Principal Balance  with  respect to  any
Discount Mortgage Loans) immediately prior to such Distribution Date.

          "Class B-4  Certificate":   Any one of  the Class  B-4 Certificates
described in the Preliminary  Statement, as executed and  delivered hereunder
by the Trustee, substantially in the form of Exhibit A-1.

          "Class B-4 Percentage":  With  respect to any Distribution Date and
the  Class B-4  Certificates,  a  fraction, expressed  as  a percentage,  the
numerator  of which  is  the  Class Balance  of  the  Class B-4  Certificates
immediately prior to such date and the  denominator of which is the aggregate
Stated  Principal  Balance of  all  of the  Mortgage  Loans  (other than  the
Discount  Fraction of  such  Stated  Principal Balance  with  respect to  any
Discount Mortgage Loans) immediately prior to such Distribution Date.

          "Class B-5  Certificate":   Any one of  the Class  B-5 Certificates
described  in the Preliminary Statement,  as executed and delivered hereunder
by the Trustee, substantially in the form of Exhibit A-1.

          "Class B-5 Percentage":  With  respect to any Distribution Date and
the  Class B-5  Certificates,  a  fraction, expressed  as  a percentage,  the
numerator of  which  is the  Class  Balance  of the  Class  B-5  Certificates
immediately prior to such date and the  denominator of which is the aggregate
Stated Principal  Balance  of  all of  the  Mortgage Loans  (other  than  the
Discount  Fraction of  such  Stated  Principal Balance  with  respect to  any
Discount Mortgage Loans) immediately prior to such Distribution Date.

          "Class B-6  Certificate":   Any one of  the Class  B-6 Certificates
described in  the Preliminary Statement, as executed  and delivered hereunder
by the Trustee, substantially in the form of Exhibit A-1.

          "Class B-6 Percentage":  With  respect to any Distribution Date and
the  Class B-6  Certificates,  a  fraction, expressed  as  a percentage,  the
numerator  of  which is  the  Class Balance  of  the  Class B-6  Certificates
immediately prior to such date and the  denominator of which is the aggregate
Stated  Principal  Balance of  all  of  the Mortgage  Loans  (other than  the
Discount  Fraction of  such  Stated  Principal Balance  with  respect to  any
Discount Mortgage Loans) immediately prior to such Distribution Date.

          "Class B-7  Certificate":   Any one of  the Class  B-7 Certificates
described in the Preliminary  Statement, as executed and  delivered hereunder
by the Trustee, substantially in the form of Exhibit A-1.

          "Class B-7 Percentage":  With  respect to any Distribution Date and
the  Class B-7  Certificates,  a  fraction, expressed  as  a percentage,  the
numerator of  which  is  the Class  Balance  of the  Class  B-7  Certificates
immediately prior to such date and the  denominator of which is the aggregate
Stated  Principal Balance  of  all  of the  Mortgage  Loans  (other than  the
Discount  Fraction of  such  Stated  Principal Balance  with  respect to  any
Discount Mortgage Loans) immediately prior to such Distribution Date.

          "Class B-8  Certificate":   Any one of  the Class  B-8 Certificates
described in the Preliminary  Statement, as executed and  delivered hereunder
by the Trustee, substantially in the form of Exhibit A-1.

          "Class B-8 Percentage":  With  respect to any Distribution Date and
the  Class B-8  Certificates,  a  fraction, expressed  as  a percentage,  the
numerator  of  which is  the  Class  Balance of  the  Class B-8  Certificates
immediately prior to such date and the  denominator of which is the aggregate
Stated  Principal  Balance of  all  of  the Mortgage  Loans  (other  than the
Discount  Fraction of  such  Stated  Principal Balance  with  respect to  any
Discount Mortgage Loans) immediately prior to such Distribution Date.

          "Class Balance":   With respect  to any Class of  Certificates, the
aggregate  principal amount  of  such Class  outstanding as  of  any date  of
determination equal  to:  (a) in the case of  any date of determination up to
and including the initial Distribution  Date, the Original Class Balance; and
(b) in the case  of any date of determination thereafter,  the Original Class
Balance reduced by any distribution  in reduction thereof pursuant to Section
4.01  or allocation  of  a Realized  Loss in  reduction  thereof pursuant  to
Section 4.04; provided that  for purposes of the Class then  outstanding with
the lowest payment priority as set  forth in Section 4.01, the Class  Balance
of such Class shall be  the excess, if any, of the aggregate Stated Principal
Balance of  the Mortgage Loans and any REO Loans in the related Loan Group as
of such  date of determination,  over the  sum of the  Class Balance  of each
other Class then outstanding as of such date of determination.

          "Class  Distribution  Factor":    With  respect  to  any  Class  of
Certificates  and  any  Distribution  Date,  the  fraction,  expressed  as  a
percentage, the numerator of  which in the Class Balance of  such Class after
giving effect  to any reductions  thereof on  such Distribution Date  and the
denominator of which is the Original Class Balance of such Class.

          "Class Factor":  With respect to any Class of Regular Certificates,
as of  any date of determination, a fraction,  expressed as a decimal carried
to eight places,  the numerator of which  is the then related  Class Balance,
and the denominator of which is the related Original Class Balance.

          "Class  PO Additional Distribution  Amount":  For  any Distribution
Date  and the  Class  PO Certificates  prior  to the  related  Credit Support
Depletion Date, the excess, if any, of (A) the sum of (i) the amount by which
the sum  of the  Class PO  Principal Distribution  Amounts for  the Class  PO
Certificates   for  all  prior   Distribution  Dates  exceeded   the  amounts
distributed on  such Class PO  Certificates on such prior  Distribution Dates
pursuant to Section  4.01(a)(ii) and  (ii) the  sum of the  product for  each
Discount Mortgage  Loan which became a Liquidated Loan in any month preceding
the month  of the current Distribution Date of  (a) the Discount Fraction for
such Discount Mortgage Loan and (b) an  amount equal to the principal portion
of  Realized  Losses  (other  than  Bankruptcy Losses  due  to  Debt  Service
Reductions) incurred  with respect  to such Mortgage  Loan other  than Excess
Special  Hazard Losses,  Excess Fraud  Losses, Excess  Bankruptcy  Losses and
Extraordinary  Losses over  (B)  the  amounts distributed  on  such Class  PO
Certificates  on prior Distribution  Dates pursuant to  Section 4.01(a)(iii).
On  or  after  the  related  Credit  Support Depletion  Date,  the  Class  PO
Additional Distribution Amount  will be zero.  No interest will accrue on any
Class PO Additional Distribution Amount.

          "Class  PO Principal  Distribution  Amount":   With respect  to any
Distribution Date, an  amount equal to the  sum as to each  Discount Mortgage
Loan,  of  the product  of (x)  the  Discount Fraction  with respect  to such
Mortgage Loan and (y) the sum of:

               (i)  the  principal portion of each Monthly Payment due on the
Due  Date for  such  Mortgage  Loan occurring  during  the related  Scheduled
Collection Period and received during  such Scheduled Collection Period minus
the  principal  portion of  any  Debt  Service  Reduction allocated  to  such
Mortgage Loan  which together  with any other  Bankruptcy Losses  exceeds the
Bankruptcy Amount;

               (ii) the  Stated Principal Balance  of any such  Mortgage Loan
repurchased during the related Unscheduled Collection Period;

               (iii)     the  principal  portion  of  all  other  unscheduled
collections (other than Principal Prepayments in Full) received in connection
with a  Liquidation  Event or  REO Disposition  including without  limitation
Insurance  Proceeds, Liquidation Proceeds  and REO Revenues,  received during
the  related Unscheduled  Collection  Period  to the  extent  applied by  the
Servicer as recoveries of principal of such Mortgage Loan pursuant to Section
3.12; 

               (iv) all Principal Prepayments  in Full received  with respect
to such Mortgage Loan during the related Unscheduled Collection Period; and

               (v)  any amounts  described in  clauses (i),  (ii), (iii)  and
(iv) above,  as determined for  any previous Distribution Date,  which remain
unpaid.

          "Class  PO Certificate":   Any  one  of the  Class PO  Certificates
described  in the Preliminary Statement, as  executed and delivered hereunder
by the Trustee, substantially in the form of Exhibit A-1.  

          "Class  R  Certificate":   Any  one  of  the Class  R  Certificates
described in the Preliminary Statement,  as executed and delivered  hereunder
by the Trustee, substantially in the form of Exhibit A-1.

          "Class X  Certificate":   Any one  of the  Class X-1  or Class  X-2
Certificates.  

          "Class X-1  Certificate":   Any one of  the Class  X-1 Certificates
described  in the Preliminary Statement,  as executed and delivered hereunder
by the Trustee, substantially in the form of Exhibit A-1.

          "Class  X-2  Certificate":    Any  of  the  Class  X-2 Certificates
described in the Preliminary  Statement, as executed and delivered  hereunder
by the Trustee, substantially in the form of Exhibit A-1.

          "Closing Date":  March 30, 1998.  

          "Code":  The Internal Revenue Code of 1986, as amended.

          "Collection Account":  The segregated custodial account or accounts
created and maintained by the Servicer pursuant  to Section 3.05 on behalf of
the Trustee in  trust for Certificateholders, which shall  be entitled "NCSI,
for the benefit  of Novus  Financial Corporation, as  Servicer, in trust  for
registered holders of  Morgan Stanley Capital  I Inc., Mortgage  Pass-Through
Certificates, Series 1998-1."

          "Corporate Trust Office":   The principal corporate trust office of
the Trustee at which at any particular time its corporate trust business with
respect to this Agreement shall be administered, which office at the  date of
the execution of  this Agreement  is located  at Sixth  Street and  Marquette
Avenue,  Minneapolis, Minnesota  55479-0069, Attention:    Corporate Trust  -
Morgan Stanley 1998-1.

          "Credit File":  Any documents, other than the Mortgage File, in the
possession of the  Servicer relating to the origination and  servicing of any
Mortgage Loan.

          "Credit  Support Depletion Date":   The first  Distribution Date on
which the aggregate Class  Balance of the Class B Certificates  is reduced to
zero.

          "Credit Support Percentage":  With respect to any Distribution Date
and any Class of Class B Certificates, the sum of the Class B Percentages for
such Distribution  Date and each Class of Class  B Certificates with a higher
numerical designation.

          "Custodial  Agreement":   The agreement  in the  form of  Exhibit B
hereto.

          "Custodian":  A Person who is at any time appointed by  the Trustee
pursuant to  Section 8.11  as a  document custodian  for the  Mortgage Files,
which Person shall not be the Depositor or an Affiliate of the Depositor.  If
the  initial  Custodian  is  terminated  or resigns,  Trustee  shall  be  the
Custodian unless another Person is so appointed pursuant to Section 8.11.

          "Cut-off Date":  March 1, 1998.  

          "Cut-off Date  Balance":   With respect to  any Mortgage  Loan, the
outstanding principal  balance of such Mortgage Loan  as of the Cut-off Date,
net of the principal portion of all  unpaid Monthly Payments due on or before
such date.  

          "Debt Service  Reduction":   With respect to  any Mortgage  Loan, a
reduction in the  scheduled Monthly Payment for such Mortgage Loan by a court
of competent jurisdiction  in a proceeding under the  Bankruptcy Code, except
such a  reduction constituting  a Deficient Valuation  or any  reduction that
results in a permanent forgiveness of principal.

          "Default Loss":  With respect to any Mortgage Loan, a Realized Loss
that  is  attributable to  the  Mortgagor's failure  to  make any  payment of
principal  or interest  as required  under the  Mortgage Note,  not including
Special Hazard Losses, Extraordinary Losses (or any other loss resulting from
damage to  the related Mortgaged  Property), Bankruptcy Losses,  Fraud Losses
and any other interest shortfalls  not covered by the subordination described
in Section 4.04.

          "Defaulted Mortgage Loan":   A Mortgage Loan that  is delinquent in
an amount equal  to at least three  Monthly Payments, such delinquency  to be
determined without giving effect to any grace period permitted by the related
Mortgage or Mortgage Note and without regard to  any acceleration of payments
under the related Mortgage and Mortgage Note.

          "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  principal balance of the  Mortgage
Loan,  which  valuation  results  from  a  proceeding   initiated  under  the
Bankruptcy Code.

          "Definitive  Certificate":    Any  certificated,  fully  registered
certificate.

          "Depositor":   Morgan Stanley Capital  I Inc., or its  successor in
interest.

          "Depository":  The initial Depository shall be The Depository Trust
Company, a nominee of which is CEDE  & Co. The Depository shall at all  times
be a  "clearing corporation" as  defined in Section  8-102(3) of  the Uniform
Commercial Code  of the State of New York  and a "clearing agency" registered
pursuant to the provisions  of Section 17A of the Securities  Exchange Act of
1934, as amended.

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

          "Determination Date":  With respect  to any Distribution Date,  the
17th day of the month in which such Distribution Date occurs, or if such 17th
day is not a Business Day, the Business Day immediately preceding.

          "Discount Fraction":   With respect to  any Discount Mortgage  Loan
the  fraction, the numerator  of which  is the excess  of 6.75%  over the Net
Mortgage Rate thereof and the denominator of which is 6.75%.

          "Discount Mortgage Loan":  A Mortgage Loan with a Net Mortgage Rate
of less than 6.75%.

          "Disqualified  Organization":   Any of  (i) the United  States, any
State  or  political   subdivision  thereof,  any  foreign   government,  any
international organization,  or any agency  or instrumentality of any  of the
foregoing,  (ii) any  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, or (iii) any organization described in Section 1381(a)(2)(C)
of the  Code.  A corporation will not be treated as an instrumentality of the
United States or of any State or  any political subdivision thereof if all of
its  activities are  subject  to tax  and,  with the  exception  of FHLMC,  a
majority of its board of directors is not selected by a governmental unit.

          "Distribution  Account":    The  segregated   account  created  and
maintained  by  the  Trustee  pursuant  to  Section  4.01  in  trust  for the
Certificateholders, which shall be entitled "Norwest Bank Minnesota, N.A., as
Trustee, in trust for  registered holders of Morgan  Stanley Capital I  Inc.,
Mortgage Pass-Through Certificates, Series 1998-1."

          "Distribution Date":   The 25th day of  each month, or if  any such
day is not a Business Day, the Business Day immediately following, commencing
in April 1998.  

          "Dual Collateral  Loan":   The  Mortgage  Loans identified  in  the
Mortgage Loan Schedule as a Dual Collateral Loan.

          "Due Date":   With  respect to any  Mortgage Loan,  the day  of the
month set forth  in the related Mortgage  Note on which each  Monthly Payment
thereon is scheduled to be first due.

          "Due  Period":   With  respect  to any  Distribution  Date and  any
Mortgage  Loan, the  period commencing on  the day  following the end  of the
related  Due Date immediately  preceding the Scheduled  Collection Period for
such  Distribution  Date  and  ending  on the  Due  Date  in  such  Scheduled
Collection Period.

          "Eligible  Account":   Either  (i)  an  account maintained  with  a
federal  or state  chartered  depository institution  or  trust company,  the
short-term  unsecured debt  obligations of  which (or  of such  institution's
parent holding  company) are rated  in the  highest rating available  by each
Rating Agency  at any  time funds  are on  deposit therein,  or (ii) a  trust
account  or accounts  maintained with  the  trust department  of a  federally
chartered depository  institution or  trust company  acting in its  fiduciary
capacity or  (iii) a  trust account  or accounts  maintained  with the  trust
department of  a  state chartered  depository  institution or  trust  company
acting  in  its  fiduciary  capacity  and  subject  to  regulations regarding
fiduciary  funds  on  deposit   therein  substantially  similar  to  12   CFR
Section 9.10(b).  

          "Escrow  Accounts":  The  accounts established pursuant  to Section
3.03.

          "Escrow Payment":   Any  payment received by  the Servicer  for the
account  of  any Mortgagor  for  application  toward  the payment  of  taxes,
insurance premiums, assessments  and similar items in respect  of the related
Mortgaged Property.

          "Event of Default":  One or more of the events described in Section
7.01.

          "Excess Bankruptcy Loss":  Any Bankruptcy Loss, or portion thereof,
which exceeds the then applicable Bankruptcy Amount.

          "Excess Fraud  Loss":   Any Fraud Loss,  or portion  thereof, which
exceeds the then applicable Fraud Loss Amount.

          "Excess Losses":   Any Excess  Bankruptcy Loss, Excess  Fraud Loss,
Excess Special Hazard Loss or Extraordinary Loss.

          "Excess Special Hazard Loss":   Any Special Hazard Loss, or portion
thereof, that exceeds the then applicable Special Hazard Amount.

          "Extraordinary  Events":    Any of  the  following  conditions with
respect to a  Mortgaged Property or Mortgage  Loan causing or resulting  in a
loss which causes the liquidation of such Mortgage Loan:

          (a)  losses  that are  of the  type that  would be  covered by  the
     fidelity bond and the errors  and omissions insurance policy required to
     be maintained pursuant to Section 3.08 but are in excess of the coverage
     maintained thereunder;

          (b)  nuclear   reaction  or   nuclear   radiation  or   radioactive
     contamination,  all whether controlled or uncontrolled, and whether such
     loss  be direct or  indirect, proximate or  remote or be  in whole or in
     part caused by, contributed to or  aggravated by a peril covered by  the
     definition of the term "Special Hazard Loss";

          (c)  hostile or warlike  action in time of peace  or war, including
     action   in  hindering,  combatting  or  defending  against  an  actual,
     impending or expected attack:

               (1)  by any  government  or sovereign  power,  de jure  or  de
          facto, or by any authority  maintaining or using military, naval or
          air forces; or

               (2)  by military, naval or air forces; or

               (3)  by an agent  of any such government, power,  authority or
          forces;

          (d)  any  weapon of  war employing  atomic  fission or  radioactive
     force whether in time of peace or war; or

          (e)  insurrection, rebellion, revolution,  civil war, usurped power
     or action taken  by governmental authority  in hindering, combatting  or
     defending  against  such  an occurrence,  seizure  or  destruction under
     quarantine   or  customs  regulations,  confiscation  by  order  of  any
     government or  public  authority;  or risks  of  contraband  or  illegal
     transportation or trade.

          "Extraordinary  Losses":   Any  loss  incurred on  a  Mortgage Loan
caused by or resulting from an Extraordinary Event.

          "FDIC":  Federal Deposit Insurance Corporation or any successor.

          "FHLMC":  Federal Home Loan Mortgage Corporation or any successor.

          "Final  Recovery Determination":   A determination by  the Servicer
with respect to any Defaulted Mortgage Loan (other than a Mortgage Loan as to
which the  related Mortgaged Property  has become  a REO Property),  that was
repurchased  by  the Depositor  pursuant to  Section 2.04  or 9.01,  that was
purchased by the Servicer pursuant to Section  2.04, or that was purchased by
the Seller pursuant  to Section 2.02, or Section  2.04 that there has  been a
recovery of all  Insurance Proceeds, Liquidation Proceeds  and other payments
or  recoveries that  the Servicer,  in  its reasonable  good faith  judgment,
exercised without regard  to any obligation of the Servicer  to make payments
from its  own  funds pursuant  to  Section  3.10, expects  to  be  ultimately
recoverable.

          "FNMA":  Federal National Mortgage Association or any successor.

          "Fraud Loss Amount":   As of  any date  of determination after  the
Cut-off Date, an amount equal to:   (Y) prior to the first anniversary of the
Cut-off Date an amount equal to (1) 2% of the aggregate outstanding principal
balance  of all  of the  Mortgage  Loans as  of  the Cut-off  Date minus  the
aggregate amount of  Fraud Losses  allocated solely to  one or more  specific
Classes of  Certificates in  accordance with Section  4.04 since  the Cut-off
Date up  to such date of determination and (2)  will be reduced on the first,
second,  third and  fourth anniversaries of  the Cut-off  Date, to  an amount
equal to  (1) the lesser of (a)  the Fraud Loss Amount as  of the most recent
anniversary of  the Cut-off  Date and  (b) 1%  of  the aggregate  outstanding
principal balance of  all of the Mortgage Loans as of such anniversary of the
Cut-off Date  minus (2)  the Fraud  Losses allocated  solely to  one or  more
specific Classes  of Certificates in  accordance with Section 4.04  since the
most recent anniversary of the Cut-off Date up to such date of determination.
On the fifth anniversary of the Cut-off  Date the Fraud Loss Amount shall  be
reduced to zero.

          "Fraud  Losses":  Losses  on Mortgage Loans  as to  which there was
fraud in the origination of such Mortgage Loans.

          "Group 1 Certificates":  The Class A-1, Class A-2, Class A-3, Class
A-4, Class X-1 and Class R Certificates.  

          "Group 1 Mortgage  Loans":  Each of the  mortgage loans transferred
and assigned to the  Trustee pursuant to Section  2.01 and from time  to time
held in the  Trust Fund, the Mortgage Loans so held  pursuant to Section 2.01
being identified  on the Mortgage Loan Schedule 1.   As used herein, the term
"Group  1 Mortgage  Loan" or  "Mortgage Loan"  includes the  related Mortgage
Note, Mortgage and other security documents contained in the related Mortgage
File.   References  herein to "Group  1 Mortgage  Loans" or  "Mortgage Loans"
shall include REO Loans unless otherwise stated.

          "Group 2 Certificates":  The Class A-5 and Class X-2 Certificates. 

          "Group 2 Mortgage  Loans":  Each of the  mortgage loans transferred
and assigned  to the Trustee pursuant to  Section 2.01 and from  time to time
held in the Trust Fund, the  Mortgage Loans so held pursuant to Section  2.01
being identified on the Mortgage  Loan Schedule 2.  As used  herein, the term
"Group  2 Mortgage  Loan" or  "Mortgage Loan"  includes the  related Mortgage
Note, Mortgage and other security documents contained in the related Mortgage
File.   References  herein to "Group  2 Mortgage  Loans" or  "Mortgage Loans"
shall include REO Loans unless otherwise stated.

          "Independent":  When used with respect to any specified Person, any
such Person who (i) is in fact independent of the Depositor, the Servicer and
any  and all  Affiliates  thereof, (ii)  does not  have any  direct financial
interest  in  or  any material  indirect  financial interest  in  any  of the
Depositor, the  Servicer or any Affiliate thereof, and (iii) is not connected
with the  Depositor, the  Servicer or  any Affiliate  thereof as an  officer,
employee,  promoter,  underwriter,  trustee,  partner,  director   or  Person
performing similar functions.

          "Insurance Policy":  With respect to any Mortgage Loan, any primary
mortgage  insurance, hazard insurance  policy, flood insurance  policy, title
policy  or other  insurance policy that  is maintained  from time to  time in
respect of such Mortgage Loan or the related Mortgaged Property.

          "Insurance Proceeds":  Proceeds paid under any Insurance Policy, to
the extent such  proceeds are not applied  to the restoration of  the related
Mortgaged  Property or  released  to  the Mortgagor  in  accordance with  the
procedures  that the  Servicer would  follow in  servicing single  family and
multifamily mortgage  loans held for  its own account, subject  to applicable
law and the terms and conditions of the related Mortgage Note and Mortgage.

          "Interested Person":  The Depositor,  the Servicer, any Holder of a
Certificate, or any Affiliate of any such Person.

          "Issue Price":   With  respect to each  Class of  Certificates, the
"issue price" as defined in the REMIC Provisions.

          "Late Collections":   With respect  to any Mortgage Loan  listed on
the Mortgage  Loan Schedule,  other than  an REO  Loan, all  amounts received
during any  Due Period, whether  as late payments  of Monthly Payments  or as
Insurance Proceeds, Liquidation  Proceeds or otherwise, which  represent late
payments or collections of  principal or interest due (without  regard to any
acceleration  of  principal of  such  Mortgage  Loan)  but delinquent  for  a
previous Due Period  and not previously recovered.   With respect to  any REO
Loan, all amounts received in respect of  the related REO Property during any
Due Period, whether as REO Revenues, Insurance Proceeds, Liquidation Proceeds
or otherwise,  which represent  late collections of  Monthly Payments  due in
respect of the related Mortgage  Loan (without regard to any  acceleration of
principal of such  Mortgage Loan) for Due  Dates in preceding Due  Periods if
and  to the extent  amounts received in  respect of the  related REO Property
have not been previously applied thereto.

          "Latest Possible Maturity  Date":  The Distribution  Date following
twelve months of the scheduled maturity date  of the Mortgage Loan having the
latest scheduled maturity date as of the Cut-off Date.

          "Liquidated  Loan":   A Mortgage  Loan  with respect  to which  the
related Mortgaged  Property has been  acquired, liquidated or  foreclosed and
with respect to which the applicable Servicer determines that all Liquidation
Proceeds which it expects to recover have been recovered.

          "Liquidation Event":  With respect to any Mortgage Loan, any of the
following events:   (i) such Mortgage  Loan is paid  in full or (ii)  a Final
Recovery  Determination is  made with  respect to such  Mortgage Loan.   With
respect to any REO  Property (and the related REO Loan), any of the following
events:  (i) an REO Disposition  occurs with respect to such REO  Property or
(ii) such REO  Property is  purchased by  the Depositor  pursuant to  Section
9.01.

          "Liquidation  Proceeds":    Cash   amounts  (other  than  Insurance
Proceeds and REO  Revenues) received  or paid by  the Servicer in  connection
with  (i) the taking of all or a  part of a Mortgaged Property by exercise of
the power  of  eminent domain  or  condemnation, (ii)  the liquidation  of  a
Mortgaged  Property or other collateral constituting security for a Defaulted
Mortgage  Loan, through trustee's sale,  foreclosure sale, REO Disposition or
otherwise,  (iii) the  sale of a  Mortgage Loan  or REO Property  pursuant to
Section 3.19, (iv) the repurchase of any Mortgage Loan by the  Depositor, the
Servicer  or the Seller  pursuant to Section  2.04 or  (v) the purchase  of a
Mortgage Loan or REO Property by the Depositor pursuant to Section 9.01.

          "Loan Group":   Either the Group  1 Mortgage Loans  or the Group  2
Mortgage Loans.  For purposes hereof  a Loan Group shall be deemed  "related"
to the Certificate Group bearing the same numerical designation.  

          "Loan-to-Value Ratio":  With respect to any Mortgage Loan as of any
date, the fraction, expressed as a percentage,  the numerator of which is the
principal balance of  such Mortgage Loan at the date of determination and the
denominator  of  which  is  the  Appraised Value  of  the  related  Mortgaged
Property.

          "Maturity Date":  With respect to any Mortgage Loan as of  any date
of determination, the date on which the last payment  of principal is due and
payable under  the related Mortgage  Note, without  giving effect to  (i) any
acceleration  of the principal  of such Mortgage Loan,  (ii) any grace period
permitted by the related Mortgage Note, or (iii) any modification,  waiver or
amendment  of  such  Mortgage Loan  granted  or  agreed  to by  the  Servicer
hereunder.

          "Monthly  Payment":    With  respect  to  any  Mortgage  Loan,  the
scheduled monthly  payment of  principal and interest  on such  Mortgage Loan
which is  payable by a Mortgagor from time to time under the related Mortgage
Note and applicable law.

          "Mortgage":   With  respect  to  any Mortgage  Loan  listed on  the
Mortgage  Loan Schedule,  the mortgage,  deed  of trust  or other  instrument
securing a  Mortgage Note and creating a first  lien on the related Mortgaged
Property.

          "Mortgaged Property":   The real property (or  leasehold estate, if
applicable) securing a repayment of the debt evidenced by a Mortgage Note.

          "Mortgagee":   With  respect to  any  Mortgage Loan  listed on  the
Mortgage Loan Schedule  as of any  date of determination,  the holder of  the
related Mortgage and Mortgage Note as of such date.

          "Mortgage File":  With respect  to any Mortgage Loan listed on  the
Mortgage Loan Schedule, collectively the following documents:

     (i)  the original or,  if accompanied by a "lost note" affidavit, a copy
          of  the Mortgage  Note, endorsed  by  Novus Financial  Corporation,
          which transferred such Mortgage Loan, without recourse, in blank or
          to the order of the Trustee;

     (ii) the  original  Mortgage  or  a  certified  copy  thereof,  and  any
          intervening assignments (or  certified copies of such  assignments)
          thereof, in each case with evidence of recording indicated thereon;

     (iii) an  assignment  of  the  Mortgage,  executed  by  Novus  Financial
          Corporation which transferred such Mortgage Loan in blank or to the
          order of the Trustee, in recordable form; 

     (iv) originals or certified  copies of all assumption,  modification and
          substitution  agreements  in  those instances  where  the  terms or
          provisions of the  Mortgage or Mortgage Note have  been modified or
          the Mortgage or Mortgage Note has been assumed;

     (v)  the originals or certificates of a  lender's title insurance policy
          issued  on the date  of the origination  of such  Mortgage Loan or,
          with respect to each Mortgage Loan not covered by a  lender's title
          insurance policy,  an  attorney's  opinion of  title  given  by  an
          attorney licensed  to practice  law in  the jurisdiction  where the
          Mortgaged Property is located; and

     (vi) any additional documents required to  be added to the Mortgage File
          pursuant  to  this  Agreement;  provided  that  whenever  the  term
          "Mortgage File" is used to  refer to documents actually received by
          the  Trustee,  such  term  shall  not be  deemed  to  include  such
          additional  documents required to be added unless they are actually
          so added.

          "Mortgage Loan":   Each of the Group  1 Mortgage Loans and  Group 2
Mortgage Loans.  

          "Mortgage Loan  Purchase Agreement":   The  Mortgage Loan  Purchase
Agreement,  dated as  of March  1, 1998  by and  between the  Seller and  the
Depositor.  

          "Mortgage Loan Schedule":   The list of mortgage  loans transferred
to the Trustee as  part of the Trust Fund pursuant to  Section 2.01, attached
hereto as  Schedule 1 and 2, which list  sets forth the following information
with respect to each Mortgage Loan:

     (i)  the Mortgage Loan identifying number; 

     (ii) the Mortgagor s last name; 

     (iii) the street address of the Mortgaged Property including the state;

     (iv) a  code indicating whether the Mortgaged Property is owner-occupied
          and a  code indicating  whether Mortgaged Property  is a  second or
          vacation residence; 

     (v)  the number and type of residential units constituting the Mortgaged
          Property; 

     (vi) 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; 

     (vii)  the Loan-to-Value Ratio at origination; 

     (viii) the Mortgage Rate and the Net Mortgage Rate as of the Cut-off Date;

     (ix) the date on which the Monthly Payment was due on the  Mortgage Loan
          and, if such date is not consistent  with the Due Date currently in
          effect, such Due Date; 

     (x)    the stated maturity date; 

     (xi)   the amount of the Monthly Payment as of the Cut-off Date; 

     (xii)  the  last Due  Date  on which  a  payment was  applied  to the
            outstanding principal balance; 

     (xiii) the original principal amount of the Mortgage Loan; 

     (xiv)  the principal balance of the Mortgage Loan as of the close  of
            business on the Cut-off Date; 

     (xv)   the Servicing Fee Rate; and  

     (xvi)  a  code  indicating  whether  the  Mortgage  Loan  is  a  Dual
            Collateral Loan.

          With  respect to  the  Mortgage Loans  in each  Loan  Group in  the
aggregate,  each  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 Rate  of the Mortgage  Loans; and (4)  the
weighted average maturity of the Mortgage Loans.

          "Mortgage Loan  Schedule 1":   The list of mortgage  loans attached
hereto as Schedule 1.  

          "Mortgage Loan  Schedule 2":   The list of mortgage  loans attached
hereto as Schedule 2.  

          "Mortgage  Note":    The  original  executed  note  evidencing  the
indebtedness of a Mortgagor under a Mortgage Loan listed on the Mortgage Loan
Schedule, together with any rider, addendum or amendment thereto.

          "Mortgage Rate":  With  respect to any Mortgage Loan, other than an
REO Loan,  the annual rate  at which interest  accrues on such  Mortgage Loan
from time to time.  With respect to any REO Loan, the rate per annum at which
interest would then occur in accordance with the related Mortgage Note.  

          "Mortgagor":  The obligor or obligors on a Mortgage Note, including
without  limitation, any  Person  that  has  acquired the  related  Mortgaged
Property  and assumed  the  obligations  of the  original  obligor under  the
Mortgage Note.

          "Net  Insurance Proceeds"  and "Net  Liquidation  Proceeds":   With
respect to  any Mortgage  Loan listed on  the Mortgage  Loan Schedule  or any
related REO Loan, any and all  Liquidation Proceeds or Insurance Proceeds, as
applicable, collected in connection therewith, in any case net of all amounts
payable or  reimbursable to the Servicer out  of such collection as expressly
provided herein for any of the following items relating to such Mortgage Loan
or REO Loan:  (a) unreimbursed Servicing Advances; (b) unreimbursed Advances;
and (c) unpaid Servicing Fees.

          "Net Interest Shortfalls":  With respect to any  Distribution Date,
as to  any Class of Certificates, (a) the  pro rata portion, based on Accrued
Certificate Interest thereon for such Distribution Date (before giving effect
to Net  Interest Shortfalls  for such  Distribution Date),  of any amount  of
interest that would otherwise have been received with respect to any Mortgage
Loan on the immediately preceding Due Date, but was not received as  a result
of (x) a Relief  Act Reduction, (y) the interest portion of any Excess Losses
realized  during   the  month  immediately   preceding  the  month   of  such
Distribution Date or (z) any  Net Prepayment Interest Shortfalls with respect
to such  Distribution Date and (b)  the interest portion of  Realized Losses,
other than Excess Losses, or any Net  Simple Interest Shortfalls with respect
to  such Distribution Date allocated on  such Distribution Date to such Class
pursuant to Section 4.04.

          "Net Mortgage Rate":   With  respect to each  Mortgage Loan or  REO
Loan and  each Due Date,  the Mortgage Rate  thereon minus the  Servicing Fee
Rate.  

          "Net   Prepayment  Interest  Shortfalls":    With  respect  to  any
Distribution Date, the excess, if  any, of Prepayment Interest Shortfalls for
such Distribution Date over amounts  deducted from the Servicing Fee pursuant
to the first sentence of Section 3.20.

          "Net REO Revenues":  With respect to any REO Loan, any  and all REO
Revenues collected  in connection therewith, net  of (a) the  portion of such
REO Revenues to be applied in accordance with  the terms hereof to the proper
operation,  management,  maintenance  and  disposition  of  the  related  REO
Property and (b) all amounts payable  or reimbursable to the Servicer out  of
such REO Revenues as expressly provided herein for any of the following items
relating  to  such REO  Loan:    (i)  unreimbursed Servicing  Advances;  (ii)
unreimbursed Advances; and (iii) unpaid Servicing Fees.

          "Net Servicing  Fee":  With  respect to any Distribution  Date, the
excess of  the total  amount of  Servicing Fee  received in  respect of  such
Distribution  Date (before  adjustment  pursuant to  Section  3.20) over  the
aggregate amount  of Prepayment  Interest Shortfalls  incurred in  connection
with Principal  Prepayments in Full  received during the most  recently ended
Unscheduled Collection Period.

          "Net Simple  Interest Carryforward  Amount":  With  respect to  any
Distribution Date and  any Class of Certificates, the excess of the aggregate
of all Net Simple Interest Shortfalls allocated to such Class of Certificates
on prior  Distribution Dates over the aggregate amount  paid on such Class of
Certificates  pursuant to Section  4.01(a)(ii) or Section  4.01(a)(iv)(J), as
applicable. 

          "Net Simple Interest Shortfall":  With  respect to any Distribution
Date, the excess,  if any, of the Adjusted Simple Interest Shortfall for such
Distribution Dates over  amounts deducted from the Servicing  Fee pursuant to
the second sentence of Section 3.20.

          "Non-Discount  Mortgage  Loan":    A  Mortgage  Loan other  than  a
Discount Mortgage Loan.

          "Non-Primary  Residence Loans":   The Mortgage Loans  designated as
secured  by  second  or   vacation  residences,  or  by   non-owner  occupied
residences, on the Mortgage Loan Schedule.

          "Nonrecoverable  Advance":  Any Advance previously made or proposed
to be made in respect of a Mortgage Loan or REO Loan which, in the reasonable
good faith judgment of the Servicer, will not be ultimately  recoverable from
late  payments,  Insurance Proceeds  or  Liquidation Proceeds,  or  any other
recovery on such Mortgage Loan or REO Loan.

          "Nonrecoverable  Servicing   Advance":     Any  Servicing   Advance
previously made or proposed to  be made in respect of a Mortgage  Loan or REO
Property which, in  the reasonable good faith judgment  of the Servicer, will
not  be  ultimately  recoverable  from  late  payments,  Insurance  Proceeds,
Liquidation Proceeds,  or any  other recovery  on such  Mortgage Loan or  REO
Property.

          "Non-United States Person":  Any  person other than a United States
Person.

          "Notional Balance":  With respect to the Class X-1 Certificates and
any Distribution Date, the aggregate Stated Principal  Balance of the Group 1
Mortgage  Loans as  of  the  beginning of  the  related Scheduled  Collection
Period.   With  respect  to  the  Class X-2  Certificates  and  any  date  of
determination, the aggregate Stated Principal Balance of the Group 2 Mortgage
Loans as of the beginning of the related Scheduled Collection Period.

          "Officer's Certificate":   A  certificate signed  by a  Responsible
Officer of the Servicer.

          "Opinion  of Counsel":   A  written  opinion of  counsel, who  may,
without limitation,  be salaried counsel  for the Depositor or  the Servicer,
acceptable and delivered to  the Trustee, except that any opinion  of counsel
relating  to (a)  the qualification  of  the Trust  Fund  as a  REMIC or  (b)
compliance with the REMIC Provisions, must be an opinion of counsel who is in
fact Independent of the Depositor and the Servicer.

          "Original  Applicable Support  Percentage":   With  respect to  any
Distribution  Date and  the  specified  Class of  Class  B Certificates,  the
following percentages:

Class B-1 . . . . . . . . . . . . . . . . . . . .               5.00%
Class B-2 . . . . . . . . . . . . . . . . . . . .               3.50%
Class B-3 . . . . . . . . . . . . . . . . . . . .               2.50%
Class B-4 . . . . . . . . . . . . . . . . . . . .               1.20%
Class B-5 . . . . . . . . . . . . . . . . . . . .               0.70%
Class B-6 . . . . . . . . . . . . . . . . . . . .               0.55%
Class B-7 . . . . . . . . . . . . . . . . . . . .               0.35%


          "Original Class  Balance":   As to any  Class of  Certificates, the
amount  set  forth  in  the  Preliminary Statement  as  the  "Original  Class
Balance".

          "OTS":  The Office of Thrift Supervision or any successor thereto.

          "Outside  Reserve  Fund":   The  fund established  by  the Servicer
pursuant to  Section 3.27 designated  as the  "Morgan Stanley Capital  I Inc.
Series 1998-1 Outside Reserve Fund."

          "Outstanding Mortgage Loan":   As to any Due Date,  a Mortgage Loan
(including  an  REO  Property)  which  was not  the  subject  of  a Principal
Prepayment  in  Full, Liquidation  Event  or  REO  Disposition other  than  a
Mortgage Loan  which was repurchased  from the Trust  Fund prior to  such Due
Date pursuant to the terms of this Agreement.

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

          "Pass-Through Rate":  With respect  to any Distribution Date, as to
each Class of Certificates as set forth in the Preliminary Statement.

          "Paying Agent":   Any paying  agent appointed  pursuant to  Section
5.05.

          "Percentage  Interest":  With respect  to any Class of Certificates
other  than  the Class  R Certificates,  the  portion of  the  relevant Class
evidenced by  such Certificate, expressed  as a percentage, the  numerator of
which is  the  initial Certificate  Balance  of such  Certificate as  of  the
Closing Date, as  specified on the face thereof, and the denominator of which
is  the Original Class  Balance of the  relevant Class.  With  respect to any
Class R Certificate, the percentage interest in distributions to be made with
respect to such Class, as stated on the face of such Certificate.

          "Permitted  Investments":    Any  one  or  more  of  the  following
obligations:

          (i)  direct obligations of,  or obligations fully guaranteed  as to
     timely payment  of principal and interest  by, the United States  or any
     agency  or instrumentality thereof, provided such obligations are backed
     by the full faith and credit of the United States;

          (ii) repurchase obligations with respect  to any security described
     in  clause  (i) above,  provided  that  the  short-term  unsecured  debt
     obligations of the party agreeing  to repurchase such obligations are at
     the time  rated by  each Rating  Agency in  one of  its two  its highest
     short-term ratings available;

          (iii)     federal  funds, certificates  of deposit,  time deposits,
     demand deposits and bankers' acceptances of not more than 90 days of any
     bank or  trust company (including  the Trustee, the Custodian  and their
     respective affiliates) organized under the  laws of the United States or
     any state, provided   that   (a)  the   short-term   unsecured  debt
     obligations of such bank or trust company at the date of acquisition
     thereof  (or, in  the case  of the  principal depository  institution in
     a depository institution holding company, the short-term unsecured debt
     obligations   of  the   depository  institution   holding company) have
     been  rated by  each Rating  Agency in  its highest short-term rating
     available;

          (iv) commercial  paper  or  other   short-term  securities  (having
     original  maturities of  not  more  than 365  days)  of any  corporation
     incorporated  under the laws of  the United States  or any state thereof
     which on the date of acquisition has been rated by such Rating Agency in
     its highest short-term rating available; 

          (v)  money market funds or qualified investment funds (which may be
     managed  by the  Trustee, the  Custodian or their  respective affiliates
     and/or with  respect to which the Trustee and its affiliates may receive
     compensation) rated  by each  Rating Agency  (or if  not rated by  Fitch
     IBCA, Inc., rated  by Standard & Poor's  Ratings Service) in one  of its
     two highest long-term ratings available; and

          (vi) any other  obligation or  security acceptable  to each  Rating
     Agency, evidence of which acceptability  shall be provided in writing to
     the Trustee; 

provided that  no instrument  described hereunder  shall evidence  either the
right to receive (a) only interest with respect to the obligations underlying
such  instrument or  (b) both  principal and  interest payments  derived from
obligations  underlying  such  instrument  and  the  interest  and  principal
payments with respect to  such instrument provide a yield to  maturity at par
greater than  120%  of  the  yield  to maturity  at  par  of  the  underlying
obligations;  and provided, further,  that no instrument  described hereunder
may  be purchased  at a  price greater  than par  if such  instrument may  be
prepaid or called  at a price  less than its  purchase price prior to  stated
maturity.

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

          "Prepayment Assumption":  With respect to all of the Mortgage Loans
the standard  prepayment assumption  "SPA" of 300%  used for  determining the
accrual of  original issue discount  and market discount on  the Certificates
for federal income tax purposes.   The standard prepayment assumption assumes
a constant rate of prepayment of mortgage loans of 0.2% per annum of the then
outstanding principal balance  of such mortgage loans  in the first month  of
the life of the mortgage loans, increasing by an additional 0.2% per annum in
each succeeding month  until the thirtieth month, and a constant 6% per annum
rate of prepayment thereafter for the life of the mortgage loans.  

          "Prepayment   Distribution   Trigger":     With   respect   to  any
Distribution Date and any Class of Class B Certificates the test  which shall
be satisfied  if the Original  Applicable Credit Support Percentage  for such
Class is equal to or exceeds the Applicable Credit Support Percentage of such
Class and each  other Class of Class  B Certificates with a  higher numerical
designation.

          "Prepayment  Interest Shortfall":  With respect to any Distribution
Date, for each  Mortgage Loan that was  subject to a Principal  Prepayment in
Full or in part during the related Unscheduled Collection Period prior to its
Due Date therein, the amount  of interest that would have accrued  at the Net
Mortgage  Rate  for such  Mortgage  Loan  on  the  amount of  such  Principal
Prepayment in Full during the  period commencing on the date as of which such
Principal Prepayment  in Full was applied to  the unpaid principal balance of
the Mortgage Loan and ending on the  day immediately preceding such Due Date,
inclusive.

          "Principal  Prepayment  in Full":    Any  payment  in full  of  the
principal balance of  a Mortgage Loan made by the Mortgagor 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.

          "Purchase  Price":    With  respect  to any  Mortgage  Loan  to  be
purchased  by the  Depositor pursuant to  Section 2.04  or Section  9.01, the
outstanding principal  balance thereof as  of the date of  purchase, together
with  (i)  all accrued  and  unpaid interest  at  the Mortgage  Rate  on such
Mortgage Loan to but not including the date of purchase, and (ii) all related
unreimbursed Servicing Advances.

          "Rating Agency":   Fitch IBCA,  Inc. and Standard &  Poor's Ratings
Service.

          "Realized  Loss":   With  respect  to each  Mortgage  Loan (or  REO
Property) as to which a Liquidation Event or REO Disposition has occurred, an
amount (not less than zero) equal to (i) the Stated Principal  Balance of the
Mortgage Loan (or  REO Property) as of  the date of the Liquidation  Event or
REO Disposition, plus (ii) interest at the Net Mortgage Rate from the date as
to which interest was  last paid or advanced to Certificateholders  up to the
last day  of the month  in which the  Liquidation Event (or  REO Disposition)
occurred  on the  Stated  Principal Balance  of  such Mortgage  Loan (or  REO
Property) outstanding during the  period that such  interest was not paid  or
advanced, minus  (iii) the  proceeds, if  any, received during  the month  in
which such  Liquidation Event  (or REO Disposition)  occurred, to  the extent
applied as recoveries of  interest at the Net Mortgage Rate  and to principal
of the Mortgage Loan, net of the portion thereof reimbursable to the Servicer
with respect  to related  Advances or expenses  as to  which the  Servicer is
entitled  to  reimbursement thereunder  but  which have  not  been previously
reimbursed.  With  respect to each Mortgage Loan which has become the subject
of a Deficient Valuation, the difference between the principal balance of the
Mortgage Loan as  reduced by the Deficient  Valuation.  With respect  to each
Mortgage Loan which  has become the object  of a Debt Service  Reduction, the
amount of such Debt Service Reduction.

          "Record Date":   With  respect to any  Distribution Date,  the last
Business  Day of  the month  immediately preceding  the month  in which  such
Distribution Date occurs.

          "Regular Certificate":  Any Class A or Class B Certificates.  

          "Relief Act Reduction":  Any reduction in the  interest collectible
from the Mortgagor pursuant to the Soldiers' and Sailors' Civil Relief Act of
1940, as amended.

          "REMIC":  A "real estate mortgage investment conduit" as defined in
Section 860D of the Code.

          "REMIC  Assets":   The Trust  Fund other  than the  Outside Reserve
Fund.

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

          "REMIC  Reserve  Fund":    The  fund established  by  the  Servicer
pursuant  to Section 3.27  designated as the  "Morgan Stanley  Capital I Inc.
Series 1998-1 REMIC Reserve Fund."

          "Rents  from Real  Property":   With respect  to any  REO Property,
gross income of the character described in Section 856(d) of the Code.

          "REO Account":   A segregated custodial account or accounts created
and maintained  by the  Servicer pursuant to  Section 3.19  on behalf  of the
Trustee in trust  for the Certificateholders, which shall  be entitled "Novus
Financial Corporation, as Servicer, in trust for registered holders of Morgan
Stanley Capital I Inc., Mortgage Pass-Through Certificates, Series 1998-1".

          "REO Acquisition":  The acquisition of any REO Property pursuant to
Section 3.12.

          "REO Disposition":  The receipt by the  Servicer of all payments or
cash  recoveries (including proceeds of a  final sale) which the Servicer, in
its reasonable  good faith judgment,  expects to be finally  recoverable from
the sale or other disposition of the REO Property.

          "REO Loan":   Any Mortgage Loan  as to which the  related Mortgaged
Property becomes an REO Property.  For the purposes specified herein,  an REO
Loan shall be treated, including without limitation in allocating collections
in respect  thereof among  principal, accrued and  unpaid interest  and other
amounts due and owing under the related Mortgage Note, exactly as the related
Mortgage Loan and the  terms and conditions of the related  Mortgage Note and
Mortgage shall continue  to be given full force and effect following the date
of REO  Acquisition.  All  amounts due and  owing in respect of  any Mortgage
Loan as of the date it becomes an REO Loan shall continue to be due and owing
in respect of such REO Loan for purposes of this Agreement.

          "REO Property":   A Mortgaged Property acquired by  the Servicer in
the  name  of  the  Trustee  on  behalf  of  the  Certificateholders  through
foreclosure, acceptance  of  a deed-in-lieu  of foreclosure  or otherwise  in
accordance with  applicable law  in connection with  the default  or imminent
default of a Mortgage Loan.

          "REO Revenues":   All  income, rents and  profits derived  from the
ownership, operation or leasing of any REO Property.

          "Request for Release":  A release signed by a Servicing Officer, in
the form of Exhibit F attached hereto.

          "Reserve Fund Draw Amount":  With respect to any Distribution Date,
an  amount equal to the lesser of (a)  (i) the excess of the aggregate Simple
Interest  Shortfall  over  the  aggregate Simple  Interest  Excess  for  such
Distribution Date, plus (ii) any  Net Simple Interest Carryforward Amount for
such  Distribution Date not previously distributed  pursuant to Section 4.01,
or (b) the amounts on deposit in the Simple Interest Reserve Funds.

          "Reserve Fund Required Amount":  On the Closing Date, $105,000, and
thereafter adjusted  on each  Distribution Date  in January of  each year  to
equivalent to four days of accrued interest on the then-outstanding principal
balance of the Mortgage Loans.

          "Responsible Officer":   When used  with respect to the  Trustee or
the Servicer, the  Chairman or Vice Chairman  of the Board of  Directors, the
Chairman or Vice Chairman of the Executive or Standing Committee of the Board
of  Directors,  the   President,  any  vice  president,  any  assistant  vice
president, the Secretary,  any second or assistant  secretary, the Treasurer,
any  assistant  treasurer,  the  Cashier, any  assistant  cashier,  any trust
officer  or  assistant  trust  officer,  the  Controller  and  any  assistant
controller  or any  other  officer  of  the  Trustee  customarily  performing
functions similar to those  performed by any of the above designated officers
and also, with respect to a particular matter, any other officer to whom such
matter is  referred because  of such officer's  knowledge of  and familiarity
with the particular subject.

          "Restricted Class":   With  respect to  any Distribution  Date, any
Class of Class  B Certificates for which the  Prepayment Distribution Trigger
is not satisfied.

          "Scheduled  Collection Period":   With respect to  any Distribution
Date, the calendar month preceding the month of such Distribution Date.

          "Scheduled Principal Amount":   With respect to either  Loan Group,
the aggregate amount  described in clause  (A) of the  definition of Class  A
Principal Distribution Amount but without that amount being multiplied by the
Senior Percentage (other than the  Discount Fraction of such Stated Principal
Balance with respect to any Discount Mortgage Loan).

          "Seller":  Novus Financial Corporation,  in its capacity as  seller
of the Mortgage Loans to the Depositor.

          "Senior  Accelerated Percentage":  With respect to any Distribution
Date and each Certificate Group, the percentage indicated below:

                                                  Senior Accelerated
      Distribution Date                         Distribution Percentage
  -------------------------                     -----------------------

  April 1998 through                      100%
  March 2003  . . . . . . . . . . .

  April 2003 through                      the   related   Senior  Percentage,
  March 2004  . . . . . . . . . . .       plus 70% of the  sum of the related
                                          Subordinate Percentage

  April 2004 through                      the   related  Senior   Percentage,
  March 2005  . . . . . . . . . . .       plus 60% of the  sum of the related
                                          Subordinate Percentage

  April 2005 through                      the   related   Senior  Percentage,
  March 2006  . . . . . . . . . . .       plus 40% of the sum  of the related
                                          Subordinate Percentage


  April 2006 through                      the   related  Senior   Percentage,
  March 2007  . . . . . . . . . . .       plus 20% of the  sum of the related
                                          Subordinate Percentage


  April 2007 and                          the related Senior Percentage
  thereafter  . . . . . . . . . . .


provided, however, (i) that any scheduled reduction to the Senior Accelerated
Percentage for either Certificate Group described above shall not occur as of
any  Distribution  Date  unless either  (a)(1)(x)  the  outstanding principal
balance of the Mortgage  Loans in the related Mortgage Loan  Group delinquent
60 days or  more averaged over  the last six months,  as a percentage  of the
aggregate outstanding Class Balance of the Class B Certificates averaged over
the  last six  months, is  less  than 50%  or (y)  the  outstanding principal
balance  of the Mortgage Loans in the  related Mortgage Loan Group delinquent
60 days  or more averaged over  the last six  months, as a percentage  of the
aggregate outstanding principal balance of  all Mortgage Loans in the related
Mortgage Loan Group,  averaged over the last  six months, does not  exceed 2%
and (2) Realized Losses on the  Mortgage Loans to date for such  Distribution
Date if occurring during the sixth, seventh, eighth, ninth or tenth  year (or
any year thereafter) after the Closing Date are less than 30%, 35%, 40%,  45%
or  50%,  respectively,  of  the  Original  Class Balances  of  the  Class  B
Certificates in  the related  Mortgage Loan Group  or (b)(1)  the outstanding
principal balance of the  Mortgage Loans in  the related Mortgage Loan  Group
delinquent 60 days or more averaged over the last six months, as a percentage
of  the aggregate outstanding principal balance of  all Mortgage Loans in the
related Mortgage  Loan Group,  averaged over  the last  six months,  does not
exceed 4%  and  (2) Realized  Losses on  the Mortgage  Loans  in the  related
Mortgage Loan Group to date for any Distribution Date if occurring during the
sixth, seventh,  eighth, ninth or  tenth (or any  year thereafter) after  the
Closing Date  are less than 10%, 15%,  20%, 25% or 30%,  respectively, of the
excess of then outstanding principal balance  of such Mortgage Loans over the
then outstanding aggregate  Class Balance of  the related Certificate  Group.
Notwithstanding  the foregoing,  upon  the reduction  of the  aggregate Class
Balance of  the Class  A Certificates  of a  Certificate Group  to zero,  the
Senior Accelerated Percentage  for such Certificate Group shall thereafter be
0%.

          "Senior Percentage":   With respect to any Distribution  Date and a
Certificate  Group, a  fraction,  expressed  as a  percentage,  equal to  the
aggregate Class Balance of the Class A Certificates of such Certificate Group
immediately prior to such Distribution  Date, divided by the aggregate Stated
Principal Balance of the Mortgage Loans  (other than the Discount Fraction of
the Stated Principal Balance  of the Discount Mortgage Loans) in  the related
Loan  Group;  provided   that  on  each   Distribution  Date  following   the
Distribution Date on  which the Class Balances of the Class A Certificates of
the  other Certificate  Group are  reduced to  zero, the  "Senior Percentage"
shall  equal  the  aggregate  Class  Balance  of  the  Class  A  Certificates
immediately prior to such Distribution  Date, divided by the aggregate Stated
Principal Balance  of the Mortgage Loans in both  Loan Groups (other than the
Discount Fraction  of the Stated  Principal Balance of the  Discount Mortgage
Loans).

          "Servicer":    Novus   Financial  Corporation,  its   successor  in
interest, or any successor servicer appointed as herein provided.

          "Servicer Remittance Date":   The 18th day of  each calendar month,
or  if such  18th  day is  not  a Business  Day,  the immediately  succeeding
Business Day.

          "Servicing Advances":  All customary, reasonable and necessary "out
of pocket"  costs and  expenses (including attorneys'  fees and  expenses and
fees of real estate  brokers) incurred in the performance by  the Servicer of
its servicing  obligations, including,  but not limited  to, the cost  of (i)
compliance with  the Servicer's obligations  set forth in Section  3.01, (ii)
the preservation,  restoration and protection of a  Mortgaged Property, (iii)
obtaining any  Insurance Proceeds or  any Liquidation Proceeds of  the nature
described in clauses (i) - (iii) of the definition of "Liquidation Proceeds",
(iv)  any enforcement  or judicial  proceedings with  respect to  a Mortgaged
Property, including  foreclosures, and  (v) the  management, maintenance  and
liquidation of any REO Property.

          "Servicing  Fee":   With respect  to  each Mortgage  Loan, the  fee
payable to the Servicer pursuant to Section 3.14.

          "Servicing Fee Rate":  0.25% per annum.

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

          "Simple Interest Excess":   With respect to  any Distribution Date,
shall have the meaning set forth in Section 3.14.

          "Simple  Interest Shortfall":   With  respect  to any  Distribution
Date, shall have the meaning set forth in Section 3.20.

          "Simple Interest  Reserve Funds":   The REMIC Reserve Fund  and the
Outside Reserve Fund.

          "Single Certificate":  For purposes of Section 4.02, a hypothetical
Certificate of any Class of Certificates evidencing a $1,000 denomination.

          "Special Hazard Amount":  As of the Closing Date $3,036,384, and as
of any Distribution Date, an amount  equal to the lesser of (a) the  greatest
of (i) the product  of 1.00% multiplied by the outstanding  principal balance
of all  Mortgage Loans  on the Distribution  Date immediately  preceding such
anniversary, (ii)  twice the  outstanding principal balance  of the  Mortgage
Loan in the Trust Fund  which has the largest outstanding  principal balance,
on the Distribution Date immediately preceding such anniversary and (iii) the
aggregate  outstanding principal  balance (as  of  the immediately  preceding
Distribution Date) of the Mortgage  Loans in any single five-digit California
zip  code area  with  the  largest  amount of  Mortgage  Loans  by  aggregate
principal  balance as  of such  anniversary and (b)  the Special  Hazard Loss
Amount as of the Closing Date less the amount, if any, of losses attributable
to Special  Hazard Losses  incurred since  the Closing  Date.   All principal
balances for  the purpose  of this definition  will be  calculated as  of the
first  day of the month preceding  such Distribution Date after giving effect
to scheduled  installments of  principal and interest  on the  Mortgage Loans
then due, whether or not paid.

          "Special Hazard Loss":  Any Realized Loss not in excess of the cost
of the lesser  of repair or replacement  of a Mortgaged Property  suffered by
such Mortgaged Property on account of direct physical loss, exclusive  of (i)
any loss  of a type  covered by a hazard  policy or a  flood insurance policy
required to be maintained in respect  of such Mortgaged Property pursuant  to
Section 3.10, except to the extent of the portion of such loss not covered as
a result of any circumstance provision and (ii) any Extraordinary Loss.

          "Startup Day":  The day designated as such in Section 2.06(b).

          "Stated Principal Balance":  With  respect to any Mortgage Loan, as
of any date of determination, (a) the Cut-off Date Balance, minus (c) the sum
of:

          (i)  the  principal portion  of each  Monthly Payment  due  on such
     Mortgage Loan after  the Cut-off Date, to  the extent received  from the
     Mortgagor   or   advanced   by   the   Servicer   and   distributed   to
     Certificateholders before such date of determination;

          (ii) all Principal  Prepayments in  Full received  with respect  to
     such Mortgage  Loan after the Cut-off Date, to the extent distributed to
     Certificateholders before such date of determination;

          (iii)     the  principal  portion  of all  Insurance  Proceeds  and
     Liquidation Proceeds received  with respect to such  Mortgage Loan after
     the Cut-off Date, to the extent distributed to Certificateholders before
     such date of determination; and

          (iv) any reduction  in the  outstanding principal  balance of  such
     Mortgage Loan resulting from a Realized Loss that occurred  prior to the
     end of  the Unscheduled  Collection Period for  the most  recently ended
     Distribution Date.

A  Mortgage Loan shall be deemed to be part  of the Trust Fund and to have an
outstanding Stated Principal  Balance through and including  the Distribution
Date on which the proceeds, if any, received in connection with a Liquidation
Event in respect thereof are to be distributed to Certificateholders.

          "Subordinate Percentage":   With respect to  either Loan Group  and
any Distribution Date, the excess of 100%  over the related Senior Percentage
for such Distribution Date; provided that on each Distribution Date following
the Distribution Date on which the Class  Balances of the Class A Certificate
related  to the  other  Loan  Group are  reduced  to zero,  the  "Subordinate
Percentage" will equal 100% over the Senior Percentage calculated pursuant to
the provision to the definition of "Senior Percentage".

          "Subordinate Principal Distribution  Amount":  With respect  to any
Distribution Date,  the aggregate of  the sum of  the following amounts  from
each Loan Group:

          (A)  the related Subordinate Percentage  for such Distribution Date
     of the Scheduled Principal Amount for each Mortgage Loan  Group and such
     Distribution Date;

          (B)     the  related  Subordinated  Prepayment  Percentage  of  the
     Unscheduled Principal Amount for each  Loan Group and such  Distribution
     Date; and

          (C)   any  amounts  described in  clauses  (A) and  (B)  above,  as
     determined for any previous Distribution Date, that remain undistributed
     to the extent that such amounts  are not attributable to Realized Losses
     which  have   been  allocated  to   a  subordinate  Class  of   Class  B
     Certificates; provided, however, that such amount shall in no event
                   --------  -------
     exceed the outstanding Class Balance  of such  Class  of   Certificates
     immediately prior to such date.

          "Subordinated  Prepayment Percentage":  With respect to either Loan
Group and any Distribution  Date, the excess of 100% over  the related Senior
Accelerated Percentage for such Distribution Date.

          "Subservicer":   Any subservicer which is subservicing the Mortgage
Loans pursuant to a  Subservicing Agreement.  Any subservicer shall  meet the
qualifications set forth in Section 3.21.

          "Subservicer Remittance Date":  Shall have the meaning set forth in
Section 3.26.

          "Subservicing Account":    Shall  have  the meaning  set  forth  in
Section 3.26.

          "Subservicing Agreement":   An agreement  between the Seller  and a
Subservicer for the servicing of the Mortgage Loans.

          "Tax Matters Person":  The "tax matters person" (as  defined in the
REMIC Provisions) of the REMIC created hereunder.

          "Tax Returns":   The federal income tax return  on Internal Revenue
Service Form 1066,  U.S.  Real Estate Mortgage Investment  Conduit Income Tax
Return,  including Schedule Q thereto,  Quarterly Notice to Residual Interest
Holders  of REMIC  Taxable Income or  Net Loss  Allocation, or  any successor
forms, to be filed on behalf of the Trust Fund due to its classification as a
REMIC  under  the   REMIC  Provisions,  together  with  any   and  all  other
information, reports or returns that may  be required to be furnished to  the
Certificateholders or  filed with the  Internal Revenue Service or  any other
governmental taxing  authority under  any applicable  provisions of  federal,
state or local tax laws.

          "Trust  Fund":    The segregated  pool  of  assets subject  hereto,
constituting  the trust  created  hereby and  to  be administered  hereunder,
consisting  of:  (a) the Mortgage  Loans as from time  to time are subject to
this Agreement and all payments under and  proceeds of the (i) Mortgage Loans
received  after the  Cut-off Date  (exclusive  of payments  of principal  and
interest due  and payable  on the  Mortgage Loans  on or  before the  Cut-off
Date), together with all documents included in the related Mortgage File; (b)
such funds or  assets as from time  to time are  deposited in the  Collection
Account, the Distribution  Account or the Simple Interest  Reserve Funds and,
if established,  the REO Account; (c) any REO Property; (d) the rights of the
Mortgagee under  all Insurance  Policies with respect  to the  Mortgage Loans
listed on the Mortgage Loan Schedule.

          "Trustee":   Norwest Bank  Minnesota, N.A., a  national association
organized under  the laws of the United States  or its successor in interest,
or any successor trustee appointed as herein provided.

          "Trustee Fee":  With respect to each Mortgage Loan, the fee payable
to the Trustee pursuant to Section 8.05.

          "Trustee Fee Rate":  0.0035% per annum.

          "UCC  Financing Statement":   A  financing  statement executed  and
filed pursuant  to the Uniform Commercial Code, as  in effect in the relevant
jurisdiction,  or, in the  case of  Louisiana or  the Commonwealth  of Puerto
Rico,  the  comparable  provisions  of  Louisiana  or  Puerto  Rico  law,  as
applicable.

          "Uninsured Cause":   Any cause of  damage to property subject  to a
Mortgage such that  the complete restoration  of such  property is not  fully
reimbursable by  the hazard  insurance policies  or flood insurance  policies
required to be maintained pursuant to Section 3.10.

          "United  States Person":    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 or the District
of  Columbia (except,  in the  case  of a  partnership, Treasury  regulations
provide otherwise),  an estate whose  income from sources without  the United
States is  includible in  gross income for  United States federal  income tax
purposes regardless of its connection with the conduct of a trade or business
within the United States, or  a trust if a court within the  United States is
able  to exercise primary supervision of  the administration of the trust and
one  or  more  United  States  persons  have  the  authority  to  control all
substantial decisions of the trust.

          "Unscheduled  Collection Period":  With respect to any Distribution
Date,  the period from the 16th day of  the month preceding the month of such
Distribution  Date through  the 15th day  of the  month of  such Distribution
Date.

          "Unscheduled Principal Amount":  With respect to either Loan Group,
the aggregate amount described in clauses (B),  (C) and (D) of the definition
of  Class A  Principal  Distribution  Amount but  without  that amount  being
multiplied by the Senior Accelerated Percentage.

          "Voting Rights":   The portion of the  voting rights of all  of the
Certificates which is allocated to any Certificate.  97% of all of the Voting
Rights shall  be allocated  among the Holders  of Regular  Certificates other
than the Class X Certificates, 1% of all the Voting Rights shall be allocated
among the Holders  of the  Class X-1 Certificates,  1% of  all of the  Voting
Rights shall be  allocated among the Holders  of the Class  X-2 Certificates,
and  1% of all of the  Voting Rights shall be  allocated among the Holders of
the  Class  R  Certificates.     Voting  Rights  allocated  to  a   Class  of
Certificateholders  shall  be  allocated  among  such  Certificateholders  in
proportion   to  the  Percentage  Interests  evidenced  by  their  respective
Certificates.

          "Weighted  Average  Net  Mortgage  Rate":    With  respect  to  any
Distribution Date, the weighted average (by outstanding principal balance) of
the Net  Mortgage Rates  on the  Mortgage Loans as  of the  first day  of the
related Scheduled Collection Period as determined by the Servicer.


                                  ARTICLE II

                        CONVEYANCE OF MORTGAGE LOANS;
                      ORIGINAL ISSUANCE OF CERTIFICATES

          SECTION 2.01.  Conveyance of Mortgage Loans.

          (a)  The  Depositor, concurrently  with the execution  and delivery
hereof, does  hereby assign to  the Trustee  without recourse all  the right,
title and interest of the  Depositor, including any security interest therein
for the  benefit  of the  Depositor,  in, to  and  under the  Mortgage  Loans
identified on the Mortgage Loan Schedule, and all other assets included or to
be included  in the  Trust Fund  for the  benefit  of the  Certificateholders
including, but not limited to, its security interest in and to any Additional
Collateral for the Dual Collateral Loans and  its rights under the pledge and
security agreement and the account control agreement for each Dual Collateral
Loan.   Such  assignment  includes  all interest  and  principal received  or
receivable on or with  respect to the Mortgage Loans (other  than payments of
principal  and interest  due and  payable on  the Mortgage  Loans  before the
Cut-off  Date).   The transfer  of the  Mortgage Loans  and related  property
accomplished  hereby is  absolute  and,  notwithstanding  Section  10.07,  is
intended by the parties to constitute a sale.

          (b)  In connection with the  Depositor's assignment, the  Depositor
does  hereby deliver  to,  and  deposit with,  the  Trustee,  or the  initial
Custodian as the  agent of the Trustee,  the Mortgage File for  each Mortgage
Loan  so assigned registered in  the name of  the Trustee or  endorsed by the
Seller, without recourse,  in blank  or to the  order of the  Trustee.   With
respect to  each Dual Collateral Loan, the Depositor  shall cause to be filed
in the appropriate recording  office a UCC-3 statement  giving notice of  the
assignment  of the  related  security  interest to  the  Trust  Fund and  the
Servicer  shall  thereafter   cause  the  timely  filing   of  all  necessary
continuation statements with regard to such financing statements.

          (c)  The Seller  shall, as  to each Mortgage  Loan on  the Mortgage
Loan Schedule, promptly (and in any event within 45 days of the Closing Date)
cause  the  assignment of  the  Mortgage  specified in  clause  (iii)  of the
definition of "Mortgage File" to be submitted for recording or filing, at its
own expense, in the appropriate public office for real property records.  Any
such assignment  delivered in blank  shall be completed  to the order  of the
Trustee  prior to  recording.   Each such  assignment shall  reflect  that it
should be returned by the public  recording office following recording to the
Servicer.  Upon receipt of each such assignment,  the Servicer shall promptly
forward the  same to Norwest  Bank Minnesota, N.A.  as Trustee.  If  any such
assignment  is lost  or returned  unrecorded or unfiled  because of  a defect
therein,  the  Seller  shall  promptly  prepare or  cause  to  be  prepared a
substitute therefor  or cure such defect, as the  case may be, and thereafter
cause the same to be duly recorded or filed.

          (d)  The  Servicer shall  cause the  endorsements  on the  Mortgage
Note, the Assignment of Mortgage and the assignment of security agreement.

          (e)  All  documents  and  records  in  the  Depositor's  possession
relating  to the  Mortgage Loans  that are  not required  to be  a part  of a
Mortgage File in accordance with the definition thereof shall be delivered to
the Servicer  on or before the Closing Date and shall be held by the Servicer
in trust for the benefit of the Trustee on behalf of the Certificateholders.

          SECTION 2.02.  Acceptance by Trustee.

          (a)  On or prior to the Closing Date, the Trustee shall deliver  to
the Depositor and the Trustee an Initial Certification in the form  set forth
in Exhibit G (the  "Initial Certification").  The  Trustee, by the  execution
and  delivery  of  this  Agreement,  acknowledges  receipt,  subject  to  the
provisions of  Section  2.01 and  to any  exceptions noted  on any  exception
report to  the Initial Certification,  of the documents specified  in clauses
(i) and  (ii) of the  definition of "Mortgage  File" (it being  herein agreed
that the Trustee is not  under any obligation to, and in fact  does not, make
any representation as to whether any of  the other documents specified in the
definition of "Mortgage  File" exist or are  required to be delivered  to it)
and all other assets included in the  Trust Fund in good faith, and  declares
that it  and the Servicer  hold and  will hold such  documents and  the other
documents delivered  to it constituting the Mortgage Files, and that it holds
or  will hold such other assets included in  the Trust Fund, in trust for the
exclusive use and benefit of all present and future Certificateholders.

          (b)   Within 90 days of the Closing Date, the Trustee shall deliver
to the Depositor and Servicer an interim  certification in the form set forth
in Exhibit H.  Within 180 days of the Closing Date, the Trustee shall deliver
to the Depositor  and Servicer a Final Certification in the form set forth in
Exhibit I (the "Final Certification").  

          (c)  If,  in  the process  of  reviewing  the  Mortgage Files,  the
Trustee  finds any  document or documents  constituting a part  of a Mortgage
File not to have been properly executed,  or to be missing or to be defective
on its face in any material respect, the Trustee shall promptly so notify the
Servicer and  the Depositor.   If the  Seller does  not correct or  cure such
omission or  defect within 90 days  from the date  of such notice  the Seller
shall purchase  such Mortgage Loan from the Trust  Fund at its Purchase Price
within 90 days from the date of such notice.  The Purchase Price for any such
Mortgage shall be deposited or caused to  be deposited by the Servicer in the
Collection Account and,  upon receipt by the Trustee  of written notification
of such deposit signed by a Servicing  Officer, the Trustee or any Custodian,
as the case may be, shall release to the Seller the related Mortgage File and
the  Trustee  shall execute  and  deliver  such  instruments of  transfer  or
assignment prepared by the  Servicer, in each case without recourse, as shall
be necessary to vest in the  Seller or its designee, as the case  may be, any
Mortgage  Loan released  pursuant hereto  and thereafter  such Mortgage  Loan
shall not  be part of the Trust  Fund.  It is understood  and agreed that the
obligation of the Seller to so cure or purchase any Mortgage Loan as to which
a material  defect in  or omission  of a  constituent  document exists  shall
constitute the  sole remedy respecting  such defect or omission  available to
Certificateholders or the Trustee on behalf of the Certificateholders.

          SECTION 2.03.  Representations and Warranties of  the Depositor and
                         the Servicer.

          (a)  The  Depositor hereby represents and warrants to and covenants
with the Trustee and the Servicer, as of the Closing Date, that:

          (i)  The  Depositor   is  a  corporation  duly  organized,  validly
     existing and in good standing under the laws of the State of Delaware.

          (ii) The execution and delivery of this Agreement by the Depositor,
     and  the performance and compliance with  the terms of this Agreement by
     the Depositor,  will not  violate the Depositor's  charter or  bylaws or
     constitute a default (or  an event which, with notice or  lapse of time,
     or both, would  constitute a default) under, or result in the breach of,
     any  material agreement or  other instrument to  which it is  a party or
     which is applicable to it or any of its assets.

          (iii)     The Depositor has  the full power and authority  to enter
     into and consummate all transactions contemplated by this Agreement, has
     duly   authorized  the  execution,  delivery  and  performance  of  this
     Agreement, and has duly executed and delivered this Agreement.

          (iv) This Agreement,  assuming  due  authorization,  execution  and
     delivery by the Trustee and the Servicer, constitutes a valid, legal and
     binding obligation of  the Depositor, enforceable against  the Depositor
     in  accordance  with  the  terms  hereof,  subject  to   (A)  applicable
     bankruptcy,  insolvency,  reorganization,   moratorium  and  other  laws
     affecting  the enforcement  of  creditors'  rights  generally,  and  (B)
     general principles of equity, regardless  of whether such enforcement is
     considered in a proceeding in equity or at law.

          (v)  The Depositor  is not in  violation of, and its  execution and
     delivery of this  Agreement and its performance and  compliance with the
     terms of this Agreement will not constitute a violation of, any law, any
     order or  decree of any  court or arbiter,  or any order,  regulation or
     demand of  any  federal,  state  or  local  governmental  or  regulatory
     authority, which violation, in the Depositor's good faith and reasonable
     judgment,  is  likely to  affect  materially  and adversely  either  the
     ability of the Depositor to perform its obligations under this Agreement
     or the financial condition of the Depositor.

          (vi) The  transfer  of  the  Mortgage   Loans  to  the  Trustee  as
     contemplated herein requires no regulatory approval, other than any such
     approvals as have been obtained, and is not subject to any bulk transfer
     or similar law in effect in any applicable jurisdiction.

          (vii)     No  litigation  is  pending  or,   to  the  best  of  the
     Depositor's  knowledge,  threatened  against  the  Depositor  which,  if
     determined adversely to the Depositor, would prohibit the Depositor from
     entering  into   this  Agreement  or,  in  the  Depositor's  good  faith
     reasonable judgment, is likely to materially and adversely affect either
     the  ability of  the Depositor  to  perform its  obligations under  this
     Agreement or the financial condition of the Depositor.

          (b)  The  Servicer hereby represents, warrants and covenants to the
Trustee and the Depositor, as of the Closing Date, that:

          (i)  The Servicer is a corporation duly organized, validly existing
     and in good standing under the laws of the State of Delaware and has all
     licenses necessary to carry on  its business as now being conducted  and
     is licensed, qualified  and in good  standing in each  state wherein  it
     owns  or leases any material properties or where a Mortgaged Property is
     located, if the laws of such state require licensing or qualification in
     order to conduct business of the type  conducted by the Servicer, and in
     any  event the Servicer is in compliance with the laws of any such state
     to  the extent  necessary to  ensure the  enforceability of  the related
     Mortgage Loan and the servicing of such Mortgage Loan in accordance with
     the terms of  this Agreement; as of  the Closing Date, the  Servicer had
     the  full corporate  power, authority  and  legal right  to execute  and
     deliver this Agreement  and to  perform its  obligations hereunder;  the
     execution, delivery  and performance  of this  Agreement (including  all
     instruments of transfer  to be delivered pursuant to  this Agreement) by
     the  Servicer  and  the consummation  of  the  transactions contemplated
     hereby have  been duly  and validly authorized;  this Agreement  and all
     agreements contemplated hereby have been duly executed and delivered and
     constitute the valid, legal, binding and enforceable obligations of the
     Servicer, regardless of whether such enforcement is sought in a
     proceeding in equity or at law; and all requisite corporate action has
     been taken by the Servicer to make this Agreement and all agreements
     contemplated hereby valid and binding upon the Servicer in accordance
     with their terms;

          (ii) Neither  the execution  and delivery  of  this Agreement,  the
     consummation  of   the  transactions   contemplated   hereby,  nor   the
     fulfillment  of or  compliance with  the  terms and  conditions of  this
     Agreement, will conflict with or result in a breach of any of the terms,
     conditions or  provisions of  the Servicer s charter  or by-laws  or any
     legal restriction or  any agreement or instrument to  which the Servicer
     is now  a party or  by which  it is  bound, or constitute  a default  or
     result in an acceleration under any  of the foregoing, or result in  the
     violation of  any law,  rule, regulation, order,  judgment or  decree to
     which the Servicer or its property is subject, or result in the creation
     or  imposition of any  lien, charge  or encumbrance  that would  have an
     adverse effect  upon any of its properties pursuant  to the terms of any
     mortgage, contract,  deed of  trust or other  instrument, or  impair the
     ability of the  Trust to realize on the Mortgage Loans, impair the value
     of the Mortgage Loans, or impair the ability of the Trust to realize the
     full mortgage insurance benefits accruing pursuant to this Agreement; 

          (iii)   The Servicer is an approved seller/servicer of conventional
     residential adjustable and fixed rate  Mortgage Loans for FNMA or FHLMC,
     with the facilities, procedures, and experienced personnel necessary for
     the sound  servicing of mortgage loans of the  same type as the Mortgage
     Loans.    The  Servicer  is  duly  qualified,  licensed,  registered and
     otherwise authorized under all applicable federal, state and local laws,
     and  regulations and  is in  good standing  to enforce,  originate, sell
     mortgage  loans  to,  and service  mortgage  loans  in the  jurisdiction
     wherein the Mortgaged  Properties are located for either  FNMA or FHLMC,
     and no  event has  occurred, including but  not limited  to a  change in
     insurance coverage, which would make  the Servicer unable to comply with
     either FNMA  or FHLMC  eligibility requirements  or which  would require
     notification to any of the FNMA or FHLMC;

          (iv)  The Servicer 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 Servicer, for accounting  and tax purposes,
     as compensation  for the  servicing and administration  of the  Mortgage
     Loans pursuant to this Agreement;

          (v)  The Servicer does not believe,  nor does it have any reason or
     cause  to  believe, that  it  cannot  perform  each and  every  covenant
     contained in this Agreement; the Servicer is solvent;

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

          (vii)    No  consent,  approval,  authorization  or  order  of,  or
     registration  or filing  with, or  notice to  any court  or governmental
     agency or  body including HUD,  the FHA  or the VA  is required for  the
     execution, delivery and performance by  the Servicer of or compliance by
     the Servicer with  this Agreement or the  sale of the Mortgage  Loans or
     the consummation  of the transactions contemplated by this Agreement, or
     if required, such approval has been obtained prior to the Closing Date;

          (viii)  The Mortgage Note, the Mortgage, the assignment of mortgage
     and  any other documents  required to be delivered  with respect to each
     Mortgage  Loan pursuant  to this  Agreement  shall be  delivered to  the
     Trustee  all  in  compliance  with the  specific  requirements  of  this
     Agreement.  With respect to each Mortgage Loan, the Servicer will  be in
     possession of  a complete  Mortgage File, except  for such  documents as
     will be delivered to the Trustee; 

          (ix)   Neither this Agreement  nor any statement, report,  form, or
     other document furnished  or to be furnished pursuant  to this Agreement
     or  the Purchase  and Warranties  Agreement  or in  connection with  the
     transactions contemplated  hereby contains  or will  contain any  untrue
     statement  of fact or  omits or will  omit to state a  fact necessary to
     make the statements contained herein or therein not misleading; and

          (x)  The Servicer 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.

          (c)  The  Depositor hereby represents and warrants to and covenants
with the Trustee and the Servicer with  respect to each Mortgage Loan, as  of
the Closing Date, or as of such other date specifically expressly provided in
this Section 2.03(c), that:

          (i)  The Depositor  is the sole  owner and holder of  such Mortgage
     Loan.

          (ii) The Depositor has full right and authority to sell, assign and
     transfer such Mortgage Loan.

          (iii)     The Depositor is transferring such Mortgage Loan free and
     clear  of any  and all  liens,  pledges, charges  or security  interests
     created by the Depositor encumbering such Mortgage Loan.

          (d)  The Depositor,  as assignee of  the Seller under  the Purchase
and Warranties Agreement,  hereby assigns to  the Trustee for the  benefit of
Certificateholders all  of its right,  title and interest  in respect of  the
Purchase and  Warranties Agreement.   Insofar as the Purchase  and Warranties
Agreement relates to the representations and warranties made by the Seller in
respect of such  Mortgage Loan and any  remedies provided thereunder for  any
breach of such representations and warranties, such right, title and interest
may  be  enforced  by   the  Servicer  or  the  Trustee  on   behalf  of  the
Certificateholders.  

          (e)  It  is  understood  and agreed  that  the  representations and
warranties  set forth in  this Section 2.03  shall survive  the execution and
delivery of this Agreement, and shall inure to the benefit of the Persons for
whose  benefit they  were  made for  so long  as  the Trust  Fund remains  in
existence.  Upon discovery by the  Depositor, the Servicer or the Trustee  of
any breach of any of the  foregoing representations and warranties, the party
discovering  such  breach shall  give  prompt  written  notice to  the  other
parties.

          SECTION 2.04.  Repurchase  of  Mortgage   Loans  for  Breaches   of
                         Representation and Warranty.

          (a)  Within 90  days of the  earlier of discovery by  the Depositor
of,  or receipt  by the Depositor  of written  notice from the  Servicer, the
Trustee  or  any  Certificateholder,  specifying  in  reasonable  detail  the
existence of a breach of any representation  or warranty of the Depositor set
forth in  Section 2.03(a) or  Section 2.03(c) which materially  and adversely
affects  the value of  any Mortgage Loan,  the Depositor shall  at its option
either (A) in  all material  respects cure  such breach or  (B) purchase  the
affected Mortgage Loan from the Trustee at the Purchase Price.

          The purchase of any Mortgage Loan by the Depositor pursuant to this
Section  2.04(a) shall be effected  by delivering the Purchase Price therefor
to the  Servicer for deposit in the Collection  Account, together with (i) an
Opinion of Counsel to the effect that such purchase will not result in a  tax
on "prohibited  transactions" under  the REMIC  Provisions or  jeopardize the
REMIC status of the  Trust Fund, and (ii)  a written certification as  to the
amount of the Purchase  Price to be  paid.  The Trustee,  upon receipt of  an
Officer's Certificate to  the effect that such  deposit has been made,  shall
release or cause  to be released to  the Depositor the related  Mortgage File
and shall execute and deliver such instruments of transfer or assignment  (in
recordable form if recording is  appropriate), in each case without recourse,
as  shall be necessary  to vest in  the Depositor any  Mortgage Loan released
pursuant  hereto.   In connection  with such  repurchase, the  Servicer shall
release the related Credit File to the Depositor.

          (b)  Within 90 days of the earlier of discovery by the Servicer of,
or receipt by  the Servicer of written notice from the Depositor, the Trustee
or any Certificateholder, specifying in  reasonable detail the existence of a
breach of any representation or warranty of the Servicer set forth in Section
2.03(b)  which materially  and adversely  affects the  value of  any Mortgage
Loan, the Servicer  shall at its option  either (A) in all  material respects
cure such breach or (B) purchase the  affected Mortgage Loan from the Trustee
at the Purchase Price.

          The purchase of any Mortgage Loan by the  Servicer pursuant to this
Section  2.04(b) shall be effected by depositing the Purchase  Price therefor
to the  Trustee in the Distribution Account, together  with (i) an Opinion of
Counsel  to  the effect  that  such purchase  will  not result  in  a tax  on
"prohibited transactions" under the REMIC Provisions or jeopardize  the REMIC
status  of the Trust Fund, and (ii) a  written certification as to the amount
of the Purchase Price to be paid.  The Trustee, upon receipt of such deposit,
shall release or  cause to be released  to the Servicer the  related Mortgage
File and shall execute and deliver such instruments of transfer or assignment
(in  recordable form  if  recording  is appropriate),  in  each case  without
recourse, as  shall be necessary  to vest in  the Servicer any  Mortgage Loan
released pursuant hereto.   In connection with such  repurchase, the Servicer
shall release the related Credit File to itself.

          (c)  Within 90 days  of the earlier of discovery  by the Depositor,
the  Servicer, the  Trustee  or  any Custodian  of  written  notice from  the
Servicer,  the Trustee  or any  Certificateholder,  specifying in  reasonable
detail the existence  of a breach of  any representation or warranty  made in
the Purchase  and Warranties Agreement  (which, for purposes hereof,  will be
deemed to  include any  other cause  giving rise to  a repurchase  obligation
under the Purchase and  Warranties Agreement) in respect of any Mortgage Loan
which materially  and adversely affects the  value of any Mortgage  Loan, the
Seller  shall at  its option either  (A) in  all material respects  cure such
breach  or (B) purchase  the affected Mortgage  Loan from the  Trustee at the
Purchase Price.

          The purchase  of any Mortgage Loan  by the Seller pursuant  to this
Section 2.04(c) shall  be effected by delivering the  Purchase Price therefor
to the Trustee  for deposit in the Distribution Account, together with (i) an
Opinion of Counsel to  the effect that such purchase will not result in a tax
on "prohibited transactions"  under the  REMIC Provisions  or jeopardize  the
REMIC status  of the Trust Fund, and  (ii) a written certification  as to the
amount of the Purchase Price to  be paid.  The Trustee, upon receipt  of such
deposit, shall release  or cause to  be released to  the Seller, the  related
Mortgage File  and shall execute and deliver  such instruments of transfer or
assignment (in  recordable form  if recording is  appropriate), in  each case
without recourse, as  shall be necessary to  vest in the Seller  any Mortgage
Loan  released pursuant  hereto.   In  connection with  such repurchase,  the
Servicer shall release the related Credit File to the Seller.

          (d)  The Seller hereby  acknowledges the assignment to  the Trustee
for the benefit of the Certificateholders of the right, title and interest of
the Depositor under the  Purchase and Warranties Agreement and agrees to cure
or  purchase from the Trust  Fund any Mortgage Loan pursuant  to the terms of
the Purchase and Warranties Agreement.

          (e)  It is understood  and agreed that the provisions  set forth in
Section 2.04(a)  and Section 2.04(b)  of this Agreement shall  constitute the
sole remedies available  to the Certificateholders, or the  Trustee on behalf
of the Certificateholders, respecting  any breach of the representations  and
warranties  contained  in  Sections 2.03(a),  2.03(b),  2.03(c)  and 2.03(d),
respectively, of this Agreement.

          SECTION 2.05.  Execution of Certificates.

          The Trustee acknowledges the assignment to it of the Mortgage Loans
and,  concurrently  with  such  assignment,  has  executed   and  caused  the
Certificate Registrar to authenticate and deliver to or upon the order of the
Depositor, in exchange for the Mortgage  Loans, receipt of which (subject  to
Section   2.02)   is   hereby  acknowledged,   Certificates   in   authorized
denominations evidencing beneficial ownership of the entire Trust Fund.

          SECTION 2.06.  Miscellaneous REMIC Provisions.

          (a)  The Class  A-1, Class  A-2, Class A-3,  Class A-4,  Class A-5,
Class PO, Class X-1,  Class X-2, Class B-1, Class B-2,  Class B-3, Class B-4,
Class B-5,  Class  B-6, Class  B-7  and  Class B-8  Certificates  are  hereby
designated as  "regular interests", and  the Class R Certificates  are hereby
designated as  the single class of "residual interest"  in the Trust Fund for
purposes  of Section 860G(a)(2) of Subchapter M of Chapter 1 of Subtitle A of
the Code.

          (b)  The Closing Date is hereby  designated as the "Startup Day" of
the REMIC within the meaning of Section 860G(a)(9) of the Code.

          (c)  The Holder  of Class  R Certificates  evidencing the  greatest
Percentage Interest in such Class is hereby designated, and by the acceptance
of its Class R Certificates agrees to act, as Tax Matters Person.

          (d)  The  Tax  Matters  Person  hereby  irrevocably  authorizes the
Trustee to be its attorney-in-fact for purposes of signing all Tax Returns.

          (e)  Solely for purposes of satisfying Section  1.860G-l(a)(4)(iii)
of  the Treasury regulations,  and based  upon certain  assumptions described
below, the "latest possible maturity date" of the Regular Certificates is the
Latest Possible Maturity Date.


                               ARTICLE III

                         ADMINISTRATION AND SERVICING
                              OF THE TRUST FUND

          SECTION 3.01.  Servicer to Act as  Servicer; Administration of  the
                         Trust Fund.

          (a)  The Servicer shall  service and administer the  Mortgage Loans
on behalf  of the Trustee and in the best interests of and for the benefit of
the  Certificateholders (as  determined by  the  Servicer in  its good  faith
reasonable judgment)  in accordance  with applicable law,  the terms  of this
Agreement and the terms of the  respective Mortgage Loans and, to the  extent
consistent with the  foregoing, in the same  manner in which it  services and
administers single-family mortgage  loans for its  own portfolio, giving  due
consideration  to  customary  and  usual standards  of  practice  of  prudent
institutional  mortgage lenders and  loan servicers utilized  with respect to
mortgage loans  comparable to  the Mortgage  Loans, and  with a  view to  the
maximization of  timely recovery  of principal and  interest on  the Mortgage
Notes, but  without regard to:  (i) any relationship that the Servicer or any
Affiliate  of the  Servicer  may have  with the  related Mortgagor;  (ii) the
ownership  of  any Certificate  by  the  Servicer  or any  Affiliate  of  the
Servicer;  (iii) the  Servicer's obligation  to make  Advances and  Servicing
Advances;  and (iv)  the Servicer's  right  to receive  compensation for  its
services hereunder or with respect to any particular transaction.

          Subject only  to the  above-described servicing  standards and  the
terms  of this Agreement and  of the respective  Mortgage Loans, the Servicer
shall have full power and authority, acting alone,  to do or cause to be done
any and all things in connection with such servicing and administration which
it may deem necessary or desirable.   Without limiting the generality of  the
foregoing, the Servicer, in its own name, is hereby  authorized and empowered
by the Trustee,  to execute and deliver, on  behalf of the Certificateholders
and  the   Trustee  or  any  of  them,  any  and  all  financing  statements,
continuation  statements  and  other documents  or  instruments  necessary to
maintain the lien created  by any Mortgage or other security  document in the
related  Mortgage  File  on  the   related  Mortgaged  Property  and  related
collateral  (it being herein  acknowledged that the  Servicer's obligation to
file  financing statements  and continuation statements  is limited  to those
Mortgage  Loans for  which an  effective financing statement  or continuation
statement is on file in the appropriate public filing office as determined by
the Servicer based  solely upon  a review of  the Mortgage Files  and to  the
related  collateral covered  thereby); any  and  all modifications,  waivers,
amendments or  consents to or with respect to  any documents contained in the
related  Mortgage  File; and  any  and  all  instruments of  satisfaction  or
cancellation,  or of  partial or  full release  or discharge,  and  all other
comparable instruments, with respect to  the Mortgage Loans and the Mortgaged
Properties.  Notwithstanding anything in  this Agreement to the contrary, the
Servicer shall not  (unless the Mortgagor is  in default with respect  to the
Mortgage Loan or such default is, in the judgment of the Servicer, reasonably
foreseeable) make  or permit  any modification, waiver,  or amendment  of any
term of  any  Mortgage  Loan  that  would both  (i)  effect  an  exchange  or
reissuance of such  Mortgage Loan under Section  1001 of the Code  (or final,
temporary or proposed  Treasury regulations promulgated thereunder)  and (ii)
cause the  Trust Fund to  fail to qualify  as a REMIC  under the Code  or the
imposition of any tax on  "prohibited transactions" or "contributions"  after
the startup date  under the REMIC Provisions.   Subject to Section  3.13, the
Trustee  shall furnish  to  the Servicer  any powers  of  attorney and  other
documents  necessary or appropriate  to enable the Servicer  to carry out its
servicing  and administrative duties  hereunder; provided, however,  that the
Trustee shall  not be  held liable  for any  negligence with  respect to,  or
misuse of, any such  power of attorney by the Servicer.   The Servicer may at
its own expense utilize agents or  attorneys-in-fact in performing any of its
servicing obligations  hereunder, but no  such utilization shall  relieve the
Servicer from any of its obligations hereunder, and the Servicer shall remain
responsible  for  all  acts and  omissions  of any  such  agent  or attorney;
provided, however, that the Trustee  shall not be deemed the attorney-in-fact
of the Servicer hereunder.

          (b)  The Servicer shall  maintain accurate records with  respect to
each Mortgaged Property reflecting the status of taxes, assessments and other
similar  items that  are  or may  become a  lien  thereon and  the status  of
insurance premiums  payable in respect  thereof.  The Servicer  shall obtain,
from time to time, all bills for the payment of such items (including renewal
premiums) and shall effect payment thereof prior to the applicable penalty or
termination date, employing for such purpose Escrow Payments as allowed under
the  terms of the related Mortgage Loan.   To the extent that a Mortgage Loan
does not require a Mortgagor  to make payments for taxes,  insurance premiums
and  similar  items  in escrow,  the  Servicer  shall require  that  any such
payments be  made by the Mortgagor in  a timely manner as may  be required by
the  related  Primary  Insurance Policy,  if  any,  and so  as  to  avoid the
imposition of a lien  senior to that of the  related Mortgage.  The  Servicer
shall pay from its own funds any penalties accrued as a result of the failure
of a Mortgagor to make such payments.

          (c)  In  accordance with  the servicing  standard  of this  Section
3.01, the Servicer shall advance with respect to each  Mortgaged Property all
such funds  as are necessary for the purpose of  effecting the payment of (i)
real property  taxes, assessments  and other  similar items that  are or  may
become  a  lien thereon  and (ii)  premiums  on Insurance  Policies,  in each
instance if  and to  the extent  Escrow Payments  collected from  the related
Mortgagor  are  insufficient  to  pay such  item  when  due  and  the related
Mortgagor has failed to  pay such item on a timely basis.   All such advances
shall be reimbursable in the first instance from related collections from the
Mortgagors, and further  as provided in Section  3.06.  No costs  incurred by
the Servicer in effecting the payment  of real property taxes and assessments
on  the   Mortgaged  Properties  shall,   for  the  purpose   of  calculating
distributions to Certificateholders,  be added to the amount  owing under the
related Mortgage Loans, notwithstanding that the terms of such Mortgage Loans
so permit.

          (d)  The Servicer covenants  and agrees that it shall  (i) not take
any action outside the scope of its duties hereunder that would result in (A)
a  termination  of the  Trust  Fund's  status  as  a REMIC  under  the  REMIC
Provisions or  (B) the  imposition of  any  federal, state  or local  income,
prohibited transaction, contribution  or other tax on  the Trust Fund  or its
assets or transactions;  (ii) promptly notify the Depositor,  the Trustee and
the Tax Matters  Person of any  event, condition or  circumstance of which  a
Responsible  Officer of  the  Servicer is  aware (A)  that would  require the
involvement  of  the  Tax Matters  Person  or  (B) in  respect  of  which the
Securities Administrator would be required  to act pursuant to Section 10.11;
and  (iii) cooperate  with  the Securities  Administrator,  and provide  such
information and documentation as the  Securities Administrator may from  time
to  time  reasonably request,  in  connection  with  the performance  by  the
Securities Administrator of its duties under Section 10.11.

          (e)  Notwithstanding anything  in this  Agreement to the  contrary,
the Servicer shall pay from its own funds, without any right of reimbursement
therefor, the amount of  any costs, liabilities and expenses incurred  by the
Trust  Fund (including,  without limitation,  any and  all federal,  state or
local taxes, including taxes imposed  on "prohibited transactions" within the
meaning  of the REMIC  Provisions), the Certificateholders,  the Depositor or
the Trustee if  and to the extent  that such costs, liabilities  and expenses
arise from a  failure of the Servicer  to perform its obligations  under this
Agreement.

          SECTION 3.02.  Collection of Certain Mortgage Loan Payments.

          (a)   The  Servicer  shall  make efforts  (in  accordance with  the
standards set forth in Section 3.01) to collect all payments called for under
the terms and provisions of the Mortgage Loans, and shall, to the extent such
procedures  shall  be  consistent  with  this Agreement  and  the  terms  and
provisions of any related insurance policy, follow such collection procedures
as it would follow with respect to mortgage loans comparable to  the Mortgage
Loans and held for its  own account.  The Servicer  shall not be required  to
institute  or join in  litigation with respect  to collection  of any payment
(whether  under a Mortgage,  Mortgage Note, Primary  Insurance Policy, hazard
insurance policy or otherwise or against any public or governmental authority
with  respect to  a taking  or condemnation)  if it reasonably  questions its
ability to enforce the provision of the Mortgage or other instrument pursuant
to  which  such payment  is  required.   Consistent with  the  foregoing, the
Servicer may in its sole discretion (i) waive any  late payment charge or any
prepayment charge or penalty interest in connection with the prepayment of  a
Mortgage  Loan, and  (ii) only  upon determining  that  the coverage  of such
Mortgage Loan by any applicable insurance policy will not be affected, extend
the Due Dates for the Monthly Payments due on a Mortgage Note for a period of
not greater than 180 days after the applicable Due Date.  In the event of any
such  arrangement, the  Servicer shall  make timely  advances on  the related
Mortgage Loan during the scheduled period in accordance with the amortization
schedule of such Mortgage Loan then in effect without modification thereof by
reason of such arrangements.

          (b)  All  amounts collected  on any  Mortgage Loan  in the  form of
payments from Mortgagors, Insurance  Proceeds or Liquidation Proceeds of  the
nature described  in clauses (i) and (ii) of  the definition thereof shall be
applied to amounts due and owing under the related Mortgage Note and Mortgage
(including without limitation, for principal and accrued and unpaid interest)
in  accordance with the  express provisions of the  related Mortgage Note and
Mortgage and,  in the absence of such  express provisions, in accordance with
the customary practice  of the Servicer in respect of mortgage loans held for
its own account; provided, however, that such amounts shall not be applied to
the  items constituting  additional servicing  compensation  as described  in
Section 3.14 unless and until all principal and interest then due and payable
on such Mortgage Loan has been collected.

          SECTION 3.03.  Establishment of and Deposits to Escrow Account.

              The  Servicer shall segregate and  hold all funds collected and
received pursuant  to a Mortgage  Loan constituting Escrow  Payments separate
and  apart from any of  its own funds and general  assets and shall establish
and maintain one  or more Escrow  Accounts, in the  form of demand  accounts.
The Escrow  Accounts shall  be Eligible  Accounts.   Funds  deposited in  the
Escrow  Account may be  drawn on by  the Servicer in  accordance with Section
3.04.  

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

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

          (ii) all amounts  representing Insurance  Proceeds or  Condemnation
Proceeds  which  are  to be  applied  to  the restoration  or  repair  of any
Mortgaged Property;

          (iii)     all Liquidation  Proceeds or  REO Revenues  in connection
with Escrow Payments and property liquidation expenses; and

          (iv) any  amounts  required  to be  deposited  by  the  Servicer in
connection with the deductible clause in any blanket hazard insurance policy.

          The Servicer shall deposit the foregoing collections in  the Escrow
Account within twenty-four (24) hours of receipt thereof.

               The  Servicer shall make  withdrawals from the  Escrow Account
only  to effect such  payments as are  required under this  Agreement, as set
forth in Section 3.04.  To the extent required by law, the Servicer shall pay
interest on escrowed  funds to the Mortgagor notwithstanding  that the Escrow
Account  may  be  non-interest  bearing  or that  interest  paid  thereon  is
insufficient for such purposes.

          SECTION 3.04.  Permitted Withdrawals From Escrow Account.

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

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

          (ii) to reimburse the  Servicer for any Servicing  Advance relating
to taxes,  assessments, water rates, sewer rates  and other charges which are
or may  become a  lien upon  the  Mortgaged Property,  and Primary  Insurance
Policy premiums and fire and hazard  insurance coverage made by the  Servicer
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
or applicable federal or state law or judicial or administrative ruling;

          (iv) to pay interest, if required  to Mortgagors on balances in the
Escrow Account;

          (v)  for  application to  restoration or  repair  of the  Mortgaged
Property in accordance with Section 3.10 hereof;

          (vi) for  transfer  to the  Collection Account  of any  amounts not
required to be otherwise applied pursuant to clauses (i)-(v) above.

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

          (viii)    to  remove  funds  inadvertently  placed  in  the  Escrow
Account by the Servicer.

          SECTION 3.05.  Establishment of and Deposits to Collection Account.

          The Servicer  shall  segregate and  hold  all funds  collected  and
received pursuant to  the Mortgage Loans separate  and apart from any  of its
own funds  and general assets  and shall establish  and maintain one  or more
Collection Accounts, in the form of  demand accounts.  The Collection Account
shall be an  Eligible Account.  The  Collection Account shall consist  of two
sub-accounts:  one for  collections  received  with respect  to  the Group  1
Mortgage Loans  and the other  for collections received  with respect to  the
Group 2 Mortgage  Loans.  Funds  deposited in the  Collection Account may  be
drawn on by the Servicer in accordance with Section 3.06.

          The Servicer  shall  deposit  in the  related  sub-account  of  the
Collection  Account on  a  daily  basis, and  retain  therein, the  following
collections received  by the Servicer and payments made by the Servicer after
the related Closing Date:

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

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

          (iii)  all Liquidation  Proceeds  and  any  amounts  received  with
respect to REO Property;

          (iv) all REO Revenues;

          (v)  all Insurance Proceeds;

          (vi) any amount required  to be deposited in the Collection Account
from any Escrow Account or Buydown Account; and

          (vii) with respect  to each Principal Prepayment in  Full an amount
(to be  paid by  the Servicer  out of  its funds)  which, when  added to  all
amounts  allocable to  interest  received in  connection  with the  Principal
Prepayment in Full, equals one month s interest on the amount of principal so
prepaid at the Net Mortgage Rate.

          The  Servicer  shall  deposit  the  foregoing  collections  in  the
Collection Account within forty-eight (48) hours of receipt thereof.

          The  foregoing requirements for  deposit in the  Collection Account
shall be exclusive, it being understood and agreed that, without limiting the
generality of  the foregoing, payments  in the  nature of prepayment  or late
payment charges,  penalty interest or  assumption fees on the  Mortgage Loans
need not  be deposited  by the Servicer  in the Collection  Account.   In the
event  the Servicer shall  deposit in the  Collection Account any  amount not
required  to be deposited  therein, it may  at any time  withdraw such amount
from  the  Collection   Account,  any  provision   herein  to  the   contrary
notwithstanding.

          Funds in the  Collection Account may only be  invested in Permitted
Investments in accordance with the provisions set forth in Section 3.07.  The
Servicer shall give notice in writing to the  Servicer and the Trustee of the
location of the Collection Account and of any change thereof.

          SECTION 3.06.  Permitted Withdrawals From Collection Account.

          The  Servicer shall,  from time  to time,  withdraw funds  from the
Collection Account for the following purposes:

          (i)  to  make payments to  the Trustee  in the  amounts and  in the
manner provided for in Sections 4.01 and 8.05;

          (ii) to reimburse  itself for advances of the Servicer s funds made
pursuant to Section  4.03, the Servicer s right to  reimbursement pursuant to
this clause (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;

          (iii)     to  reimburse  itself  or  a  Servicer  for  unreimbursed
Servicing Advances,  and any unpaid  Servicing Fees, the Servicer s  right to
reimbursement pursuant to this clause (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 Servicer
from the Mortgagor or otherwise relating to the Mortgage Loan;

          (iv) to  reimburse itself for any advance of principal and interest
previously  made which remain unreimbursed in  whole or in part following the
liquidation or REO Disposition of the related Mortgage Loan or REO Property;

          (v)  to  transfer funds to  another Eligible Account  in accordance
with Section 3.07 hereof;

          (vi) to pay itself  interest on funds  deposited in the  Collection
Account;

          (vii)     to  remove funds  inadvertently placed in  the Collection
Account by the Servicer; and

          (viii)    to  clear and terminate  the Collection Account  upon the
termination of this Agreement.

          The  Servicer shall keep  and maintain separate  accounting records
for  the most recent five  fiscal years, on a  Mortgage Loan by Mortgage Loan
basis,  for the  purpose of  justifying  any withdrawal  from the  Collection
Account pursuant to such clauses (ii), (iii) and (iv).

          SECTION 3.07.  Protection of Accounts; Permitted Investments.

          Pursuant  to the  last paragraph  of Section 3.05,  any institution
maintaining  the Collection  Account  may  at the  written  direction of  the
Servicer  invest the  funds  as  so directed  in  such account  in  Permitted
Investments, which shall  mature not later than the  Business Day immediately
succeeding each Determination Date next following the date of such investment
(except that if such Permitted Instrument is an obligation of the institution
that maintains such account, then  such Permitted Instrument shall mature not
later than the related Determination Date) and shall not be sold  or disposed
of prior to its maturity.  All such Permitted Investments shall be registered
in the  name of the  Servicer (in its capacity  as such) or  its nominee with
respect  to the Collection  Account.  All  income and gain  realized from any
such  investment,  as  well  as  any  interest  earned  on deposits,  in  the
Collection Account,  shall be for  the benefit of  the Servicer and  shall be
withdrawn from  the Collection Account on each Servicer Remittance Date.  The
Servicer  shall deposit  in the  Collection Account  an amount  equal  to the
amount of  any loss incurred  in respect  of any such  investment immediately
upon realization of such loss.

          The  Servicer may  transfer the  Collection Account  or the  Escrow
Account  to a different  Eligible Account from  time to time.   Such transfer
shall be made only  upon obtaining the consent of the  Trustee, which consent
shall not be withheld unreasonably.

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

          SECTION 3.08.  Maintenance of Omission and Fidelity Coverage.

          The Servicer shall obtain  and maintain at is own  expense and keep
in  full force  and effect throughout  the term  of this Agreement  a blanket
fidelity  bond and  an errors  and  omissions insurance  policy covering  the
Servicer and  its officers  and employees in  connection with  its activities
under this Agreement.  The amount of coverage  shall be at least equal to the
coverage that is  required by FNMA to  be maintained by  the Servicer if  the
Servicer were servicing  and administering the Mortgage Loans  for FNMA under
the  FNMA Guides.  In the event that any  such bond or policy ceases to be in
effect, the  Servicer shall  obtain a comparable  replacement bond  or policy
from an issuer  or insurer, as the case  may be, meeting the  requirements of
FNMA under the FNMA  Guides.  Coverage of the Servicer under a policy or bond
obtained  by an Affiliate of the Servicer and providing the coverage required
by this Section 3.08 shall satisfy the requirements of this Section 3.08.

          SECTION 3.09.  (RESERVED)

          SECTION 3.10.  Maintenance of Primary Hazard Insurance.

          The Servicer  shall cause to  be maintained for each  Mortgage Loan
with  insurance companies  satisfactory to  it primary hazard  insurance with
extended coverage on the related Mortgaged Property in an amount which  is at
least  equal  to  the  lesser  of  (i)  the full  replacement  value  of  the
improvements  which  are part  of  such  property  and (ii)  the  outstanding
principal balance of  the related Mortgage Loan, provided,  that the Servicer
will exercise reasonable efforts to maintain the levels of all coverage in an
amount  sufficient to  prevent loss  due to  application of  any co-insurance
clause contained in the related primary hazard insurance policy.  Pursuant to
Section 3.05, any  amounts collected by the Servicer  under any such policies
(other  than amounts  to  be applied  to  the restoration  or  repair of  the
property subject to the related Mortgage or amounts released to the Mortgagor
in  accordance  with customary  servicing practices  as described  in Section
3.01) shall be deposited in the Collection Account.  Any cost incurred by the
Servicer  in maintaining  any such insurance  shall not,  for the  purpose of
calculating monthly  distributions to the  Purchaser, be added to  the unpaid
principal  balance of  the related  Mortgage Loan,  notwithstanding that  the
terms of such  Mortgage Loan so permit.   Such costs shall be  recoverable by
the  Servicer  out  of related  late  payments  by the  Mortgagor  or  out of
Insurance  Proceeds  and  Liquidation Proceeds  to  the  extent  permitted by
Section  3.06.  It  is understood  and  agreed that  no  earthquake  or other
additional insurance is to be  required of any Mortgagor other  than pursuant
to such applicable laws and regulations as shall at any time be  in force and
as  shall require  such  additional  insurance.   If  required  by the  Flood
Disaster Protection Act of 1973, as amended, each Mortgage Loan is covered by
a flood insurance  policy meeting the requirements of  the current guidelines
of  the Federal  Insurance Administration  in effect.   Such  flood insurance
shall be in an amount equal to the lesser of (i) the unpaid principal balance
of  the related  Mortgage Loan,  (ii) the  maximum amount  of such  insurance
available  for  the  related  Mortgaged  Property  under the  national  flood
insurance program  (regardless of  whether the area  in which  such Mortgaged
Property is  located is  participating in such  program) and  (iii) the  full
replacement  value of  the  improvements  which are  part  of such  Mortgaged
Property.  The Servicer shall exercise its  reasonable efforts to be named as
mortgagee under any of the foregoing policies.

          In the  event that  the  Servicer shall  cause to  be obtained  and
maintained  a blanket  policy insuring  against hazard losses  on all  of the
Mortgage Loans in an amount consistent with the standard of care set forth in
Section  3.01,  it  shall  conclusively  be  deemed  to  have  satisfied  its
obligations as set forth in  the first two sentences of this Section 3.10, it
being understood and agreed that such policy may contain a deductible clause,
in which case the Servicer shall, in the event that there shall not have been
maintained  on  the related  Mortgaged  Property  or  REO Property  a  policy
complying with the first two sentences of this Section 3.10, and  there shall
have been one or  more losses which would  have been covered by such  policy,
deposit from its own funds in the Collection Account the amount not otherwise
payable  under the  blanket policy because  of such  deductible clause.   The
Servicer agrees to prepare  and present, on behalf of itself,  the Trust Fund
and the Certificateholders,  claims under any such blanket policy in a timely
fashion in accordance with the terms of such policy.

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

          The Servicer will, to the extent it has knowledge of any conveyance
or prospective conveyance by any Mortgagor of the Mortgaged Property (whether
by  absolute  conveyance or  by  contract of  sale,  and whether  or  not the
Mortgagor remains or is to remain  liable under the Mortgage Note and/or  the
Mortgage), exercise  or cause to  be exercised its  rights to accelerate  the
maturity  of  such Mortgage  Loan under  any "due-on-sale"  clause applicable
thereto; provided,  however, that  the Servicer shall  not exercise  any such
rights if it reasonably believes that it is prohibited by law  from doing so,
if  the  exercise of  such  rights would  impair  or threaten  to  impair any
recovery  under the  related PMI  Policy or  shall constitute  a "significant
modification" effecting an exchange or reissuance of such Mortgage Loan under
the Code or cause the REMIC to fail to qualify as a REMIC under the Code.  If
the Servicer is  unable to enforce such "due-on-sale" clause  (as provided in
the  previous sentence)  or if  no  "due-on-sale" clause  is applicable,  the
Servicer will  enter into an  assumption and modification agreement  with the
Person to whom such property has been conveyed or is proposed to be conveyed,
pursuant  to which  such Person  becomes liable  under the Mortgage  Note and
Mortgage and, to the extent permitted  by applicable state law, the Mortgagor
remains  liable thereon.   The Servicer  is also  authorized to enter  into a
substitution of liability  agreement with such Person, pursuant  to which the
original Mortgagor is released from  liability and such Person is substituted
as the Mortgagor and becomes liable under the Mortgage Note and the Mortgage.
In connection with the foregoing, the Servicer shall comply with or  cause to
be complied  with any applicable  requirements under the related  PMI Policy.
Any  fee collected  by or  on behalf  of the  Servicer for  entering  into an
assumption or  substitution of liability agreement will  be retained by or on
behalf of the  Servicer as additional servicing compensation.   In connection
with any such  assumption, no material term  of the Mortgage or  the Mortgage
Note (including but not limited to the Mortgage Interest Rate, the  amount of
the Monthly Payment,  and any other  term affecting the  amount or timing  of
payment on the Mortgage Loan) may be changed.   The Servicer shall notify the
Trustee that any such substitution or assumption agreement has been completed
by  forwarding to  the Trustee,  the original  copy  of such  substitution or
assumption agreement, which copy  shall be added to the related Mortgage File
and shall, for  all purposes, be considered  a part of such Mortgage  File to
the  same extent as  all other documents and  instruments constituting a part
thereof.

          Notwithstanding the foregoing  paragraph or any other  provision of
this Agreement, the Servicer shall  not be deemed to be in default, breach or
any other violation of its obligations  hereunder by reason of any assumption
of a  Mortgage Loan by operation  of law or any assumption  that the Servicer
may be restricted  by law from  preventing, for any  reason whatsoever.   For
purposes of  this  Section 3.11,  the  term "assumption"  is  deemed to  also
include  a  sale  of a  Mortgaged  Property  that is  not  accompanied  by an
assumption or substitution of liability agreement.

          Nothing  in this  Section 3.11  shall  constitute a  waiver of  the
Trustee's  right,  as the  mortgagee  of record,  to  receive  notice of  any
assumption  of a  Mortgage Loan, any  sale or  other transfer of  the related
Mortgaged  Property or  the creation  of any  lien or other  encumbrance with
respect to such Mortgaged Property.

          SECTION 3.12.  Realization Upon Defaulted Mortgage Loans.

          (a)  The  Servicer shall  exercise  reasonable efforts,  consistent
with customary servicing practices as described in Section 3.01, to foreclose
upon or otherwise comparably convert (which may include an acquisition of REO
Property) the ownership of properties securing such of  the Mortgage Loans as
come  into  and  continue  in  default  and  as  to  which   no  satisfactory
arrangements can  be made for  collection of delinquent payments  pursuant to
Section 3.02.  The Servicer shall use reasonable efforts to realize upon such
defaulted  Mortgage Loans  in such  manner as  will maximize  the receipt  of
principal and interest by the Certificateholders,  taking into account, among
other  things, the  timing  of  foreclosure proceedings.    The foregoing  is
subject to the provisions that, in any case in which Mortgaged Property shall
have  suffered damage  from an  uninsured cause,  the  Servicer shall  not be
required to  expend its  own funds  toward the  restoration of such  property
unless it  shall determine in its  sole discretion (i) that  such restoration
will increase the net proceeds of liquidation of the related Mortgage Loan to
the Trust Fund,  after reimbursement to  itself for such  expenses, and  (ii)
that  such expenses  will be  recoverable by  the Servicer  through Insurance
Proceeds  or  Liquidation Proceeds  from the  related Mortgaged  Property, as
contemplated in  Section 3.06.   The  Servicer shall  be responsible  for all
other costs and  expenses incurred by it  in any such proceedings;  provided,
however, that it shall be entitled to reimbursement thereof  from the related
property, as contemplated in Section 3.06.

          (b)  The proceeds of any liquidation or REO Disposition, as well as
any recovery  resulting from  a partial collection  of Insurance  Proceeds or
Liquidation Proceeds  or any income from an REO  Property, will be applied in
the following order  of priority:  first,  to reimburse the Servicer  for any
related unreimbursed  Servicing Advances, pursuant  to Section 3.06  or 3.11;
second, to accrued and unpaid interest on the Mortgage Loan, at  the Mortgage
Interest Rate, to the date of  the liquidation or REO Disposition, or  to the
Due Date  prior to  the Distribution  Date on which  such amounts  are to  be
distributed  if not in connection with  a liquidation or REO Disposition; and
third, as a recovery of principal of the Mortgage Loan.  If the amount of the
recovery so allocated  to interest is less than a full recovery thereof, that
amount will be  allocated as follows:   first, to unpaid Servicing  Fees; and
second, as interest at the Net Mortgage Rate.  The portion of the recovery so
allocated  to unpaid  Servicing  Fees  shall be  reimbursed  to the  Servicer
pursuant to Section 3.06 or 3.11.  The portions of  the recovery so allocated
to interest  at the Net Mortgage  Rate and to principal of  the Mortgage Loan
shall be  applied  as follows:   first,  to reimburse  the  Servicer for  any
related unreimbursed  advances in accordance  with Section 3.06 or  3.11, and
second, to the  Trustee in accordance  with the  provisions of Section  4.01,
subject to the  last paragraph of Section 3.11 with respect to certain excess
recoveries from an REO Disposition.

          (c)  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 Servicer has reasonable  cause to believe that  a Mortgaged
Property  is contaminated  by hazardous  or toxic  substances or  wastes, the
Servicer shall cause an environmental  inspection or review of such Mortgaged
Property to  be conducted  by a  qualified inspector.    After reviewing  the
environmental inspection report, the Servicer  shall determine how to proceed
with respect to the Mortgaged Property.

          (d)  In the event that title  to any Mortgaged Property is acquired
by REMIC as an REO Property by foreclosure or by deed in lieu of foreclosure,
the deed  or certificate of  sale shall be  issued to the  Trustee or to  its
nominee   on  behalf  of   Certificateholders.    Notwithstanding   any  such
acquisition of title and cancellation of the related  Mortgage Loan, such REO
Property shall (except  as otherwise expressly provided herein) be considered
to  be an Outstanding Mortgage Loan held in  the REMIC until such time as the
REO Property shall be sold. Consistent with the foregoing for purposes of all
calculations hereunder so long as such REO Property shall be considered to be
an Outstanding Mortgage  Loan it shall be assumed  that, notwithstanding that
the  indebtedness evidenced  by the  related  Mortgage Note  shall have  been
discharged,  such  Mortgage Note  and  the related  amortization  schedule in
effect at the time  of any such acquisition of title  (after giving effect to
any previous Principal Prepayments in  Full and before any adjustment thereto
by  reason of  any  bankruptcy or  similar proceeding  or  any moratorium  or
similar waiver or grace period) remain in effect.

          (e)  In  the event  that the  REMIC  acquires any  REO Property  as
aforesaid or otherwise  in connection with a default or imminent default on a
Mortgage Loan,  the Servicer shall  dispose of  such REO Property  within two
years after its  acquisition by the REMIC for  purposes of Section 860G(a)(8)
of the Code  or, at  the expense  of the REMIC,  request, more  than 60  days
before the day on which the two-year grace period would otherwise  expire, an
extension of  the two-year grace period  unless the Servicer  obtains for the
Trustee an Opinion  of Counsel, addressed to the Trustee and the Servicer, to
the effect that the  holding by the REMIC of such  REO Property subsequent to
such  two-year  period  will  not  result  in  the  imposition  of  taxes  on
"prohibited transactions" as  defined in Section  860F of the  Code or  cause
REMIC to fail to qualify as a REMIC,  in which case the REMIC may continue to
hold such REO Property (subject to  any conditions contained in such  Opinion
of Counsel).   Notwithstanding any other provision of this  Agreement, no REO
Property acquired by the REMIC shall be rented (or allowed to  continue to be
rented) or  otherwise used by or on  behalf of the REMIC in  such a manner or
pursuant to any  terms that  would (i)  cause such  REO Property  to fail  to
qualify as "foreclosure property" within the meaning of Section 860G(a)(8) of
the  Code or (ii) subject  the REMIC to the  imposition of any federal income
taxes  on the  income  earned from  such REO  Property,  including any  taxes
imposed  by reason of  Section 860G(c) of  the Code, unless  the Servicer has
agreed  to  indemnify  and  hold  harmless  the  REMIC  with  respect to  the
imposition of any such taxes.

          (f)  The Servicer shall  have the right to determine, in accordance
with  its normal  and  usual commercial  mortgage  servicing procedures,  the
advisability of the maintenance of an action to obtain  a deficiency judgment
if the  state in  which the  Mortgaged Property  is located  permits such  an
action.

          (g)  The  Servicer shall maintain  accurate records, prepared  by a
Servicing  Officer, of  each Final  Recovery  Determination in  respect of  a
defaulted  Mortgage  Loan  and  the  basis  thereof.    Each  Final  Recovery
Determination shall be evidenced by an Officer's Certificate delivered to the
Trustee no later  than the third Business  Day following such  Final Recovery
Determination

          (h)  In the event of a  default on a Mortgage  Loan one or more  of
whose  obligor  is  not  a  United  States  Person,  in  connection  with any
foreclosure  or acquisition  of  a  deed in  lieu  of foreclosure  (together,
"foreclosure") in  respect of  such Mortgage Loans,  the Servicer  will cause
compliance  with the provisions of Treasury Regulation Section 1.1445-2(d)(3)
(or  any successor  thereto)  necessary  to assure  that  no withholding  tax
obligation arises with respect to the proceeds of such foreclosure  except to
the extent,  if any,  that proceeds of  such foreclosure  are required  to be
remitted to the obligors on such Mortgage Loan.

          SECTION 3.13.  Trustee to Cooperate; Release of Mortgage Files.

          (a)  Upon the payment in full of any Mortgage Loan, or the  receipt
by the Servicer of a notification that payment in full shall be escrowed in a
manner customary for such purposes,  the Servicer will immediately notify the
Trustee and  any Custodian by  an Officer's Certificate  (which certification
shall be in the form of a  Request for Release and shall include a  statement
to the effect that all amounts received or to be received  in connection with
such payment  which are required  to be deposited  in the Collection  Account
pursuant to  Section 3.02(a)  have been or  will be  so deposited)  and shall
request delivery to it of the Mortgage File.  Within seven Business Days  (or
within such shorter period  as release can reasonably be accomplished  if the
Servicer notifies the Trustee and any Custodian of an exigency) of receipt of
such certification and  request, the Trustee or such  Custodian shall release
the related Mortgage File to the Servicer.

          (b)  The  Trustee or  such  Custodian,  as the  case  may be,  upon
request of  the  Servicer and  receipt from  the Servicer  of  a Request  for
Release,  shall release  any Mortgage File  (or any  portion thereof)  to the
Servicer.  Upon return of such Mortgage  File to the Trustee, or the delivery
to  the Trustee  of a certificate  of a  Servicing Officer stating  that such
Mortgage Loan was liquidated and that all amounts received or to  be received
in connection with such  liquidation which are required to be  deposited into
the Collection Account  pursuant to Section 3.02(a)  have been or will  be so
deposited, or that such Mortgage Loan has become an REO Property, the Request
for  Release  shall be  released  by the  Trustee  or such  Custodian  to the
Servicer.

          (c)  Within seven  Business Days (or within such  shorter period as
release can reasonably  be accomplished if the Servicer  notifies the Trustee
of an exigency) of the Servicer's request therefor, the Trustee shall execute
and deliver to  the Servicer any court pleadings, requests for trustee's sale
or other documents necessary to the  foreclosure or trustee's sale in respect
of  a Mortgaged Property  or to any  legal action brought  to obtain judgment
against  any  Mortgagor on  the  Mortgage Note  or  Mortgage or  to  obtain a
deficiency judgment, or  to enforce any other remedies  or rights provided by
the  Mortgage Note or  Mortgage or otherwise  available at law  or in equity.
Together with such documents  or pleadings, the Servicer shall deliver to the
Trustee a certificate  of a Servicing Officer requesting  that such pleadings
or documents  be executed by the Trustee and certifying as to the reason such
documents  or pleadings  are required  and  that the  execution and  delivery
thereof by the  Trustee will not invalidate  or otherwise affect the  lien of
the Mortgage, except  for the termination of  such a lien upon  completion of
the foreclosure or trustee's sale.

          SECTION 3.14.  Servicing Compensation.

          As compensation for its activities hereunder, the Servicer shall be
entitled to receive the amounts described below (the "Servicing Fee") on each
Distribution  Date with  respect to  each Mortgage  Loan, subject  to Section
3.20.   As to  each such  Mortgage Loan,  the Servicer  shall be entitled  to
accrue a fee at the Servicing Fee Rate  and shall be computed on the basis of
Stated Principal  Balance of such  Mortgage Loan and  the Accrual Period  for
such Distribution  Date.   In addition,  the Servicer  shall  be entitled  to
receive  any  Simple   Interest  Excess  for  any  Mortgage   Loan  for  such
Distribution  Date not  required to  be  deposited into  the Simple  Interest
Reserve Funds  and excess interest  resulting from a Principal  Prepayment in
Full received  after the related  Scheduled Collection Period and  before the
end of the related Unscheduled  Collection Period to the extent  not required
to make  any distribution required  to be made  pursuant to clauses  (a)(i) -
(a)(iv) of Section 4.01.  The Servicing Fee with respect to any Mortgage Loan
or REO Loan shall  cease to accrue if  a Liquidation Event occurs  in respect
thereof.   The  "Simple  Interest  Excess"  for any  Mortgage  Loan  and  any
Distribution Date  shall equal the  excess, if any,  of interest payments  on
such  Mortgage Loan  received  during  the  immediately  preceding  Scheduled
Collection Period  calculated based on  the actual  number of days  since the
prior payment by the related Mortgagor and a 365-day year over interest which
would have accrued on such Mortgage Loan calculated on the basis of a 360-day
year with twelve 30-day months.  As to each such Mortgage Loan, the Servicing
Fee shall be payable monthly from payments of interest on such Mortgage Loan.
The Servicer shall be entitled to recover unpaid Servicing Fees in respect of
any Mortgage Loan  out of related Insurance Proceeds  or Liquidation Proceeds
to the extent permitted by Section 3.06.

          The Servicer shall be  required to pay all expenses  incurred by it
in  connection with  its  Servicing  activities hereunder  and  shall not  be
entitled to reimbursement therefor except as specifically provided herein.

          SECTION 3.15.  (RESERVED)

          SECTION 3.16.  Annual Statement as to Compliance.

          The  Servicer  will deliver  to  the Trustee,  with  a copy  to the
Depositor, on or  before March 31 of  each year, beginning in  March 1999, an
Officer's Certificate stating, as to each  signer thereof, that (i) a  review
of the  activities of the Servicer during the  preceding calendar year and of
its  performance under  this Agreement  has  been made  under such  officer's
supervision, (ii)  to the best  of such  officer's knowledge,  based on  such
review,  the  Servicer  has  fulfilled  all of  its  obligations  under  this
Agreement  throughout  such year,  or, if  there  has been  a default  in the
fulfillment of  any such  obligation, specifying each  such default  known to
such  officer and the  nature and status  thereof and (iii)  the Servicer has
received no notice regarding qualification, or challenging the status, of the
Trust  Fund  as  a REMIC  from  the  Internal Revenue  Service  or  any other
governmental agency or body.

          SECTION 3.17.  Reports by Independent Public Accountants.

          On or before  March 31 of each  year, beginning in March  1999, the
Servicer,  at  its expense,  shall  cause  a  firm of  nationally  recognized
Independent public accountants,  which is a member of  the American Institute
of Certified Public Accountants, to furnish a statement to the Trustee to the
effect that such firm has examined  certain documents and records relating to
the servicing of the Mortgage Loans by the Servicer pursuant to  an agreement
substantially similar to this Agreement and that their examination, conducted
substantially  in compliance with the Uniform  Single Attestation Program for
Mortgage Bankers,  disclosed no exceptions  or errors in records  relating to
the servicing  of the Mortgage  Loans pursuant to an  agreement substantially
similar to this Agreement that in their opinion are material, except for such
exceptions as are set forth in their statement.

          SECTION 3.18.  Access to Certain Documentation.

          The Servicer  shall provide  to the  Trustee, and  to the  OTS, the
FDIC,  and  any  other  federal  or state  banking  or  insurance  regulatory
authority that may  exercise authority over any Certificateholder,  access to
any  documentation regarding  the Mortgage  Loans  which may  be required  by
applicable law.  Such access shall  be afforded without charge but only  upon
reasonable  prior written  request and  during normal  business hours  at the
offices of the Servicer designated by it.

          SECTION 3.19.  Title, Conservation and Disposition of REO Property.

          The  Servicer shall manage, conserve, protect  and operate each REO
Property for the benefit of the  Certificateholders solely for the purpose of
its prompt disposition and  sale.  The Servicer, either itself  or through an
agent selected by  the Servicer, shall manage, conserve,  protect and operate
the REO Property in the same manner that it manages, conserves,  protects and
operates other  foreclosed property  for its  own account,  and  in the  same
manner  that similar  property in the  same locality  as the REO  Property is
managed.  The  Servicer shall attempt to  sell the same (and  may temporarily
rent the  same for a  period not greater than  one year, except  as otherwise
provided below)  on such terms and conditions as the  Servicer deems to be in
the best interest of the  Certificateholders.  The Servicer shall  notify the
Trustee from time to time as to the status of each REO Property.

          The  Servicer shall  also maintain  on each  REO Property  fire and
hazard insurance with extended coverage in amount  which is at least equal to
the  maximum insurable  value of the  improvements which  are a part  of such
property, liability insurance and, to the extent required and available under
the Flood Disaster Protection Act of 1973, as amended, flood insurance in the
amount required above.

          The  Servicer  shall segregate  and  hold all  funds  collected and
received in  connection with  the operation  of any  REO Property  in an  REO
Account  separate and apart  from its own  funds and general  assets or shall
deposit such funds in the Collection Account.

          The Servicer shall deposit net of reimbursement to the Servicer for
any related outstanding Servicing Advances, any related unreimbursed Advances
and unpaid  Servicing Fees provided  in Section 3.06  hereof, or cause  to be
deposited, on a  daily basis in the Collection Account  all revenues received
with respect to the  related REO Property and shall withdraw  therefrom funds
necessary for  the proper  operation, management and  maintenance of  the REO
Property.  

          The  Servicer,  upon  an  REO Disposition,  shall  be  entitled  to
reimbursement  for  any  related  unreimbursed  Servicing  Advances  and  any
unreimbursed  related Advances  as well  as  any unpaid  Servicing Fees  from
proceeds received in connection with the REO Disposition, as further provided
in Section 3.12.

          SECTION 3.20.  Reduction   of  Servicing   Compensation  to   Cover
                         Prepayment Interest  Shortfalls and  Simple Interest
                         Shortfalls.

          The Servicing  Fee  shall be  reduced for  each Distribution  Date,
without any right of reimbursement therefor, by an amount equal to the lesser
of (i)  the aggregate  amount of Prepayment  Interest Shortfalls  incurred in
connection  with  Principal Prepayments  in  Full  received during  the  most
recently ended  Unscheduled Collection  Period and (ii)  the total  amount of
Servicing Fee otherwise received in  respect of the related such Distribution
Date.  In addition, the Servicing Fee shall be reduced for  each Distribution
Date,  without  any right  of  reimbursement  therefor  except  as  otherwise
provided herein, by an amount equal to the lesser of (i) the aggregate amount
of the Adjusted Simple Interest  Shortfalls for the related Distribution Date
and (ii)  the Net  Servicing Fee  for such  Distribution Date.   The  "Simple
Interest Shortfall"  for any  Mortgage Loan and  any Distribution  Date shall
equal the  excess, if  any, of  the interest  accrued on  such Mortgage  Loan
during  the  immediately  preceding  related  Due Period  at  the  applicable
Mortgage Rate calculated  on the basis of  a 360-day year with  twelve 30-day
months over  the interest  accrued  thereon calculated  on the  basis of  the
actual number of days in such Due Period and a 365-day year.  

          SECTION 3.21.  Subservicing   Agreements   Between   Servicer   and
                         Subservicers.

          (a)  The Servicer  may  enter  into  Subservicing  Agreements  with
Subservicers for the  servicing and administration of the  Mortgage Loans and
for  the  performance  of any  and  all  other  activities  of  the  Servicer
hereunder.  Each Subservicer shall be either (i) a depository institution the
accounts of which are insured by the FDIC or (ii) another entity that engages
in the  business of originating, acquiring or  servicing loans, and in either
case shall be  authorized to transact business  in the state or  states where
the related Mortgaged Properties it is to service are situated, if and to the
extent required  by applicable law to  enable the Subservicer to  perform its
obligations  hereunder and under  the Subservicing  Agreement, and  in either
case shall be a FHLMC or FNMA  approved mortgage servicer.  In addition, each
Subservicer will obtain  and preserve its qualifications 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  or cause  to  be
performed  its  duties  under  the  related  Subservicing  Agreement.    Each
Subservicing Agreement must impose on the Subservicer requirements conforming
to  the provisions  set forth  in Section  3.26.   With  the approval  of the
Servicer, a Subservicer may delegate its servicing obligations to third-party
servicers, but  such Subservicer  shall  remain obligated  under the  related
Subservicing  Agreement.     The  Servicer  and  the  Subservicers  may  make
amendments to  the Subservicing Agreements  or enter into different  forms of
Subservicing  Agreements;  provided,  however, that  any  such  amendments or
different forms  shall be consistent with  and not violate  the provisions of
this Agreement, and that no such amendment or different form shall be made or
entered into which  could be reasonably expected to be  materially adverse to
the  interests  of  the  Trustee or  the  Certificateholders,  without  their
consent.

          (b)  As part of  its servicing activities hereunder,  the Servicer,
for the  benefit of  the Certificateholders,  shall use  its best  efforts to
enforce the obligations  of each Subservicer  under the related  Subservicing
Agreement, including, without limitation, any obligation to make  advances in
respect of delinquent payments as required by a Subservicing Agreement, or to
purchase a  Mortgage Loan on account of defective documentation or on account
of a breach of  a representation or warranty.   Such enforcement,  including,
without  limitation,  the   legal  prosecution  of  claims,   termination  of
Subservicing Agreements and the pursuit of other appropriate remedies,  shall
be in such  form and carried out  to such an extent  and at such time  as the
Servicer,  in its  good faith  business judgment, would  require were  it the
owner of the related Mortgage Loans.  The Servicer shall pay the cost of such
enforcement at  its own expense,  but shall  be reimbursed therefor  only (i)
from a general recovery  resulting from such enforcement only to  the extent,
if any, that  such recovery exceeds all amounts due in respect of the related
Mortgage  Loans  or  (ii) from  a  specific recovery  of  costs,  expenses or
attorneys' fees against the party against whom such enforcement is directed.

          SECTION 3.22.  Successor Subservicers.

          The  Servicer shall  be  entitled  to  terminate  any  Subservicing
Agreement and the rights  and obligations of any Subservicer  pursuant to any
Subservicing Agreement  in accordance with  the terms and conditions  of such
Subservicing Agreement and  without limitation by  virtue of this  Agreement.
In the event of termination of any  Subservicer, all servicing obligations of
such Subservicer shall be assumed  simultaneously by the Servicer without any
act or deed on the part of such Subservicer or the Servicer, and the Servicer
either shall  service directly the related Mortgage Loans or shall enter into
a Subservicing Agreement  with a successor Subservicer  which qualifies under
Section 3.21.   If the Servicer enters  into a Subservicing Agreement  with a
successor Subservicer, the Servicer shall  use reasonable efforts to have the
successor Subservicer assume liability for the representations and warranties
made by the terminated  Subservicer in respect of the  related Mortgage Loans
and, in the  event of any such  assumption by the successor  Subservicer, the
Servicer  may,  in  the  exercise  of  its  business  judgment,  release  the
terminated   Subservicer  form   liability   for  such   representations  and
warranties.

          SECTION 3.23.  Liability of the Servicer.

          Notwithstanding  any Subservicing Agreement,  any of the provisions
of this Agreement relating to agreements or arrangements between the Servicer
and  a Subservicer  or reference to  actions taken  through a  Subservicer or
otherwise, the  Servicer shall remain  obligated and primarily liable  to the
Trustee and the Certificateholders for the servicing and administering of the
Mortgage Loans  in accordance with  the provisions of this  Agreement without
diminution of  such obligation  or liability by  virtue of  such Subservicing
Agreements  or  arrangements  or  by  virtue  of  indemnification  from   the
Subservicer and to the same extent and under the same terms and conditions as
if the  Servicer alone were  servicing and administering the  Mortgage Loans.
For purposes of this Agreement, the Servicer shall be deemed to have received
payments on Mortgage  Loans when the Subservicer has  received such payments.
The Servicer shall be entitled to enter into any agreement with a Subservicer
for indemnification of the Servicer by such Subservicer and nothing contained
in this Agreement shall be deemed to limit or modify such indemnification.

          SECTION 3.24.  No Contractual Relationship Between Subservicers and
                         Trust Fund.

          Any  Subservicing  Agreement  that  may  be entered  into  and  any
transactions  or  services  relating  to  the  Mortgage  Loans   involving  a
Subservicer in its capacity as such and not as an originator shall  be deemed
to  be between the Subservicer and the  Servicer alone, and none of the Trust
Fund, the Trustee or the  Certificateholders shall be deemed a party  thereto
and shall  have no  claims, rights, obligations,  duties or  liabilities with
respect  to  the  Subservicer  or  the  Subservicing  Agreements  except upon
assumption of the  rights and obligations of the Servicer pursuant to Section
3.25.

          SECTION 3.25.  Assumption or Termination of Subservicing Agreements
                         by Trustee.

          In the  event the Servicer  shall for any  reason no longer  be the
Servicer  (including by reason  of an Event  of Default), the  Trustee or its
designee  shall thereupon assume  all of  the rights  and obligations  of the
Servicer under each Subservicing Agreement that the Servicer may have entered
into,  with copies  thereof  provided to  the  Trustee prior  to  the Trustee
assuming such  rights and obligations,  unless the Trustee is  then permitted
and elects  to terminate  any Subservicing Agreement  in accordance  with its
terms.   The Trustee, its designee or the  successor servicer for the Trustee
shall be deemed to have assumed all of the Servicer s interest therein and to
have replaced the Servicer as a  party to each Subservicing Agreement to  the
same extent  as if  the  Subservicing Agreements  had  been assigned  to  the
assuming party, except that the Servicer shall not thereby be relieved of any
liability or  obligations under the Subservicing Agreements, and the Servicer
shall continue  to be entitled to any rights or benefits which arose prior to
its termination as Servicer.

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

          SECTION 3.26.  Subservicing Accounts.

          In those  cases where  a Subservicer is  servicing a  Mortgage Loan
pursuant   to  a  Subservicing  Agreement,   the  Servicer  shall  cause  the
Subservicer pursuant to the Subservicing  Agreement to establish and maintain
one  or  more  accounts  (collectively,  the  "Subservicing Account").    The
Subservicing  Account  shall  be  a  segregated  Eligible  Account  and shall
otherwise be acceptable  to the Servicer.  All amounts held in a Subservicing
Account  shall be held  in trust for  the benefit of  the Certificateholders.
Except as  provided in the last  sentence of this  paragraph, the Subservicer
will be required to deposit into  the Subservicing Account no later than  the
first Business Day  after receipt all proceeds of Mortgage  Loans received by
the Subservicer, including  the proceeds of any Principal  Prepayment in Full
made by  the Mortgagor  and any Insurance  Proceeds or  Liquidation Proceeds,
less its servicing compensation (which shall in no event exceed the Servicing
Fee) and any unreimbursed expenses and  advances, to the extent permitted  by
the  Subservicing Agreement.   On  each  remittance date  required under  the
applicable  Subservicing Agreement (each a "Subservicer Remittance Date") the
Subservicer will be  required to  remit to  the Servicer for  deposit in  the
Collection Account all funds held in the Subservicing Account with respect to
any Mortgage Loan as of the Subservicer Remittance Date, after deducting from
such  remittance  an   amount  equal  to   the  servicing  compensation   and
unreimbursed expenses and  advances to which it is then  entitled pursuant to
the related Subservicing Agreement, to  the extent not previously paid to  or
retained  by  it.   In  addition, on  each  Subservicer  Remittance Date  the
Subservicer will be required to remit to the Servicer any amounts required to
be advanced pursuant to the  related Subservicing Agreement.  The Subservicer
will also be required  to remit to the Servicer,  within one Business Day  of
receipt,  the  proceeds of  any  Principal  Prepayment in  Full  made  by the
Mortgagor and any Insurance Proceeds or Liquidation Proceeds.

          Any institution  maintaining the  Subservicing Account  may at  the
written  direction of the  Servicer invest the  funds as so  directed in such
account  in Permitted  Investments, which  shall  mature not  later than  the
Business  Day  immediately  preceding the  Subservicer  Remittance  Date next
following  the  date  of  such  investment (except  that  if  such  Permitted
Instrument is an  obligation of the institution that  maintains such account,
then such Permitted  Instrument shall mature not later  than such Subservicer
Remittance Date) and  shall not be sold or disposed of prior to its maturity.
All  such  Permitted Investments  shall  be  registered in  the  name  of the
Servicer (in its capacity as servicer hereunder) or its  nominee with respect
to the  Subservicing Account.   All income  and gain  realized from  any such
investment, as well as any  interest earned on deposits, in  the Subservicing
Account, shall  be  for the  benefit of  the Servicer.    The Servicer  shall
deposit in the Subservicing Account an amount equal to the amount of any loss
incurred in  respect of any  such investment immediately upon  realization of
such loss.

          SECTION 3.27.  Simple Interest Reserve Funds.

          (a)   On or prior to the Closing  Date, the Trustee shall establish
with  itself and  maintain  an account  referred  to  herein as  the  "Simple
Interest  Reserve Funds"  for the  benefit  of the  Certificateholders.   The
Simple  Interest Reserve  Funds  shall  consist of  two  accounts, the  REMIC
Reserve Fund and the Outside Reserve Fund.  Simple Interest Reserve Funds and
any amount on deposit therein shall  be a part of the Trust Fund  .  However,
only the REMIC Reserve Fund will be an asset of the REMIC.  The REMIC Reserve
Fund is  intended to  be a  "qualified reserve  fund" within  the meaning  of
section 860G(a)(7) of the Code.  The Outside Reserve Fund shall be treated as
a reserve fund that will not be part  of the REMIC.  The Outside Reserve Fund
(including any investment  earnings thereon) will be treated as  owned by the
Servicer and any earnings on such account shall be taxable to the Servicer.

          (b)  No later  than two business  days following the Closing  Date,
the Servicer shall  deliver to the Trustee for deposit into the REMIC Reserve
Fund and  the Trustee  shall deposit therein  $105,000 (the  "Initial Reserve
Amount").  Thereafter,  on each Distribution Date in December  and January of
each year, the Trustee shall deposit  into the REMIC Reserve Fund the  lesser
of (a) any Simple Interest Excess in excess of any Simple  Interest Shortfall
for  the related  Distribution Date  and (b) $52,500.   On  each Distribution
Date, the Trustee shall deposit into the Outside Reserve Fund an amount equal
to the  lesser of  (a) any Simple  Interest Excess  in excess  of any  Simple
Interest  Shortfalls  for such  Distribution  Date reduced  by  the aggregate
amount of adjustments in reduction  of the servicing compensation pursuant to
the second section of 3.20 in connection with Simple Interest Shortfalls over
the aggregate  amount of  Simple Interest Excess  for any  prior Distribution
Date  distributed to  the  Servicer as  additional  compensation pursuant  to
Section  3.14 and (b)  the amount by  which the Reserve  Fund Required Amount
exceeds amounts on deposit in the Simple Interest  Reserve Funds after giving
effect to any  withdrawals therefrom and any other deposits therein.  On each
Distribution Date,  the Trustee shall  withdraw the Reserve Fund  Draw Amount
first, from the  REMIC Reserve  Fund, and  second, if the  Reserve Fund  Draw
Amount exceeds such funds, from the Outside Reserve Fund, deposit such amount
into the Distribution Account for distribution pursuant to Section 4.01.

          (c)    Amounts on  deposit  in  the  REMIC Reserve  Fund  shall  be
withdrawn on the Distribution  Date in March of  each year to the extent  not
otherwise withdrawn to cover Simple Interest Shortfalls.  All funds withdrawn
from the REMIC  Reserve Fund shall be deposited into the Outside Reserve Fund
upon withdrawal  to the extent necessary to fund  the Outside Reserve Fund up
to the  Reserve Fund Required Amount for  the related Distribution Date after
giving effect to all  withdrawals therefrom on or prior  to such Distribution
Date and the amount so  deposited shall be deemed part of  the Servicing Fee.
Amounts deposited into the REMIC Reserve Fund pursuant to clause (b) above no
later than two  business days following the  Closing Date shall be  withdrawn
from the REMIC Reserve  Fund pursuant to this clause (c) on  June 30, 1998 to
the  extent not  previously withdrawn  in connection  with a  Simple Interest
Shortfall.

          (d)   Amounts held in  the Simple  Interest Reserve Funds  shall be
invested in Permitted Investments as directed in writing by the Servicer that
mature  no later than  the Business Day  prior to the  next Distribution Date
(except that any investment in the institution with which the Simple Interest
Reserve Funds  is maintained may  mature not later  than 11:00 A.M.  New York
time on such Distribution Date) and shall not be sold or disposed of prior to
its maturity.  Any reinvestment earnings on  amounts on deposit in the Simple
Interest Reserve Funds shall be credited thereto.

          (e)   To the  extent  amounts on  deposit  in the  Simple  Interest
Reserve  Funds on  any  Distribution  Date after  giving  effect to  required
withdrawals therefrom  and deposits therein  on or prior thereto,  exceed the
Reserve Fund Required Amount, funds may be withdrawn from the Outside Reserve
Fund to such extent.  Amounts on deposit in the REMIC Reserve Fund may not be
withdrawn therefrom pursuant to this clause (e).

          (f)  Upon  termination of the Trust Fund, all amounts on deposit in
the Outside Reserve Fund shall be released and transferred by the  Trustee to
the Servicer free and clear of any claim or interest.

          SECTION 3.28.  Year 2000 Compliance.

          The Servicer hereby covenants  that its computer and other  systems
used in  servicing the Mortgage Loans will be modified to operate in a manner
such that  on and  after January  1, 2000  (i) the  Servicer can  service the
Mortgage Loans in  accordance with the terms  of this Agreement and  (ii) the
Servicer can operate its  business in the same  manner as it is operating  on
the  date hereof.   The Servicer shall  certify in writing to  the Trustee no
later than September 30, 1999 that it is in compliance with this Section 3.28
and that  the Servicer's computer  and other  systems have  been modified  as
required herein for purposes of operation from January 1, 2000.


                                 ARTICLE IV

                        PAYMENTS TO CERTIFICATEHOLDERS

          SECTION 4.01.  Distributions.

          (a)  The  Trustee  shall  establish  and  maintain  a  Distribution
Account for all amounts remitted by  the Servicer.  The Distribution  Account
shall be an Eligible Account.  On each Servicer Remittance Date, the Servicer
shall remit amounts  on deposit in the  Collection Account, to the  extent of
the Available Distribution Amount for  each Certificate Group, to the Trustee
for deposit into the  Distribution Account.   On each Distribution Date,  the
Trustee shall first withdraw from the Distribution Account an amount equal to
any net investment income  earned on amounts on  deposit in the  Distribution
Account as  partial compensation for  its services  and then shall  apply the
remaining amount of  the Available Distribution  Amount for each  Certificate
Group  on  deposit  in  the  Distribution  Account  to  distribution  on  the
Certificates  in the  related Certificate  Group  in the  following order  of
priority:

          (i)  to distributions of interest on the Class  A Certificates, the
     Class  X  Certificates and  the  Class  R  Certificates in  the  related
     Certificate  Group, on  a pro  rata basis  based on  Accrued Certificate
     Interest  in  respect   of  the  Class  A  Certificates,   the  Class  X
     Certificates and the  Class R  Certificates for  such Distribution  Date
     and,  to  the  extent  not  previously  distributed,  for all  preceding
     Distribution Dates, except as otherwise set forth in Section 4.01(c);

          (ii) to the Net Simple Interest  Shortfall Carry Forward Amount, if
     any, on the Class A Certificates, the Class X Certificates and the Class
     R Certificates in  the same manner as distribution  of interest pursuant
     to clause (i) above;

          (iii)     concurrently, to  distributions of principal  of (x)  the
     Class  A Certificates  (other than  the  Class PO  Certificates) in  the
     related Certificate  Group, in an  amount, not to exceed  the respective
     Class Balances thereof outstanding immediately prior to such Certificate
     Group and Distribution Date, equal to the Class A Principal Distribution
     Amount for such Certificate Group and Distribution Date in the order set
     forth in Sections 4.01(b) and 4.01(c) and (y) the Class PO Certificates,
     in  an amount,  not  to  exceed the  Class  Balance thereof  outstanding
     immediately  prior to  such Distribution  Date,  equal to  the Class  PO
     Principal  Distribution Amount  for  such  Certificate  Group  and  such
     Distribution Date, on a pro rata  basis based on such Class A  Principal
     Distribution Amount and such Class PO Principal Distribution Amount;

          (iv) from the remaining Available Distribution Amount for both Loan
     Groups:  

               (A)  to   distributions   of  interest   on   the  Class   B-1
          Certificates,  in the  amount  equal  to  all  Accrued  Certificate
          Interest  in  respect  of  the  Class  B-1  Certificates  for  such
          Distribution  Date and, to  the extent not  previously distributed,
          for all preceding Distribution Dates;

               (B)  to   distributions  of   interest   to   the  Class   B-2
          Certificateholders,  in the amount equal to all Accrued Certificate
          Interest  in  respect  of  the  Class  B-2  Certificates  for  such
          Distribution  Date and, to  the extent not  previously distributed,
          for all preceding Distribution Dates;

               (C)  to   distributions  of   interest   to  the   Class   B-3
          Certificateholders,  in the amount equal to all Accrued Certificate
          Interest  in  respect  of  the  Class  B-3  Certificates  for  such
          Distribution  Date and, to  the extent not  previously distributed,
          for all preceding Distribution Dates;

               (D)  to   distributions  of   interest   to   the  Class   B-4
          Certificateholders,  in the amount equal to all Accrued Certificate
          Interest  in  respect  of  the  Class  B-4  Certificates  for  such
          Distribution  Date and, to  the extent not  previously distributed,
          for all preceding Distribution Dates;

               (E)  to  distributions   of   interest  to   the   Class   B-5
          Certificateholders,  in the amount equal to all Accrued Certificate
          Interest  in  respect  of  the  Class  B-5  Certificates  for  such
          Distribution  Date and, to  the extent not  previously distributed,
          for all preceding Distribution Dates;

               (F)  to   distributions   of   interest  to   the   Class  B-6
          Certificateholders,  in the amount equal to all Accrued Certificate
          Interest  in  respect  of  the  Class  B-6  Certificates  for  such
          Distribution  Date and, to  the extent not  previously distributed,
          for all preceding Distribution Dates;

               (G)  to   distributions  of   interest   to   the  Class   B-7
          Certificateholders,  in the amount equal to all Accrued Certificate
          Interest  in  respect  of  the  Class  B-7  Certificates  for  such
          Distribution  Date and, to  the extent not  previously distributed,
          for all preceding Distribution Dates;

               (H)  to   distributions  of   interest   to  the   Class   B-8
          Certificateholders,  in the amount equal to all Accrued Certificate
          Interest  in  respect  of  the  Class  B-8  Certificates  for  such
          Distribution  Date and, to  the extent not  previously distributed,
          for all preceding Distribution Dates;

               (I)  to   distributions  of   principal   of   the  Class   PO
          Certificates  in  an   amount  up  to   the  Class  PO   Additional
          Distribution  Amount  for  such   Distribution  Date  from  amounts
          otherwise distributable as principal to the Class B Certificates;

               (J)  to  distributions of  the Net  Simple  Interest Shortfall
          Carry Forward Amount,  if any on  the Class B  Certificates in  the
          same order as distributions of interest thereon pursuant to clauses
          (A) through (H) above;

               (K)  to  distributions   of  principal   to   the  Class   B-1
          Certificateholders,  in an amount, not to  exceed the Class Balance
          thereof outstanding immediately prior to such Distribution Date for
          such  Distribution Date,  equal to  the related  Class  B Principal
          Distribution  Amount for  such Distribution  Date,  reduced by  the
          amount,  if  any,  necessary  to   pay  the  Class  PO   Additional
          Distribution Amount for the Class PO Certificates;

               (L)  to   distributions   of  principal   to  the   Class  B-2
          Certificateholders, in an amount,  not to exceed the  Class Balance
          thereof outstanding immediately prior to such Distribution Date for
          such  Distribution Date,  equal to  the  related Class  B Principal
          Distribution  Amount for  such Distribution  Date,  reduced by  the
          amount,  if  any,   necessary  to  pay  the   Class  PO  Additional
          Distribution Amount for the Class PO Certificates;

               (M)  to   distributions  of   principal  to   the   Class  B-3
          Certificateholders, in an  amount, not to exceed  the Class Balance
          thereof outstanding immediately prior to such Distribution Date for
          such  Distribution Date,  equal  to the  related Class  B Principal
          Distribution  Amount for  such Distribution  Date,  reduced by  the
          amount,   if  any,  necessary  to   pay  the  Class  PO  Additional
          Distribution Amount for the Class PO Certificates;

               (N)  to  distributions   of   principal  to   the  Class   B-4
          Certificateholders, in an amount,  not to exceed the Class  Balance
          thereof outstanding immediately prior to such Distribution Date for
          such  Distribution  Date, equal  to the  related Class  B Principal
          Distribution  Amount for  such Distribution  Date,  reduced by  the
          amount, if any, necessary to  pay the Class  PO Additional
          Distribution  Amount  for   the  Class  PO Certificates;

               (O)  to   distributions  of   principal   to  the   Class  B-5
          Certificateholders, in an amount,  not to exceed the Class  Balance
          thereof outstanding immediately prior to such Distribution Date for
          such  Distribution  Date, equal  to the  related Class  B Principal
          Distribution  Amount for  such Distribution  Date,  reduced by  the
          amount,  if  any,   necessary  to  pay  the  Class   PO  Additional
          Distribution Amount for the Class PO Certificates;

               (P)  to  distributions   of   principal  to   the  Class   B-6
          Certificateholders,  in an amount, not  to exceed the Class Balance
          thereof outstanding immediately prior to such Distribution Date for
          such Distribution  Date,  equal to  the related  Class B  Principal
          Distribution  Amount for  such Distribution  Date,  reduced by  the
          amount,  if  any,  necessary   to  pay  the  Class  PO   Additional
          Distribution Amount for the Class PO Certificates; 

               (Q)  to   distributions  of   principal  to   the  Class   B-7
          Certificateholders, in an  amount, not to exceed the  Class Balance
          thereof outstanding immediately prior to such Distribution Date for
          such  Distribution Date,  equal to  the related  Class B  Principal
          Distribution  Amount for  such Distribution  Date,  reduced by  the
          amount,  if   any,  necessary  to  pay  the   Class  PO  Additional
          Distribution Amount for the Class PO Certificates; and

               (R)  to   distributions  of   principal   to  the   Class  B-8
          Certificateholders,  in an amount, not to  exceed the Class Balance
          thereof outstanding immediately prior to such Distribution Date for
          such  Distribution Date,  equal to  the related  Class  B Principal
          Distribution  Amount for  such Distribution  Date,  reduced by  the
          amount,  if  any,  necessary  to   pay  the  Class  PO   Additional
          Distribution Amount for the Class PO Certificates.

          (v)   from the remaining  Available Distribution Amount  for either
     Certificate Group, to  distributions to the Class  R Certificateholders,
     in an amount equal to the balance, if any.

          (b)  (i)   Prior to the Credit Support Depletion Date for the Group
1 Certificates,  distributions of the  Class A Principal  Distribution Amount
for the Group 1 Certificates (other than the Class PO Certificates)  shall be
made as follows:

          (A)  first, to  the Class R  Certificates, until the  Class Balance
     thereof is reduced to zero;

          (B)  second,  to  the   Class  A-4  Certificates,  the   Class  A-4
     Percentage  Amount, provided that if,  after distribution of interest on
     such Class  A Certificates, such  Class A Principal  Distribution Amount
     exceeds the balance of the Available Distribution Amount for the Group 1
     Certificates,  the  amount  distributed on  the  Class  A-4 Certificates
     pursuant to this clause (A) shall be  reduced by an amount equal to  the
     Class  A-4 Certificates' pro  rata share, based on  the Class Balance of
     such Class  A Certificates  (other than the  Class PO  Certificates), of
     such excess; 

          (C)  third, sequentially to the Class  A-1, Class A-2 and Class A-3
     Certificates, in that order, until  the related Class Balance is reduced
     to zero; and

          (D)  fourth, to the Class A-4 Certificates, until the Class Balance
     thereof is reduced to zero.

          (ii) Prior to  the Credit  Support Depletion Date  for the  Group 2
     Certificates, distributions of the Class A Principal Distribution Amount
     for the Group 2 Certificates shall be made to the Class A-5 Certificates
     until the Class Balance thereof is reduced to zero.

          (c)  On or after the Credit Support Depletion Date, distribution of
the Class PO Principal Distribution  Amount for the related Certificate Group
to the Class PO Certificates and of the Class A Principal Distribution Amount
for the related Certificate Group to the Class A Certificates (other than the
Class PO Certificates in such Certificate Group) shall be made pro rata based
on such  Class PO Principal  Distribution Amount  and such Class  A Principal
Distribution  Amount;  and   the  distribution  of  such  Class  A  Principal
Distribution Amount to each Class of the Class A Certificates (other than the
Class PO  Certificates) in the  related Certificate Group  shall be made  pro
rata based on their respective Class Balances.  

          (d)  All distributions  made  with respect  to each  Class on  each
Distribution  Date  shall  be  allocated  pro  rata  among  the   outstanding
Certificates in  such Class based  on their respective  Percentage Interests.
All  such distributions  with respect  to each  Class  (other than  the final
distribution with respect thereto)  will be made on each Distribution Date to
the Certificateholders  of the  respective Class  of record  at the  close of
business on  the related Record  Date and shall be  made by wire  transfer of
immediately available funds to the account of any such Certificateholder at a
bank  or  other  entity  having  appropriate  facilities  therefor,  if  such
Certificateholder   shall  have  provided   the  Paying  Agent   with  wiring
instructions no less than five Business Days prior to the related Record Date
(or,  in the case of  the first Distribution Date,  no later than the Closing
Date)  and is  the registered  owner  of Certificates  the aggregate  initial
Certificate Balance of  which is  at least  $1,000,000 or 100%  of the  Class
Balance of the related Class of Certificates, or otherwise by check mailed to
the  address of such Certificateholder appearing in the Certificate Register.
The final distribution on  each Certificate will be made in  like manner, but
only upon presentment  and surrender of such Certificate at the office of the
Certificate  Registrar or  such other  location  specified in  the notice  to
Certificateholders of such final distribution.

          (e)  The rights of the  Certificateholders to receive distributions
from the proceeds of the  Trust Fund in respect of the  Certificates, and all
interests of  the Certificateholders in  such distributions, shall be  as set
forth in this  Agreement.  In this regard,  all rights of the  Holders of the
Class  B   Certificates  to   receive  distributions   in  respect  of   such
Certificates, and all  rights of the Holders  of the Class B  Certificates in
and  to  such  distributions,  shall   be  subject  and  subordinate  to  the
preferential rights of the Holders of the Class A Certificates; all rights of
the Holders of  a Class of Class  B Certificates to receive  distributions in
respect of such Certificates, and all rights of the  Holders of such Class of
Class B Certificates in  and to such distributions shall also  be subject and
subordinate  to  the preferential  rights  of  the  Holders  of the  Class  A
Certificates and Class  B Certificates with a lower  numerical designation to
the extent set forth herein; and

          (f)  Except as  otherwise provided  in Section  9.01, whenever  the
Paying Agent expects that the final distribution with respect to any Class of
Certificates will  be made on  the next  Distribution Date, the  Paying Agent
shall, no later than  the related Record  Date, mail to  each Holder on  such
date of such Class of Certificates a notice to the effect that:

          (i)  the  Paying Agent  expects that  the  final distribution  with
     respect to such Class of Certificates  will be made on such Distribution
     Date but  only upon presentation  and surrender of such  Certificates at
     the office of the Certificate Registrar therein specified, and

          (ii) no interest shall accrue  on such Certificates from and  after
     such Distribution Date.

Any funds not  distributed to any Holder  or Holders of Certificates  of such
Class on  such Distribution  Date because of  the failure  of such  Holder or
Holders to tender  their Certificates shall, on  such date, be set  aside and
held in trust  and credited to the  account of the  appropriate non-tendering
Holder  or Holders.   If any Certificates  as to which  notice has been given
pursuant  to  this  Section  4.01(f)  shall not  have  been  surrendered  for
cancellation  within six months after the  time specified in such notice, the
Paying  Agent shall  mail  a  second notice  to  the remaining  non-tendering
Certificateholders  to surrender their Certificates for cancellation in order
to receive the final distribution with  respect thereto.  If within one  year
after the second notice all such Certificates shall not have been surrendered
for cancellation, the Paying Agent, directly or through  an agent, shall take
such  steps   to  contact  the   remaining  non-tendering  Certificateholders
concerning surrender of their Certificates as it shall deem appropriate.  The
costs and expenses  of holding  such funds  in trust and  of contacting  such
Certificateholders following  the first anniversary  of the delivery  of such
second notice  to the non-tendering  Certificateholders shall be paid  out of
such funds.  No interest shall accrue  or be payable to any Certificateholder
on any amount held in trust hereunder by the Paying Agent as a result of such
Certificateholder's failure to surrender its Certificate(s) for final payment
thereof in accordance with this Section 4.01(d).

          (g)   Amounts on  deposit in the  Distribution Account  may only be
invested by the Trustee or its agent in Permitted Investments.

          SECTION 4.02.  Statements to Certificateholders.

          (a)   On the  Business Day following  each Determination  Date, the
Servicer shall deliver to the Trustee, by electronic means in a format agreed
upon by the Servicer and the Trustee, a Remittance Report with respect to the
related  Distribution Date.   Such  Remittance  Report will  include (i)  the
amount of  Advances to  be made by  the Servicer  in respect  of the  related
Distribution Date, the  aggregate amount of Advances outstanding after giving
effect to such Advances, and  the aggregate amount of Nonrecoverable Advances
in respect of  such Distribution Date  and (ii) such  other information  with
respect  to the  Mortgage  Loans as  the  Trustee may  reasonably  require to
perform the  calculations necessary to make the distributions contemplated by
Section 4.01 and to prepare the statements to Certificateholders contemplated
by this Section  4.02.  The  Trustee shall not  be responsible to  recompute,
recalculate or verify any information provided to it by the Servicer.

          (b)  On each Distribution  Date, the Trustee shall forward  by mail
to each Holder  a statement as to the distributions made on such Distribution
Date setting forth,  provided that the Servicer provides  such information to
the Trustee on a timely basis:

          (i)  the amount  of the distribution  on such Distribution  Date to
     the Holders of  Certificates of each Class  in respect of  principal, if
     any;

          (ii) the amount of  the distribution on  such Distribution Date  to
     Holders  of Certificates of  each Class in  respect of interest,  if any
     (including without  limitation,  any  interest  for  prior  Distribution
     Dates);

          (iii)     the total distribution  on such Distribution Date  to the
     Holders of Certificates of each Class;

          (iv) the Class Distribution  Factor for such Distribution  Date for
     each Class;

          (v)  the  Scheduled  Principal  Amount  and  Unscheduled  Principal
     Amount for each Certificate Group and such Distribution Date;

          (vi) the aggregate amount of Advances  made in respect of each Loan
     Group  and  such  Distribution   Date,  and  the  aggregate   amount  of
     unreimbursed Advances at the close of business on such Distribution Date
     for each Loan Group;

          (vii)     the  aggregate  Stated  Principal  Balance  of   (a)  the
     Mortgage Loans,  (b) the  Group 1  Mortgage Loans  and (c)  the Group  2
     Mortgage  Loans,  outstanding  immediately  following such  Distribution
     Date;

          (viii)    the number, aggregate principal balance, weighted average
     remaining term to maturity, weighted average Mortgage Rate  and weighted
     average  Net Mortgage Rate  of (a) the  Mortgage Loans, (b)  the Group 1
     Mortgage  Loans  and  (c)  the  Group  2  Mortgage   Loans,  as  of  the
     commencement  of  each  Unscheduled Collection  Period  related  to such
     Distribution Date;

          (ix) the number  and aggregate  principal balance  of (a)  Mortgage
     Loans, (b)  the Group  1 Mortgage  Loans and  (c) the  Group 2  Mortgage
     Loans,  (A)  delinquent  one  month,  (B)  delinquent  two  months,  (C)
     delinquent  three  or more  months,  and  (D)  as to  which  foreclosure
     proceedings have been commenced;

          (x)  with respect  to any Mortgage  Loan as to which  a Liquidation
     Event occurred during  the related Due  Period (other than a  payment in
     full), (A)  the aggregate amount  of Liquidation Proceeds  received, (B)
     the portion of such Liquidation  Proceeds payable or reimbursable to the
     Servicer  in respect  of  such  Mortgage Loan,  (C)  the  amount of  any
     Realized Losses  to Certificateholders and (D) the related Mortgage Loan
     Group;

          (xi) with respect to  each REO Property included in  the Trust Fund
     as of the end of the related Unscheduled Collection Period, (A) the book
     value of  such REO  Property, (B)  the Stated  Principal Balance  of the
     related REO Loan  immediately following such Distribution  Date, (C) the
     aggregate amount  of  unreimbursed Servicing  Advances and  unreimbursed
     Advances in respect thereof and (D) the related Loan Group;

          (xii)     with  respect to  any REO  Property  as to  which an  REO
     Disposition occurred during  the related Due  Period, (A) the  aggregate
     amount  of  Liquidation  Proceeds  received,  (B)  the  portion of  such
     Liquidation  Proceeds payable or reimbursable to the Servicer in respect
     of such REO  Property or the  related REO Loan  or the related  Mortgage
     Loan, (C) the amount of any loss to Certificateholders in respect of the
     related REO Loan and (D) the related Mortgage Loan Group;

          (xiii)    the Class Balance (or Notional Balance, as applicable) of
     each Class of Certificates immediately before and immediately after such
     Distribution Date and the total amount of the reduction of each Class of
     Certificates for such Distribution Date;

          (xiv)     the  Fraud  Losses,  Bankruptcy  Losses,  Special  Hazard
     Losses,  the Excess  Fraud  Losses, the  Excess  Bankruptcy Losses,  the
     Excess Special Hazard  Losses, Extraordinary Losses and  Realized Losses
     for the  related Unscheduled Collection Period and  the aggregate amount
     of Realized Losses since the Cut-off Date for (A) the Mortgage Loan, (B)
     Loan Group 1 and (C) Loan Group 2;

          (xv) the  Class A  Principal  Distribution Amount  and the  Class B
     Principal  Distribution Amount  for  each  Certificate  Group  and  such
     Distribution Date;

          (xvi)     the  aggregate amount  of Principal  Prepayments  in Full
     made during  the related  Unscheduled Collection  Period, the  aggregate
     amount deposited into the Collection  Account by the Servicer in respect
     of  any Prepayment  Interest  Shortfalls  incurred  during  the  related
     Collection  Period  and  any  Prepayment  Interest  Shortfall  for  such
     Distribution Date for  (A) the Mortgage Loan,  (B) Loan Group 1  and (C)
     Loan Group 2;

          (xvii)    the Accrued Certificate Interest in respect of each Class
     of Certificates for such Distribution Date;

          (xviii)   the aggregate  amount of  servicing compensation  paid to
     the Servicer for  such Distribution Date for (A)  the Mortgage Loan, (B)
     Loan Group 1 and (C) Loan Group 2;

          (xix)     other  fees,  expenses  and  withdrawals  related to  the
     Unscheduled  Collection Period indicating whether such amounts relate to
     Loan Group 1 or Loan Group 2; 

          (xx) notice  as to  any  failure  during  the  related  Unscheduled
     Collection  Period  on the  part  of  the  Depositor to  repurchase  any
     Mortgage Loan that was then required  to be so repurchased for a  breach
     of representation or warranty; and

          (xxi)     amounts  contained  in  the  Simple  Interest   Shortfall
     Reserve Funds for such Distribution Date.

In the case of information furnished pursuant to subclauses (i) and (ii), the
amounts  shall be  expressed as  a  dollar amount  in the  aggregate  for all
Certificates of each applicable Class and per Single Certificate.

          Within a reasonable period of time  after the end of each  calendar
year, the  Trustee shall furnish  to each Person  who at any  time during the
calendar  year  was a  Holder  of a  Certificate a  statement  containing the
information set forth in subclauses (i), (ii) and (iii) above, aggregated for
such calendar year or applicable portion thereof during which such person was
a Certificateholder.   Such obligation of the Trustee shall be deemed to have
been  satisfied to the extent that substantially comparable information shall
be provided by the  Servicer pursuant to any requirements of the Code as from
time to time are in force.

          On  each  Distribution  Date,  the  Trustee  shall  forward  to the
Depositor  and   to  each  Rating   Agency  the  reports  forwarded   to  the
Certificateholders on  such Distribution Date  and a statement  setting forth
the amounts, if any, actually distributed with respect to the Certificates on
such Distribution Date.

          Upon the written  request of any Certificateholder, the Trustee, as
soon   as    reasonably   practicable,    shall   provide    the   requesting
Certificateholder with such information as  is necessary and appropriate,  in
the   Trustee's  sole  discretion,  for  purposes  of  satisfying  applicable
reporting requirements under Rule 144A of the Rules and Regulations under the
Securities Act of 1933, as amended.

          SECTION 4.03.  Advances.

          (a)  On  or before 4:00 p.m., New  York City time, on each Servicer
Remittance  Date, the Servicer  shall either (i)  deliver to the  Trustee for
deposit into  the Distribution Account from its own  funds an amount equal to
the  aggregate amount  of Advances,  if any,  to be  made in  respect  of the
related Distribution Date, (ii) apply  amounts held in the Collection Account
for future distribution in discharge of any such obligation to make Advances,
or  (iii) make  Advances  in the  form  of  any combination  of  (i) or  (ii)
aggregating the total amount of Advances to be made.  Any amounts held in the
Collection Account for future distribution and so used to make Advances shall
be  appropriately reflected  in the  Servicer's records  and replaced  by the
Servicer  by  deposit  in  the  Collection  Account on  or  before  the  next
succeeding Determination Date (to the extent not  previously replaced through
the deposit of  Late Collections of the delinquent  principal and interest in
respect of which such Advances were made).

          (b)  The aggregate amount of Advances to be made by the Servicer in
respect  of any  Distribution Date  shall, subject  to subsection  (c) below,
equal the aggregate of:  the interest portion of all Monthly Payments for any
Mortgage Loan due on the related Due Date in the related Scheduled Collection
Period and which were not paid during such Scheduled Collection Period. 

          (c)  The  obligation of  the  Servicer  to  make such  Advances  is
mandatory, notwithstanding any other  provision of this Agreement other  than
the next  succeeding paragraph, and with respect to  any Mortgage Loan or REO
Loan,  shall continue  (except as  set  forth in  the immediately  succeeding
paragraph)  until  the Distribution  Date  on  which  the proceeds,  if  any,
received in connection  with a Liquidation Event with respect  thereto are to
be distributed.

          Notwithstanding anything herein  to the contrary, no  Advance shall
be required to be made hereunder if such Advance would, if made, constitute a
Nonrecoverable Advance.  The determination by the Servicer that it has made a
Nonrecoverable  Advance  or  that  any  proposed  Advance,   if  made,  would
constitute  a Nonrecoverable  Advance  shall  be  evidenced by  an  Officer's
Certificate delivered  to the  Depositor and the  Trustee no  later than  the
Business Day following such determination.

          SECTION 4.04.  Allocation  of   Realized  Losses  and   Net  Simple
                         Interest Shortfalls.

          (a)  Prior to each  Distribution Date, the Servicer shall determine
the  total  amount of  Realized  Losses,  if  any,  that  resulted  from  any
Liquidation  Event,  Debt  Service  Reduction,  Deficient  Valuation  or  REO
Disposition that occurred during the Unscheduled Collection Period related to
such  Distribution  Date  and  the   total  amount  of  Net  Simple  Interest
Shortfalls,  if  any, that  occurred during  the Scheduled  Collection Period
related to such Distribution Date.  The amount of each Realized Loss shall be
evidenced  by an Officer's Certificate.  All  such Realized Losses other than
Excess  Special Hazard Losses, Extraordinary Losses, Excess Bankruptcy Losses
or Excess Fraud Losses, and all such Net Simple Interest Shortfalls, shall be
allocated as  follows:  first, to the Class  B-8 Certificates until the Class
Balance  thereof  has  been  reduced  to  zero;  second,  to  the  Class  B-7
Certificates until the Class Balance thereof has been reduced to zero; third,
to  the Class  B-6  Certificates until  the Class  Balance  thereof has  been
reduced  to  zero; fourth,  to  the Class  B-5 Certificates  until  the Class
Balance  thereof  has  been  reduced  to  zero;  fifth,  to   the  Class  B-4
Certificates until the Class Balance thereof has been reduced to zero; sixth,
to the  Class B-3  Certificates  until the  Class  Balance thereof  has  been
reduced  to zero;  seventh, to  the Class  B-2 Certificates  until  the Class
Balance  thereof  has  been  reduced  to  zero;  eighth,  to  the  Class  B-1
Certificates  until the Class  Balance thereof has been  reduced to zero; and
thereafter if such  Realized Losses are on  a Discount Mortgage Loan,  to the
Class PO  Certificates in  an amount equal  to the  Discount Fraction  of the
principal portion thereof,  and the remainder of such Realized Losses and the
entire amount  of such Realized  Losses on Non-Discount Mortgage  Loans among
all the Class A Certificates (other than the Class PO Certificates)  on a pro
rata basis, as described  below.  The Discount Fraction of  any such Realized
Losses on Discount Mortgages in  a Loan Group will be allocated  to the Class
PO Certificates and the remainder  of such Realized Losses will  be allocated
among the  remaining Certificates,  as described below.   Any  Excess Special
Hazard   Losses,  Excess   Bankruptcy  Losses,   Excess   Fraud  Losses   and
Extraordinary Losses on  Non-Discount Mortgage Loans will  be allocated among
the Class A and Class B Certificates on a pro rata basis, as described below.

          (b)   As used herein, an  allocation of a  Realized Loss on  a "pro
rata basis"  among two  or more  specified Classes  of Certificates  means an
allocation on a  pro rata basis, among  the various Classes so  specified, to
each such  Class of Certificate on the basis  of their then outstanding Class
Balances  prior  to  giving  effect  to  distributions  to  be  made  on such
Distribution Date in  the case of the principal portion of a Realized Loss or
to each such class  of Certificates based on the Accrued Certificate Interest
thereon for such Distribution  Date in the case of  an interest portion of  a
Realized Loss.  Except as provided in the  following sentence, any allocation
of  the  principal  portion  of  Realized Losses  (other  than  Debt  Service
Reductions) to a  Class of Certificates shall  be made by reducing  the Class
Balance thereof by  the amount so allocated, which allocation shall be deemed
to have occurred on such Distribution Date.  Any allocation of  the principal
portion of Realized Losses (other than Debt  Service Reductions) to the Class
B Certificates  then outstanding with the highest numerical designation shall
be made  by operation of the definition of  "Class Balance" made by operation
of the provisions of Section  4.01(a).  Allocations of the  interest portions
of  Realized  Losses and  Net Simple  Interest  Shortfalls shall  be  made by
operation  of  the  definition  of  "Accrued  Certificate  Interest"  and  by
operation of the provisions of Section 4.01(a).  Allocations of the principal
portion  of Debt  Service  Reductions  shall  be made  by  operation  of  the
provisions of Section 4.01(a).  Any allocation of Realized Losses (other than
Debt Service Reductions) to a Class of  Certificates will be made by reducing
the Class Balance thereof by the  amount so allocated, which allocation shall
be deemed to  have occurred on such  Distribution Date.  All  Realized Losses
and all other losses  allocated to a Class of Certificates  hereunder will be
allocated  among  the  Certificates  of  such  Class  in  proportion  to  the
Percentage Interests evidenced thereby.

          SECTION 4.05.  Reports of Foreclosures and Abandonment of Mortgaged
                         Property.

          The Servicer  shall file  information returns  with respect  to the
receipt of mortgage interests received in a trade or business, the reports of
foreclosures and  abandonments of any Mortgaged Property  and the information
returns relating to  cancellation of indebtedness income with  respect to any
Mortgaged Property required by Sections 6050H, 6050J and 6050P, respectively,
of the Code, and deliver to the Trustee an Officer's Certificate, with a copy
of such reports attached thereto, on or  before March 31 of each year stating
that  such reports  have been  filed.   Such  reports shall  be  in form  and
substance  sufficient to meet the  reporting requirements imposed by Sections
6050H, 6050J and 6050P of the Code.


                                  ARTICLE V

                               THE CERTIFICATES

          SECTION 5.01.  The Certificates.

          (a)  The Certificates will be substantially in the respective forms
annexed  hereto  as Exhibit  A-1.    The  Certificates will  be  issuable  in
registered form  only.   The Certificates  will be issuable  only in  minimum
denominations corresponding to initial Certificate Balances as of the Closing
Date of  not less  than (a) $25,000  in the case  of the  Senior Certificates
(other than the Class A-2, Class PO and Class X Certificates), (b)  $1,000 in
the case of the Class A-2 Certificates, (c) $100,000 in the case of the Class
PO Certificates, (d) $250,000 in the case of the Class B  Certificates (other
than the Class B-4  Certificates), and (e) $200,000 in the case  of the class
B-4  Certificates,  and  integral  multiples  of  $1,000  in excess  thereof;
provided, however, that if the Original Class Balance of any such  Class does
not  equal  an  integral  multiple   of  $1,000,  then  a  single  additional
Certificate of such Class may be issued in a denomination corresponding to an
initial Certificate Balance as of  the Closing Date that includes  the excess
of (i) the Original Class Balance of such Class over (ii) the related minimum
denomination.   The Class  X Certificates  will be  issuable only  in minimum
denominations corresponding to  initial Certificate Notional Balances  of not
less  than  $250,000 and  integral multiples  of  $1,000.   Only one  Class R
Certificate may be outstanding at any time.

          (b)  The  Certificates shall  be executed  by  manual or  facsimile
signature on behalf of the Trustee in its capacity as trustee hereunder by an
authorized  officer under its  seal imprinted thereon.   Certificates bearing
the manual or  facsimile signatures of individuals  who were at any  time the
proper officers of  the Trustee shall bind the  Trustee, notwithstanding that
such individuals or any of them have ceased to hold such offices prior to the
authentication and delivery of such Certificates or did not hold such offices
at  the date of such  Certificates.  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 the Certificate Registrar by manual
signature, and  such  certificate 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.

          (c)  The Class  A-1, Class  A-2, Class A-3,  Class A-4,  Class A-5,
Class  PO,  Class  X-1,  Class  X-2,  Class  B-1,  Class  B-2  and  Class B-3
Certificates shall initially be issued as one or more Certificates registered
in the name  of the Depository or its nominee and,  except as provided below,
registration  of such  Certificates may  not  be transferred  by the  Trustee
except to another  Depository that agrees to  hold such Certificates  for the
respective   Certificate  Owners  with  Ownership  Interests  therein.    The
Certificate Owners shall hold their  respective Ownership Interests in and to
each of the Class  A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class PO,
Class X-1, Class X-2, Class B-1, Class B-2 and Class B-3 Certificates (except
for such remainders) through the book-entry facilities of the Depository and,
except as provided below, shall not be entitled to Definitive Certificates in
respect of such Ownership Interests.   All transfers by Certificate Owners of
their  respective Ownership Interests in the Book-Entry Certificates shall be
made  in  accordance  with  the  procedures  established  by  the  Depository
Participant  or brokerage  firm representing  such Certificate  Owner.   Each
Depository  Participant shall transfer  the Ownership  Interests only  in the
Book-Entry Certificates  of Certificate Owners it represents  or of brokerage
firms for which it acts as  agent in accordance with the Depository's  normal
procedures.

          The Trustee,  the Servicer and  the Depositor may for  all purposes
(including the making of payments due on the respective Classes of Book-Entry
Certificates) deal with  the Depository as  the authorized representative  of
the Certificate Owners  with respect to the respective  Classes of Book-Entry
Certificates for the purposes of exercising the  rights of Certificateholders
hereunder.  The rights  of Certificate Owners with respect  to the respective
Classes of Book-Entry  Certificates shall be limited to  those established by
law  and  agreements  between  such Certificate  Owners  and  the  Depository
Participants  and  brokerage  firms  representing  such  Certificate  owners.
Multiple requests and directions from, and votes of, the Depository as Holder
of any Class of Book-Entry Certificates with respect to any particular matter
shall not be deemed  inconsistent if they are made with  respect to different
Certificate Owners.  The  Trustee may establish a  reasonable record date  in
connection   with   solicitations    of   consents   from   or    voting   by
Certificateholders and  shall give  notice to the  Depository of  such record
date.

          If (i)(A)  the Depositor  advises the Trustee  in writing  that the
Depository  is  no   longer  willing  or  able  to   properly  discharge  its
responsibilities as Depository  and (B) the Depositor  is unable to locate  a
qualified  successor or (ii) the Depositor  at its option advises the Trustee
in writing  that it  elects to terminate  the book-entry  system through  the
Depository, the  Trustee  shall notify  all Certificate  Owners, through  the
Depository, of the  occurrence of any such  event and of the  availability of
Definitive Certificates  to Certificate Owners  representing the same.   Upon
surrender to  the Trustee of  the Book-Entry Certificates by  the Depository,
accompanied by registration instructions from the Depository for registration
of transfer,  the Trustee shall  issue the Definitive Certificates.   Neither
the Depositor, the  Securities Administrator nor the Trustee  shall be liable
for any  actions taken by the  Depository or its nominee,  including, without
limitation, 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  Depositor in  connection with  the
issuance of the  Definitive Certificates pursuant to this  Section 5.01 shall
be deemed to be  imposed upon and performed by  the Trustee, and the  Trustee
and the Servicer  shall recognize the Holders of  the Definitive Certificates
as Certificateholders hereunder.

          SECTION 5.02.  Registration   of    Transfer   and    Exchange   of
                         Certificates.

          (a)  At all times during the term of this Agreement, there shall be
maintained at the office of  the Certificate Registrar a Certificate Register
in which, subject to such reasonable regulations as the Certificate Registrar
may  prescribe, the Certificate Registrar shall  provide for the registration
of  Certificates and  of transfers  and exchanges  of Certificates  as herein
provided.   The Certificate  Registrar shall maintain an  office or agency in
the  City  of  New  York  where  the  Certificates  may  be  surrendered  for
registration of transfer or  exchange.  The Trustee shall  act as Certificate
Registrar  unless  it  appoints  a  successor  hereunder.    The  Certificate
Registrar may appoint, by a written  instrument delivered to the Trustee, any
other  bank  or trust  company  to act  as Certificate  Registrar  under such
conditions as the  predecessor Certificate Registrar may  prescribe, provided
that the predecessor Certificate  Registrar shall not  be relieved of any  of
its duties or responsibilities hereunder by reason of such appointment.

          (b)  No transfer  of any Class  B-4, Class  B-5, Class B-6,  B-7 or
Class B-8 Certificate shall be made unless that transfer is made  pursuant to
an  effective registration  statement under  the Securities  Act of  1933, as
amended (the "1933  Act"), and effective registration  or qualification under
applicable state securities laws, or is made in a transaction which  does not
require such registration or qualification.  If such a transfer is to be made
without registration or  qualification, then the Certificate  Registrar shall
require,  in order to assure compliance  with such laws, receipt  of:  (i) if
such transfer is of a Class B-4, Class B-5, Class B-6, Class B-7 or Class B-8
Certificate and  is purportedly being made  in reliance upon  Rule 144A under
the 1933  Act, a  certificate from the  Certificateholder desiring  to effect
such transfer substantially in the form attached  as Exhibit C-1 hereto and a
certificate    from   such    Certificateholder's   prospective    transferee
substantially  in the form  attached as Exhibit  C-2 hereto; and  (ii) in all
other cases, (A)  except where the Depositor  or an Affiliate thereof  is the
transferor  or   transferee,  an  Opinion  of  Counsel  satisfactory  to  the
Certificate Registrar  to the effect that  such transfer may be  made without
such registration or qualification (which Opinion of  Counsel shall not be an
expense of the Trust Fund or of the Depositor,  the Securities Administrator,
the Trustee  or the Certificate  Registrar in their respective  capacities as
such), (B) a  certificate from the Certificateholder desiring  to effect such
transfer substantially in the form attached  as Exhibit C-3 hereto and (C)  a
certificate    from   such    Certificateholder's   prospective    transferee
substantially  in  the form  attached as  Exhibit  C-4 hereto.   None  of the
Depositor, the Trustee or the  Certificate Registrar is obligated to register
or qualify  the  Class B-4,  Class B-5,  Class B-6,  Class B-7  or Class  B-8
Certificates  under the 1933 Act  or any other securities law  or to take any
action not otherwise required under this  Agreement to permit the transfer of
any Class  B-4, Class  B-5, Class  B-6, Class  B-7 or  Class B-8  Certificate
without registration or qualification.  Any Holder of a Class B-4, Class B-5,
Class B-6,  Class B-7  or Class  B-8 Certificate  desiring to  effect such  a
transfer  shall,  and  does  hereby  agree to,  indemnify  the  Trustee,  the
Certificate Registrar and the Depositor against any liability that may result
if the  transfer is  not so exempt  or is  not made  in accordance with  such
federal and state laws.

          (c)  No transfer  of  a  Class B  or  Class R  Certificate  or  any
interest therein  shall be  made to (A)  any employee  benefit plan  or other
retirement  arrangement,   including  individual   retirement  accounts   and
annuities, Keogh plans and collective  investment funds and separate accounts
in  which such plans, accounts or  arrangements are invested, that is subject
to the Employee Retirement Income Security Act of 1974, as amended ("ERISA"),
or the Code (each, a "Plan") or  (B) any Person who is directly or indirectly
purchasing the  Class B or Class R Certificate  or interest therein on behalf
of, as named fiduciary of,  as trustee of, or with  assets of a Plan,  unless
the   prospective  transferee  provides  the  Certificate  Registrar  with  a
certification of  facts and  an  Opinion of  Counsel which  establish to  the
satisfaction of the Certificate Registrar  that such transfer will not result
in a violation of Section 406  of ERISA or Section 4975 of the  Code or cause
the Servicer or the  Trustee to be deemed a fiduciary of  such Plan or result
in the  imposition of an excise tax  under Section 4975 of the  Code.  In the
absence  of its  having received  the  certification and  Opinion of  Counsel
contemplated  by  the  preceding sentence,  the  Certificate  Registrar shall
require the prospective transferee of any Class B or R Certificate to certify
that it  is neither (A) a Plan nor (B) a Person who is directly or indirectly
purchasing such  Class  B or  Class  R Certificate  on  behalf of,  as  named
fiduciary of, as trustee of, or with assets of a Plan or  if the purchaser is
an insurance  company, a  representation that the  purchaser is  an insurance
company  which is  purchasing such  Certificates with  funds contained  in an
"insurance company general  account" (as such term is defined in Section V(e)
of Prohibited Class Exemption 95-60 ("PTCE 95-60")) and that the purchase and
holding of such Certificates are covered under PTCE 95-60.

          (d)  No transfer  of any  Class R Certificate  shall be  made to  a
Non-United States Person.  Notwithstanding anything to the contrary contained
herein, prior to registration of any transfer, sale or other disposition of a
Class R  Certificate, the  Certificate Registrar shall  have received  (i) an
affidavit from the proposed transferee  substantially in the form attached as
Exhibit  D-1 hereto,  to  the  effect  that, among  other  things,  (A)  such
transferee  is not  a  Disqualified  Organization or  an  agent (including  a
broker,  nominee  or  middleman)  of a  Disqualified  Organization,  (B) such
transferee is  not a  Non-United States  Person, (C)  such transferee  has no
present knowledge or expectation that it will  become insolvent or subject to
a  bankruptcy proceeding  for  so long  as  the Class  R Certificate  remains
outstanding, and  (D) no  purpose of such  proposed transfer,  sale or  other
disposition of the Class R Certificate is or will be to impede the assessment
or collection  of  any  tax,  and  (ii) a  certificate  from  the  transferor
substantially in the form attached as Exhibit D-2 hereto, to the effect that,
among other  things,  no purpose  of such  proposed transfer,  sale or  other
disposition of the Class R Certificate is or will be to impede the assessment
or  collection  of  any  tax.     Notwithstanding  the  registration  in  the
Certificate Register of  any transfer, sale or other disposition of a Class R
Certificate to a  Disqualified Organization or an agent  (including a broker,
nominee  or middleman)  of a  Disqualified  Organization or  to a  Non-United
States Person, such  registration shall be deemed to be of  no legal force or
effect  whatsoever   and  such   Person  shall  not   be  deemed   to  be   a
Certificateholder  for any purpose hereunder,  including, but not limited to,
the receipt  of distributions in respect of such Class R Certificate.  If any
purported transfer  of a  Class R Certificate  shall be  in violation  of the
provisions of this  Section 5.02(d),  then the  prior Holder of  the Class  R
Certificate purportedly transferred  shall, upon discovery that  the transfer
of such  Class  R Certificate  was  not in  fact  permitted by  this  Section
5.02(d), be restored to all rights as  Holder thereof retroactive to the date
of  the purported  transfer.   The Trustee  and the  Securities Administrator
shall be under no liability to any Person for any registration of transfer of
a Class R  Certificate that is not  permitted by this Section 5.02(d)  or for
making  payments due  on such  Class  R Certificate  to the  purported Holder
thereof or  taking any  other action  with respect to  such purported  Holder
under the provisions of  this Agreement.  The prior Holder  shall be entitled
to recover  from any purported  Holder of a  Class R Certificate that  was in
fact  not a permitted  transferee under this  Section 5.02(d) at  the time it
became a Holder all payments made on such Class R Certificate.  The Holder of
a Class  R Certificate, by  its acceptance thereof,  shall be deemed  for all
purposes to have consented  to the provisions of this Section 5.02 and to any
amendment of this  Agreement deemed necessary by counsel of  the Depositor to
ensure  that  the  transfer  of  a  Class R  Certificate  to  a  Disqualified
Organization or any  other Person will not  cause the Trust Fund  to cease to
qualify as a REMIC or cause the imposition of a tax upon the Trust Fund.

          (e)  Subject  to  the  preceding  subsections,  upon  surrender for
registration of transfer of any Certificate  at the office of the Certificate
Registrar,  the Trustee  shall  execute and  the Certificate  Registrar shall
authenticate  and  deliver, in  the  name  of  the designated  transferee  or
transferees,  one  or more  new  Certificates of  the  same Class  of  a like
aggregate Percentage Interest.

          (f)  At the option of any Holder, its Certificates may be exchanged
for other  Certificates of authorized  denominations of the  same Class  of a
like aggregate Percentage Interest, upon  surrender of the Certificates to be
exchanged  at  the  office  of  the  Certificate  Registrar.    Whenever  any
Certificates are  so surrendered for  exchange the Trustee shall  execute and
the Certificate  Registrar shall  authenticate and  deliver the  Certificates
which the Certificateholder making the exchange is entitled to receive.

          (g)  Every Certificate  presented  or surrendered  for transfer  or
exchange shall (if so required by the Certificate Registrar) be duly endorsed
by,  or be  accompanied  by a  written  instrument of  transfer  in the  form
satisfactory  to  the  Certificate  Registrar duly  executed  by,  the Holder
thereof or his attorney duly authorized in writing.

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

          (i)  All Certificates surrendered  for transfer and exchange  shall
be physically  cancelled by  the Certificate Registrar  and a  certificate of
such  cancellation shall  be  delivered  to the  Trustee  by the  Certificate
Registrar.  The Certificate Registrar  shall hold such cancelled Certificates
in accordance with its standard procedures.

          SECTION 5.03.  Mutilated, Destroyed, Lost or Stolen Certificates.

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

          SECTION 5.04.  Persons Deemed Owners.

          The Depositor, the Servicer, the Trustee, the Certificate Registrar
and  any agent  of  any  of them  may  treat the  person  in  whose name  any
Certificate is registered as the owner of such Certificate for the purpose of
receiving distributions pursuant  to Section 4.01 and for  all other purposes
whatsoever,  and  neither the  Depositor,  the  Servicer,  the  Trustee,  the
Certificate Registrar  nor any  agent of  any of  them shall  be affected  by
notice to the contrary.

          SECTION 5.05.  Appointment of Paying Agent. 

          The Trustee  may appoint a Paying  Agent for the purpose  of making
distributions to Certificateholders hereunder.  The Trustee shall  cause such
Paying  Agent to execute  and deliver to  the Trustee an  instrument in which
such Paying Agent  shall agree with the  Trustee that such Paying  Agent will
hold all sums held by it for the payment to Certificateholders in an Eligible
Account in trust  for the benefit of the  Certificateholders entitled thereto
until such sums  shall be paid to  the Certificateholders.  Any  Paying Agent
shall be either a bank or trust company or  otherwise authorized under law to
exercise  corporate trust  powers.   The  Trustee shall  act as  Paying Agent
unless it appoints a successor hereunder.


                                  ARTICLE VI

                        THE DEPOSITOR AND THE SERVICER

          SECTION 6.01.  Liability of the Depositor and the Servicer.

          The  Depositor  and the  Servicer  shall  be  liable in  accordance
herewith only  to  the  extent of  the  respective  obligations  specifically
imposed upon and undertaken by the Depositor and the Servicer herein.

          SECTION 6.02.  Merger, Consolidation or Conversion of the Depositor
                         or the Servicer.

     Subject to the following paragraph,  the Depositor and the Servicer will
each  keep  in  full  effect  its  existence,  rights  and  franchises  as  a
corporation under the laws of the jurisdiction of its incorporation, and each
will  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, the
Certificates  or any  of the  Mortgage Loans  and to  perform its  respective
duties under this Agreement.

     The Depositor or the Servicer may be merged or consolidated with or into
any Person, or transfer all or substantially all of its assets to any Person,
in which case any Person resulting from any merger or consolidation  to which
the  Depositor or the Servicer shall be  a party, or any Person succeeding to
the business of the Depositor or the Servicer, shall  be the successor of the
Depositor  or  the Servicer,  as  the case  may  be,  hereunder, without  the
execution or filing of any paper or any further act on the part of any of the
parties  hereto, anything herein  to the contrary  notwithstanding; provided,
however, that  the successor  or surviving  Person to  the Servicer  shall be
qualified to service mortgage loans on behalf of FNMA or FHLMC.

          SECTION 6.03.  Limitation  on  Liability   of  the  Depositor,  the
                         Servicer and Others.

          Neither the  Depositor,  the Servicer  nor  any of  the  directors,
officers, employees or agents of the Depositor or the Servicer shall be under
any  liability to  the Trust Fund  or the  Certificateholders for  any action
taken or for refraining from the taking of any  action in good faith pursuant
to this Agreement,  or for errors in  judgment; provided, however,  that this
provision shall  not protect the Depositor,  the Servicer or any  such Person
against any breach  of warranties or representations made  herein, or against
any  specific liability  imposed  on  the Servicer  pursuant  to any  Section
hereof, or against  any liability which would otherwise  be imposed by reason
of misfeasance, bad faith or  gross negligence in the performance  of duties.
The  Depositor, the Servicer and any director,  officer, employee or agent of
the Depositor  or the Servicer may rely in good  faith on any document of any
kind which, prima facie, is properly executed
            ----- -----
and  submitted by any Person  respecting any matters  arising hereunder.  The
Depositor, the Servicer and any director,  officer, employee or agent of  the
Depositor or the Servicer shall be indemnified and held harmless by the Trust
Fund against any loss,  liability or expense incurred in connection  with any
legal  action relating to this Agreement  or the Certificates, other than any
loss,  liability or  expense (i)  related  to any  specific Mortgage  Loan or
Mortgage Loans  (except as  any  such loss,  liability  or expense  shall  be
otherwise reimbursable pursuant  to this Agreement); (ii)  incurred by reason
of misfeasance, bad  faith or gross negligence in the  performance of duties;
(iii) incurred in connection with any violation by it of any state or federal
securities  law;  or (iv)  imposed  by any  taxing  authority  if such  loss,
liability or expense  is not specifically reimbursable pursuant  to the terms
of this Agreement.  Neither the Depositor nor the Servicer shall be under any
obligation to  appear in, prosecute  or defend  any legal action  unless such
action is related  to its respective duties  under this Agreement and  in its
opinion  does not involve it in  any expense or liability; provided, however,
that the  Depositor or the Servicer may in  its discretion undertake any such
action  which  it  may  deem necessary  or  desirable  with  respect to  this
Agreement and the rights and duties  of the parties hereto and the  interests
of the Certificateholders  hereunder.  In such event, the  legal expenses and
costs of such action and any liability resulting therefrom shall be expenses,
costs and liabilities of the Trust  Fund, and the Depositor and the  Servicer
shall  be entitled to be  reimbursed therefor from  the Collection Account as
provided in Section 3.06.

          SECTION 6.04.  Servicer Not to Resign.

          The  Servicer shall  not  resign from  the  obligations and  duties
hereby imposed on it, except upon determination that its duties hereunder are
no longer permissible  under applicable  law or are  in material conflict  by
reason  of applicable  law with any  other activities  carried on by  it, the
other activities of the  Servicer so causing such a conflict  being of a type
and nature  carried on by the  Servicer at the  date of this Agreement.   Any
such  determination  permitting the  resignation  of  the Servicer  shall  be
evidenced by an Opinion of Counsel to such effect which shall be delivered to
the Trustee.  No such resignation shall become effective until the Trustee or
a successor servicer shall  have assumed the Servicer's responsibilities  and
obligations in accordance with Section 7.02 hereof.

          SECTION 6.05.  Rights of the Depositor in Respect of the
                         Servicer.

          The  Servicer shall  afford  the Depositor  and  the Trustee,  upon
reasonable  notice,  during  normal  business  hours  access to  all  records
maintained by the Servicer in respect of its rights and obligations hereunder
and  access to  officers of  the Servicer  responsible for  such obligations.
Upon reasonable  request, the  Servicer shall furnish  the Depositor  and the
Trustee with its most recent  financial statements and such other information
as  the Servicer  possesses,  and which  it  is not  prohibited  by law  from
disclosing,  regarding  its  business,   affairs,  property  and   condition,
financial or otherwise.  The Depositor may,  but is not obligated to, enforce
the obligations of the Servicer hereunder  and may, but is not obligated  to,
perform, or  cause a  designee to  perform, any  defaulted obligation  of the
Servicer  hereunder  or  exercise  the  rights  of  the  Servicer  hereunder;
provided,  however, that  the Servicer shall  not be  relieved of any  of its
obligations hereunder by virtue  of such performance by the  Depositor or its
designee.  The Depositor shall not  have any responsibility or liability  for
any  action or  failure  to act  by  the  Servicer and  is  not obligated  to
supervise the performance of the Servicer under this Agreement or otherwise.


                                 ARTICLE VII

                                   DEFAULT

          SECTION 7.01.  Events of Default.

          "Event of Default", wherever used  herein, means the occurrence and
continuance of any one of the following events:

     (i)  any failure  by the  Servicer to remit  to the Trustee  any payment
required to be made under the terms  of this Agreement, including the Trustee
Fee, and such failure shall continue unremedied for a period of five (5) days
after the  date upon which  written notice  of such  failure, requiring  such
failure  to be remedied, shall be given to  the Servicer by the Depositor and
the  Trustee by  Holders of  Certificates evidencing an  aggregate Percentage
Interest in any Class of Certificates not less than 25%.

     (ii) any failure on  the part of the Servicer duly to observe or perform
in any material respect any other of the covenants or  agreements on the part
of the Servicer set forth in this  Agreement which continues unremedied for a
period of thirty  days (except that such  number of days shall  be fifteen in
the case of a failure to pay any premium for any insurance policy required to
be maintained under this Agreement) after the date on which written notice of
such failure, requiring the same to be remedied, shall have been given to the
Servicer by the Trustee  or by the Custodian, or to the Servicer (with a copy
to the Depositor and the Trustee) by  the Holders of Certificates entitled to
at least 25% of the Voting Rights of any Class affected thereby; or

     (iii)     any  breach of the representations and warranties contained in
Section 2.03(b) which  materially and adversely affects the  interests of any
Class of Certificateholders and which continues unremedied for a period of 30
days after the date on which notice  of such breach, requiring the same to be
remedied, shall  have been  given to  the Servicer  by the  Depositor or  the
Trustee, or to the Servicer (with a copy to the Depositor and the Trustee) by
the Holders of Certificates entitled to at  least 25% of the Voting Rights of
any Class affected thereby; 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, bankruptcy, readjustment of  debt, marshalling
of assets and  liabilities or similar  proceedings, or for the  winding-up or
liquidation  of its affairs, shall have been entered against the Servicer and
such decree or  order shall have remained  in force undischarged  or unstayed
for a period of sixty days; or

     (v)  the Servicer shall  consent to the appointment of  a conservator or
receiver or liquidator in  any insolvency, bankruptcy, readjustment  of debt,
marshalling of assets  and liabilities or similar proceedings  of or relating
to the  Servicer  or of  or  relating to  all  or substantially  all  of  its
property; or

     (vi) the Servicer shall admit in writing its inability to pay  its debts
generally  as  they become  due, file  a  petition to  take advantage  of any
applicable insolvency or reorganization  statute, make an assignment for  the
benefit of its creditors, or  voluntarily suspend payment of its obligations;
or

     (vii)     the Servicer  ceases to meet  the qualifications of a  FNMA or
FHLMC lender; or

     (viii)    the Servicer shall notify the Trustee pursuant to Section 4.03
that it  is unable to deposit in the Distribution  Account an amount equal to
the P&I Balance;

then,  and in each and every such case,  so long as an Event of Default shall
not have been remedied, the Trustee may,  and at the written direction of the
Holders of  Certificates entitled  to, in  the case  of an  Event of  Default
described in clauses  (i)-(iii) or (vii) hereof,  at least 51% of  the Voting
Rights of any affected Class of Certificates or, in the case of any Event  of
Default  described in clauses  (iv), (v), (vii)  or (viii) hereof  of which a
Responsible  Officer of the Trustee has actual  notice, the Trustee shall, by
notice  in writing  to  the Servicer,  with  a copy  of  such  notice to  the
Depositor,  terminate all of  the rights and  obligations of  the Servicer as
Servicer under this Agreement.  From and after the receipt by the Servicer of
such written  notice, all  authority and  power  of the  Servicer under  this
Agreement, whether with respect to the  Certificates (other than as a  holder
of any Certificate) or the Mortgage Loans or otherwise,  shall pass to and be
vested  in  the Trustee  pursuant  to and  under this  Section,  and, without
limitation, the  Trustee is  hereby authorized and  empowered to  execute and
deliver, on behalf of and at the expense of the Servicer, as attorney-in-fact
or otherwise,  any and  all documents  and other  instruments, and  to do  or
accomplish all other acts  or things necessary or  appropriate to effect  the
purposes of such notice of termination,  whether to complete the transfer and
endorsement or  assignment of  the Mortgage Loans  and related  documents, or
otherwise.  The Servicer agrees promptly (and in any event  no later than ten
Business  Days subsequent  to such  notice) to provide  the Trustee  with all
documents and records requested by it  to enable it to assume the  Servicer's
functions  hereunder, and  to cooperate  with  the Trustee  in effecting  the
termination  of   the  Servicer's  responsibilities   and  rights  hereunder,
including without  limitation, the transfer  within two Business Days  to the
Trustee  for administration by it of all cash amounts which shall at the time
be or should have been credited by the Servicer to the Collection Account or,
if established, the REO Account or thereafter be received with respect to the
Mortgage  Loans or  any REO  Property (provided,  however, that  the Servicer
shall continue to be entitled  to receive all amounts accrued or  owing to it
under this Agreement on or prior to the date of such termination, whether  in
respect of Advances or otherwise).

          SECTION 7.02.  Trustee to Act; Appointment of Successor.

          On and after the time the Servicer receives a notice of termination
pursuant to Section 7.01, the Trustee shall be the successor in  all respects
to the Servicer  in its  capacity as  Servicer under this  Agreement and  the
transactions set forth or provided for herein and shall be subject to all the
responsibilities,  duties  and  liabilities  relating  thereto  and   arising
thereafter  placed  on  the  Servicer  by the  terms  and  provisions  hereof
including without  limitation, the  Servicer's obligation  to make  Advances;
provided  that  if  the  Trustee  is prohibited  by  law  or  regulation from
obligating itself to make advances regarding delinquent mortgage loans,  then
the Trustee shall  not be obligated to make such Advances pursuant to Section
4.03;  and provided,  further,  that any  failure to  perform such  duties or
responsibilities caused by the  Servicer's failure to provide  information or
monies  required by  Section 7.01 shall  not be  considered a default  by the
Trustee  hereunder.    The  Trustee  shall  not  be  liable  for  any  of the
representations and  warranties  of  the Servicer  hereunder  nor  shall  the
Trustee be required to purchase any Mortgage Loan hereunder.  As compensation
therefor, the  Trustee shall be entitled to the  Servicing Fees and all funds
relating to the Mortgage Loans which the Servicer would have been entitled to
charge to the Collection Account or,  if established, the REO Account if  the
Servicer  had continued  to act  hereunder.   Notwithstanding the  above, the
Trustee may, if it shall be unwilling to so act, or shall, if it is unable to
so act or  if the Holders  of Certificates  entitled to at  least 51% of  the
Voting Rights  so request  in writing to  the Trustee,  promptly appoint,  or
petition a  court  of  competent jurisdiction  to  appoint,  any  established
mortgage  loan servicing  institution,  which  is a  FNMA  or FHLMC  approved
mortgage  servicing  institution,  having  a  net  worth  of  not  less  than
$15,000,000 as the successor to  the Servicer hereunder in the assumption  of
all  or  any part  of  the responsibilities,  duties  or  liabilities of  the
Servicer hereunder.  Except with respect to an appointment provided below, no
appointment of a successor to the Servicer hereunder shall be effective until
the assumption of the successor to  the Servicer of all the responsibilities,
duties and liabilities hereunder.  Pending appointment  of a successor to the
Servicer hereunder,  the Trustee  shall act in  such capacity  as hereinabove
provided.  Notwithstanding the above, the Trustee shall, if it is  prohibited
by law  or  regulation from  making  advances regarding  delinquent  mortgage
loans,  promptly appoint any established mortgage loan servicing institution,
which is  a FNMA or FHLMC  approved mortgage servicing institution,  having a
net worth  of not  less than  $15,000,000 as  the successor  to the  Servicer
hereunder in  the assumption  of  all or  any part  of the  responsibilities,
duties   or  liabilities  of   the  Servicer  hereunder   (including  without
limitation, the obligation to make  Advances pursuant to Section 4.03), which
appointment  will  become effective  immediately.   In  connection  with such
appointment  and  assumption described  herein,  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  the  Servicer
hereunder.   The  Depositor, the  Trustee, the  Custodian, if  any,  and such
successor shall take such action, consistent with this Agreement, as shall be
necessary to effectuate any such succession.

          SECTION 7.03.  Notification to Certificateholders.

          (a)  Upon  any such termination  pursuant to Section  7.01 above or
any appointment of a successor to the  Servicer pursuant to Section 7.02, the
Trustee  shall give  prompt written  notice thereof to  Certificateholders at
their respective  addresses appearing  in the  Certificate Register  and each
Rating Agency.

          (b)  Not later  than the later of  60 days after the  occurrence of
any event which constitutes or,  with notice or lapse of time  or both, would
constitute an Event of Default or 5 Business Days after a Responsible Officer
of the Trustee becomes aware of the occurrence of such an event, the  Trustee
shall transmit by  mail to the Depositor and all Certificateholders notice of
such occurrence, unless such default shall have been cured or waived.

          SECTION 7.04.  Waiver of Events of Default.

          The  Holders representing  at least  66 2/3%  of the  Voting Rights
evidenced by all  Classes of  Certificates affected by  any Event of  Default
hereunder may waive  such Event of Default; provided, however,  that an Event
of Default under clause (i) of Section 7.01  may be waived only by all of the
Certificateholders.  Upon any such waiver of  an Event of Default, such Event
of Default shall cease to exist and shall be deemed to have been remedied for
every purpose hereunder.   No such waiver  shall extend to any  subsequent or
other Event of Default  or impair any right consequent thereon  except to the
extent expressly  so waived.   Notwithstanding any  other provisions  of this
Agreement, for  purposes of waiving  any Event  of Default  pursuant to  this
Section  7.04, Certificates registered  in the name  of the Depositor  or any
Affiliate of the Depositor shall be entitled to Voting Rights with respect to
the matters described above.

          SECTION 7.05.  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  7.01, 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  (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.


                                 ARTICLE VIII

                            CONCERNING THE TRUSTEE

          SECTION 8.01.  Duties of Trustee.

          (a)  The Trustee,  prior to the  occurrence of an Event  of Default
and  after the  curing or  waiver of  all Events  of Default  which may  have
occurred, undertakes  to perform  such duties  and  only such  duties as  are
specifically set forth in  this Agreement.  If an Event of Default occurs and
is  continuing, 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 man would exercise or use under the circumstances
in  the conduct  of his own  affairs.   Any permissive  right of  the Trustee
contained in this Agreement shall not be construed as a duty.

          (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 conform  to the requirements  of this  Agreement.  If  any such
instrument is found not to conform to the requirements of this Agreement in a
material manner, the Trustee  shall take such action as it  deems appropriate
to have the instrument corrected.   The Trustee shall not be responsible  for
the accuracy or  content of any resolution,  certificate, statement, opinion,
report, document, order or other instrument furnished by the Depositor or the
Servicer,  and  accepted  by the  Trustee  in  good faith,  pursuant  to this
Agreement.

          (c)  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 misconduct; provided, however, that:

          (i)  Prior to the occurrence of an Event of Default,  and after the
     curing of all such Events of Default which may have occurred, the duties
     and obligations of the Trustee shall be determined solely by the express
     provisions of this Agreement, the Trustee shall not be liable except for
     the performance of  such duties and obligations as  are specifically set
     forth in  this Agreement, no  implied covenants or obligations  shall be
     read into this Agreement against the Trustee  and, in the absence of bad
     faith on the  part of the Trustee, the Trustee may conclusively rely, as
     to the  truth of  the statements  and the  correctness  of the  opinions
     expressed therein, upon  any certificates or  opinions furnished to  the
     Trustee and conforming to the requirements of this Agreement;

          (ii) The Trustee  shall not  be personally liable  for an  error of
     judgment  made in  good faith  by a  Responsible Officer  or Responsible
     Officers of the Trustee, unless it shall be proved that the  Trustee was
     negligent in ascertaining the pertinent facts; and

          (iii)     The Trustee shall  not be personally liable  with respect
     to any action taken, suffered or omitted to be taken by it in good faith
     in accordance with the direction  of Holders of Certificates entitled to
     at least  25% of  the Voting  Rights (or  any lesser  amount of  Holders
     entitled to direct the Trustee  under this Agreement or under applicable
     law) relating to the time, method and place of conducting any proceeding
     for any  remedy available  to the Trustee,  or exercising  any trust  or
     power conferred upon the Trustee, under this Agreement.

          (d)  The Trustee shall  timely pay, from its own  funds, the amount
of any and all federal,  state and local taxes imposed  on the Trust Fund  or
its assets  or transactions  including, without  limitation, (A)  "prohibited
transaction" penalty  taxes as defined in Section 860F  of the Code, if, when
and  as the same shall be due and  payable, (B) any tax on contributions to a
REMIC after the Closing  Date imposed by Section 860G(d) of  the Code and (C)
any  tax  on "net  income from  foreclosure property"  as defined  in Section
860G(c) of the  Code, but only if  any such taxes under this  Section 8.01(d)
arise  out of  a breach by  the Trustee  of its obligations  hereunder, which
breach constitutes negligence or willful misconduct of the Trustee.

          SECTION 8.02.  Certain Matters Affecting the Trustee.

          (a)  Except as otherwise provided in Section 8.01:

          (i)  The Trustee may  request and rely upon and  shall be protected
     in  acting  or refraining  from  acting upon  any  resolution, Officer's
     Certificate,  certificate  of   auditors  or   any  other   certificate,
     statement, instrument, opinion, report, notice, request, consent, order,
     appraisal, bond or other paper or document reasonably 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 the written advice of
     such  counsel  or any  Opinion  of Counsel  shall  be full  and complete
     authorization and protection in respect  of any action taken or suffered
     or omitted by it hereunder in good faith and in accordance therewith;

          (iii)     The Trustee shall be under no obligation to exercise  any
     of the trusts or powers  vested in it by this  Agreement or to make  any
     investigation of matters  arising hereunder or to  institute, conduct or
     defend any litigation hereunder or in relation hereto at  the   request,
     order or direction  of any of  the Certificateholders,  pursuant to  the
     provisions of this  Agreement, unless such Certificateholders shall have
     offered to the Trustee reasonable security  or  indemnity  against the
     costs, expenses and liabilities which may be incurred therein or thereby;
     the Trustee shall not  be required 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; nothing contained herein  shall,  however,
     relieve  the Trustee of the obligation, upon the occurrence of an
     Event of Default (which has not been cured or waived), to exercise such of
     the rights and powers vested in it by this Agreement,  and to use  the 
     same degree  of  care and  skill in their exercise as a prudent man would
     exercise or use under the circumstances in the conduct of his own affairs;

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

          (v)  Prior to the  occurrence of an Event of  Default hereunder and
     after the  curing or  waiver of  all Events  of Default  which may  have
     occurred, the Trustee shall not be  bound to make any investigation into
     the facts or  matters stated in any resolution,  certificate, statement,
     instrument, opinion, report, notice, request, consent, order,  approval,
     bond or other paper or document, unless requested in writing to do so by
     Holders of Certificates entitled to  at least 25% of the  Voting Rights;
     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 as a condition to taking any
     such   action.    The  reasonable   expense  of  every  such  reasonable
     examination shall be  paid by the Servicer  or, if paid by  the Trustee,
     shall be repaid by the Servicer upon demand;

          (vi) 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;

          (vii)     The  Trustee shall not be required to obtain a deficiency
     judgment against any Mortgagor;

          (viii)    For  all purposes under this Agreement, the Trustee shall
     not  be  deemed  to  have  notice  of  any Event  of  Default  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  a Responsible Officer of the Trustee at the Corporate Trust
     Office, and such  notice references the Holders of  the Certificates and
     this Agreement; and

          (ix) The Trustee shall  not be responsible for any  act or omission
     of the Certificate  Registrar (unless the Trustee or an Affiliate of the
     Trustee  is  acting  as  Certificate Registrar),  the  Servicer  or  the
     Depositor.

          (b)  Following the  Startup Day, the  Trustee shall not  accept any
contribution  of assets to  the Trust Fund  unless it shall  have obtained an
Opinion of  Counsel, at no expense to  the Trustee or the Trust  Fund, to the
effect that the inclusion of such assets in the Trust Fund will not cause the
Trust  Fund to fail to qualify  as a REMIC at  any time that any Certificates
are  outstanding  or  subject the  Trust  Fund  to any  tax  under  the REMIC
Provisions  or other applicable provisions of federal, state and local law or
ordinances.

          SECTION 8.03.  Trustee Not  Liable  for  Certificates  or  Mortgage
                         Loans. 

          The  recitals contained herein and in  the Certificates, other than
the Certificate of Authentication,  shall be taken as  the statements of  the
Depositor or  the Servicer, as the  case may be,  and the Trustee  assumes no
responsibility for their  correctness.  The Trustee  makes no representations
as to the validity or sufficiency of this Agreement (other than as to the due
authorization, execution and  delivery thereof by it) or  of the Certificates
(other than  as to the due authorization  and execution thereof by  it) or of
any Mortgage Loans or related document.  The Trustee shall not be accountable
for the use or application by the Depositor of any of the Certificates issued
to it or of the proceeds of such  Certificates, or for the use or application
of  any funds  paid to  the Depositor  in respect  of the  assignment  of the
Mortgage Loans to the Trust Fund, or any funds deposited in or withdrawn from
the Collection  Account or any other account by or on behalf of the Depositor
or the Servicer.   The Trustee shall  not be responsible for  the accuracy or
content of any resolution, certificate, statement, opinion, report, document,
order or other  instrument furnished by  the Depositor or  the Servicer,  and
accepted by the Trustee in good faith, pursuant to this Agreement.

          SECTION 8.04.  Trustee May Own Certificates.

          The Trustee in its individual or any other capacity  may become the
owner or pledgee  of Certificates with  the same rights it  would have if  it
were not Trustee.

          SECTION 8.05.  Fees  and Expenses  of  Trustee; Indemnification  of
                         Trustee.

          (a)  As reasonable compensation (which shall not be limited  by any
provision  of law in regard to the  compensation of an express trust) for all
services rendered by it in the execution of the  trusts hereby created and in
the exercise and performance  of any of the powers and duties  of the Trustee
hereunder, the Trustee shall be entitled to (i) a fee as described below (the
"Trustee Fee") and (ii) any investment income earned on amounts on deposit in
the Distribution Account.   The  Trustee Fee shall accrue at the Trustee  Fee
Rate and shall be computed  on the basis of Stated Principal  Balance on each
Mortgage Loan and the Accrual Period for each Distribution Date.  The Trustee
Fee  shall  be  remitted to  the  Trustee  by the  Servicer  on  the Servicer
Remittance Date and shall be deducted by the Servicer from the  Servicing Fee
or  otherwise paid by  the Servicer from  its own funds.   To  the extent the
Servicer does not remit all amounts required to be remitted to the Trustee on
a Servicer Remittance Date by the second Business Day following such Servicer
Remittance  Date,   the  Servicer  shall  pay  the   Trustee,  as  additional
compensation,  interest on  the amount not  remitted at  a rate equal  to the
interest  rate quoted for  commercial paper rated  A-1+ by Standard  & Poor's
Ratings Group issued  at or  about such  time and mutually  agreeable to  the
Servicer and the  Trustee.   Amounts on deposit  in the Distribution  Account
shall be invested by the Trustee in Permitted Investments of its choice.  The
Trustee  shall deposit into  the Distribution Account from  its own funds any
investment losses suffered as a result of the investment of such funds.

          (b)  The  Trustee and any  director, officer, employee  or agent of
the  Trustee shall  be  entitled  to indemnification  out  of the  Collection
Account  or the  Distribution  Account  for any  loss,  liability or  expense
(including  without  limitation  costs  and expenses  of  litigation,  and of
investigation,  counsel  fees,   damages,  judgments  and  amounts   paid  in
settlement) incurred in  connection with any act  or omission on the  part of
the Trustee  with respect to this  Agreement or the  Certificates (other than
any loss, liability or expense incurred by reason of willful misfeasance, bad
faith or negligence of the Trustee in the performance of duties hereunder, or
as may arise from  a breach of any representation or  warranty of the Trustee
set  forth herein,  or as may  be covered  under Section  8.05(c)); provided,
however, that with respect to any third party claim:

               (i)  the  Trustee  shall  have  given  the  Servicer  and  the
     Depositor written notice thereof  promptly after the Trustee shall  have
     knowledge thereof;

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

               (iii)     notwithstanding  anything to  the  contrary in  this
     Section 8.05, the Trust  Fund shall not be liable for  settlement of any
     such claim by  the Trustee entered into without the prior consent of the
     Servicer  and the  Depositor, which  consent shall  not be  unreasonably
     withheld.

          Without in  any  way  limiting  the  generality  of  the  foregoing
indemnity,  such  indemnity  shall specifically  cover  any  loss, liability,
expense and  costs of  litigation and  investigation, counsel  fees, damages,
judgments and amounts paid in settlement  incurred by the Trustee pursuant to
any federal,  state or local  environmental statute.  The  indemnity provided
for in this Section  8.05(b) shall be prior in right to all other withdrawals
from the Collection Account pursuant to Section 3.06(a).

          (c)  The  Servicer  shall  indemnify  the  Trustee  for  any  loss,
liability  or expense  (including without  limitation  costs and  expenses of
litigation,  and of  investigation,  counsel  fees,  damages,  judgments  and
amounts paid  in settlement)  arising in respect  of the  Servicer's acts  or
omissions  in  connection with  its  performance  of  its duties  under  this
Agreement  or  the  Certificates  (including  without  limitation  servicing,
foreclosures or liquidations,  and any resultant liability  therefrom) (other
than  any  loss,   liability  or  expense  incurred  by   reason  of  willful
misfeasance, bad faith  or negligence of  the Trustee in  the performance  of
duties hereunder).

          (d)  The   provisions  of  this  Section  8.05  shall  survive  the
termination of this Agreement. 

          SECTION 8.06.  Eligibility Requirements for Trustee.

          The Trustee hereunder  shall at  all times be  an association or  a
corporation organized and doing  business under the laws of any  state or the
United States of America or  the District of Columbia, authorized under  such
laws to exercise  trust powers, having a  combined capital and surplus  of at
least $50,000,000  and subject  to supervision or  examination by  federal or
state authority.   If  such association or  corporation 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  association or corporation
shall be deemed to  be its combined capital and  surplus as set forth in  its
most  recent report  of condition  so published.   In  case at  any time  the
Trustee shall cease  to be eligible in accordance with the provisions of this
Section, the  Trustee shall  resign immediately  in the  manner and  with the
effect specified in Section 8.07.  The corporation  or association serving as
Trustee may  have normal banking  and trust relationships with  the Depositor
and its Affiliates or the Servicer and its Affiliates.

          SECTION 8.07.  Resignation and Removal of the Trustee.

          (a)  The Trustee may at any time resign and be discharged from  the
trusts hereby  created by giving written notice thereof to the Depositor, the
Servicer  and to  all  Certificateholders.   Upon  receiving  such notice  of
resignation,   the  Servicer  shall  promptly  appoint  a  successor  trustee
acceptable  to  the Depositor  by  written  instrument,  in duplicate,  which
instrument shall  be delivered to the resigning  Trustee and to the successor
trustee.     A   copy  of   such  instrument  shall   be  delivered   to  the
Certificateholders  and the  Depositor  by  the Servicer.    If no  successor
trustee shall have been so appointed  and 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 the  Trustee shall  cease to  be  eligible in
accordance with the provisions of Section 8.06 and shall fail to resign after
written request therefor by the Depositor or the Servicer,  or if at any time
the Trustee  shall become incapable of acting,  or shall be adjudged bankrupt
or  insolvent, or  a receiver  of the  Trustee or  of its  property shall  be
appointed, or any  public officer shall take charge or control of the Trustee
or of its property or affairs for the purpose of rehabilitation, conservation
or  liquidation,  then the  Servicer  may remove  the Trustee  and  appoint a
successor  trustee acceptable  to  the Depositor  by  written instrument,  in
duplicate, which instrument shall be delivered to the Trustee so removed  and
to  the successor trustee.  A  copy of such instrument  shall be delivered to
the Certificateholders and the Depositor by the Servicer.

          (c)  The Holders  of Certificates entitled  to at least 51%  of the
Voting  Rights may  at any time  remove the  Trustee and appoint  a successor
trustee by written  instrument or instruments, in triplicate,  signed by such
Holders or their attorneys-in-fact duly authorized, one complete set of which
instruments  shall be  delivered to  the Servicer,  one complete  set to  the
Trustee so removed  and one complete  set to the  successor so appointed.   A
copy   of   such   instrument   shall   be   delivered   to   the   remaining
Certificateholders by the Servicer.

          (d)  Any resignation or removal of the Trustee and appointment of a
successor trustee pursuant to any of the provisions of this Section shall not
become effective until acceptance of  appointment by the successor trustee as
provided in Section 8.08.

          SECTION 8.08.  Successor Trustee.

          (a)  Any  successor trustee appointed  as provided in  Section 8.07
shall execute, acknowledge and deliver to the Servicer, 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 the  like  effect  as  if
originally named as trustee herein.  The predecessor trustee shall deliver to
the successor trustee all Mortgage Files and related documents and statements
held  by it hereunder  (other than any Mortgage  Files at the  time held by a
Custodian, which shall become the  agent of any successor trustee hereunder),
and the Servicer and  the predecessor trustee shall execute and  deliver such
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, and to enable  the successor trustee
to perform its obligations hereunder.

          (b)  No successor trustee  shall accept appointment as  provided in
this Section unless at the time of such acceptance (i) such successor trustee
shall  be  eligible  under the  provisions  of  Section  8.06, and  (ii)  the
short-term unsecured debt obligations of such  successor (or, in the case  of
the  principal depository  institution in  a  depository institution  holding
company,  the  short-term  unsecured  debt  obligations  of  such  depository
institution  holding  company) are  rated  in the  highest  short-term rating
category by each Rating Agency.

          (c)  Upon  acceptance  of  appointment by  a  successor  trustee as
provided in this Section, the Servicer 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 each  Rating Agency.  If  the Servicer
fails to mail such notice within  10 days after acceptance of appointment  by
the successor trustee,  the successor trustee shall  cause such notice  to be
mailed at the expense of the Servicer.

          SECTION 8.09.  Merger or Consolidation of Trustee.

          Any  entity into  which the Trustee  may be merged  or converted or
with which it  may be consolidated or  any entity resulting from  any merger,
conversion or consolidation  to which the  Trustee shall be  a party, or  any
entity succeeding to the business of  the Trustee, shall be the successor  of
the  Trustee hereunder,  provided such  entity  shall be  eligible under  the
provisions of Section 8.06,  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.

          SECTION 8.10.  Appointment of Co-Trustee or Separate Trustee.

          Notwithstanding  any other provisions hereof,  at any time, for the
purpose of meeting any  legal requirements of any  jurisdiction in which  any
part of  the Trust Fund  or property  securing the  same may at  the time  be
located, the Servicer and the Trustee acting jointly shall have the power and
shall  execute and  deliver all instruments  to appoint  one or  more Persons
approved by the Trustee to act as co-trustee or co-trustees, jointly with the
Trustee,  or separate trustee or separate trustees, of all or any part of the
Trust Fund,  and to vest  in such Person or  Persons, in such  capacity, such
title  to the  Trust Fund, or  any part  thereof, and,  subject to  the other
provisions of this Section 8.10, such powers, duties, obligations, rights and
trusts as the  Servicer and the Trustee may  consider necessary or desirable.
If the  Servicer shall  not have joined  in such  appointment within  15 days
after the receipt by it of a request to do so, or in case an Event of Default
shall have occurred and be continuing, the Trustee alone shall have the power
to make such appointment.  No co-trustee or  separate trustee hereunder shall
be required to  meet the terms  of eligibility as  a successor trustee  under
Section  8.06 hereunder  and  no notice  to  Holders of  Certificates  of the
appointment of co-trustee(s)  or separate trustee(s) shall be  required under
Section 8.08 hereof.

          SECTION 8.11.  Appointment of Custodians.

          (a)  The Trustee may, with the consent of the Servicer, appoint one
or  more Custodians to hold all  or a portion of  the Mortgage Files as agent
for the Trustee.   Subject to the other provisions of  this Article VIII, the
Trustee agrees to  enforce the terms and provisions of Sections 2.01 and 2.02
hereof against the Custodian for the benefit of the Certificateholders.  Each
Custodian shall be a depository institution subject to supervision by federal
or state  authority, shall  have combined  capital and  surplus  of at  least
$10,000,000, shall be  qualified to do business in the  jurisdiction in which
it holds any Mortgage File and shall not be the Depositor or any Affiliate of
the Depositor.  Each Custodian shall  be subject to the same obligations  and
standard  of  care  as are  imposed  on the  initial  Custodian  hereunder in
connection with the retention  of Mortgage Files.  The appointment  of one or
more Custodians shall  not relieve  the Trustee from  any of its  obligations
hereunder.

          (b)  The  Trustee hereby appoints  Norwest Bank Minnesota,  N.A. as
initial Custodian.  In connection therewith, the Custodian shall as agent for
the Trustee:

          (i)  hold  and maintain  the  Mortgage  Files,  in trust,  for  the
     exclusive use and benefit of present and future Certificateholders;

          (ii) segregate the Mortgage Files and keep  them separate and apart
     from the Custodian's own assets;

          (iii)     maintain accurate  records with  respect to  the Mortgage
     Files clearly reflecting the respective interests therein of the Trustee
     and the Certificateholders;

          (iv) hold  and maintain  the Mortgage  Files  with the  Custodian's
     trust department in secure fireproof facilities;

          (v)  not take  any action or omit to take early action with respect
     to any Mortgage File as  would constitute bad faith, willful misfeasance
     or negligence on the Custodian's part; 

          (vi) not make early claim with respect to all or any portion of the
     Mortgage Files and  not take or omit  to take any action  (other than as
     expressly provided herein or  any written instructions from the  Trustee
     in accordance herewith)  which action or omission would  permit any lien
     or security interest to attach thereto;

          (vii)     not surrender  possession of  all or any  portion of  the
     Mortgage  Files  except in  accordance  herewith  or  otherwise  to  the
     Trustee;

          (viii)    deliver all or any portion of the Mortgage Files to or at
     the  direction of  Trustee  as  and  when directed  by  the  Trustee  in
     accordance herewith; and

          (ix) take all such  other actions as are required  and refrain from
     all actions prohibited by the provisions hereof.

          Notwithstanding the foregoing, if at any time the long-term debt of
the Custodian assigned by either  Rating Agency falls below A-,  Norwest Bank
Minnesota, N.A.,  shall resign as  Custodian; and if Norwest  Bank Minnesota,
N.A. fails  to resign  as Custodian,  the Trustee  shall remove  Norwest Bank
Minnesota, N.A. as Custodian.

          SECTION 8.12.  Representations and Warranties of the Trustee.

          The Trustee hereby represents and  warrants to the Servicer and the
Depositor, as of the Closing Date, that:

          (i)  The  Trustee is a national association duly organized, validly
     existing and  in good standing  under the laws  of the United  States of
     America. 

          (ii) The  execution and delivery of this  Agreement by the Trustee,
     and the  performance and compliance with the  terms of this Agreement by
     the  Trustee,  will not  violate  the  Trustee's  charter or  bylaws  or
     constitute a default (or an event  which, with notice or lapse of  time,
     or both, would constitute a default) under, or result in the  breach of,
     any material agreement  or other instrument  to which it  is a party  or
     which is applicable to it or any of its assets.

          (iii)     The Trustee has  the full  power and  authority to  enter
     into and consummate all transactions contemplated by this Agreement, has
     duly   authorized  the  execution,  delivery  and  performance  of  this
     Agreement, and has duly executed and delivered this Agreement.

          (iv) This  Agreement,  assuming  due authorization,  execution  and
     delivery by the  Servicer and the Depositor, constitutes  a valid, legal
     and binding obligation  of the Trustee, enforceable  against the Trustee
     in  accordance  with  the  terms  hereof,  subject   to  (A)  applicable
     bankruptcy,  insolvency,  reorganization,  moratorium   and  other  laws
     affecting  the enforcement  of  creditors'  rights  generally,  and  (B)
     general principles of equity, regardless  of whether such enforcement is
     considered in a proceeding in equity or at law.

          (v)  The  Trustee is  not in  violation of,  and its  execution and
     delivery of this  Agreement and its performance and  compliance with the
     terms of this Agreement will not constitute a violation of, any law, any
     order  or decree of  any court or  arbiter, or any  order, regulation or
     demand  of  any  federal,  state  or  local  governmental  or regulatory
     authority, which violation, in  the Trustee's good faith and  reasonable
     judgment,  is  likely to  affect  materially  and adversely  either  the
     ability of the  Trustee to perform its obligations  under this Agreement
     or the financial condition of the Trustee.

          (vi) No  litigation is  pending or,  to the  best of  the Trustee's
     knowledge,  threatened  against  the Trustee  which  would  prohibit the
     Trustee  from entering  into this  Agreement or,  in the  Trustee's good
     faith reasonable judgment, is likely to materially and adversely  affect
     either the ability  of the Trustee to perform its obligations under this
     Agreement or the financial condition of the Trustee.

          SECTION 8.13.  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.   The  Trustee shall  act  as Certificate  Registrar unless  it
appoints a successor hereunder.  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 and 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,  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.   No
Authenticating Agent shall  have responsibility or  liability for any  action
taken by it as such at the direction of the Trustee.

          SECTION 8.14.  Reports to the Securities and Exchange Commission.

          The Trustee shall  prepare or cause to be prepared  for filing with
the Commission (other than the current Report on Form 8-K to be filed by  the
Depositor in connection with computational materials and the initial  Current
Report  on Form  8-K to  be  filed by  the Depositor  in connection  with the
issuance of the Certificates) any and all reports, statements and information
respecting  the Trust Fund and/or the Certificates  required to be filed with
the Commission, pursuant  to the Securities Exchange Act of  1934, as amended
and shall solicit any and all proxies of the Certificateholders whenever such
proxies are required to be solicited, pursuant to the Securities Exchange Act
of 1934, as amended.  Fees and expenses incurred by the Trustee in connection
with this Section shall not be reimbursable from the Trust Fund.

          The Servicer  and the Depositor  each agree to furnish  promptly to
the  Trustee, from  time  to  time upon  request,  such further  information,
reports and financial statements  within their respective control  related to
this  Agreement  and the  Mortgage  Loans  as  the Trustee  reasonably  deems
appropriate to prepare and file all necessary reports with the Commission.


                                  ARTICLE IX

                                 TERMINATION

          SECTION 9.01.  Termination Upon  Repurchase or  Liquidation of  All
                         Mortgage Loans.

          Subject   to   Section  9.02,   the   respective   obligations  and
responsibilities under this Agreement of  the Depositor, the Servicer and the
Trustee (other than  the obligations of the  Trustee to provide for  and make
payments to Certificateholders  as hereafter set forth)  shall terminate upon
payment to  the Certificateholders and the deposit of  all amounts held by or
on behalf  of the Servicer and required hereunder to  be so paid or deposited
on the Distribution Date following the  earlier to occur of (i) the  purchase
by the Depositor of all Mortgage Loans remaining in the Trust Fund at a price
equal to the aggregate  Purchase Price of all the Mortgage  Loans (other than
REO Property) included  in the Trust Fund,  plus the appraised value  of each
REO  Property, if  any, included  in  the Trust  Fund, such  appraisal  to be
conducted by an Independent MAI appraiser selected by the Servicer, minus the
aggregate amount of  unreimbursed Advances and Servicing  Advances and unpaid
Servicing Fees  remaining outstanding  (which items shall  be deemed  to have
been paid or reimbursed to the Servicer in connection with such purchase) and
(ii) the  final payment  or other  liquidation (or  any advance  with respect
thereto)  of the last  Mortgage Loan remaining  in the  Trust Fund; provided,
however, that in no event shall the  trust created hereby continue beyond the
expiration of 21 years from the death of the last survivor of the descendants
of  Joseph P. Kennedy, the late ambassador  of the United States to the Court
of St. James's, living on the date hereof.

          The  Depositor, and  if  the  Depositor shall  have  not made  such
election, the Servicer may  make an election to purchase all  of the Mortgage
Loans remaining  in the Trust  Fund pursuant to  clause (i) of  the preceding
paragraph by  giving written notice to the Trustee  and the Servicer no later
than 60  days prior to the  anticipated date of purchase;  provided, however,
that the aggregate  Stated Principal Balance of the  Mortgage Loans remaining
in  the Trust Fund at the time of such  election is less than or equal to 10%
of the aggregate Cut-off Date Balance of the Mortgage Loans.

          Notice of any termination shall be given promptly by the Trustee by
letter to Certificateholders mailed (a) in the  event such notice is given in
connection with  the Depositor's or  the Servicer's purchase of  the Mortgage
Loans and each REO Property, not earlier than the 15th day and not later than
the 30th day of the month next  preceding the month of the final distribution
on  the  Certificates  or (b)  otherwise  during  the  month  of  such  final
distribution on or before the Determination Date in such month, in  each case
specifying (i) the Distribution Date upon which the Trust Fund will terminate
and  final payment  of the Certificates  will be  made upon  presentation and
surrender of Certificates at the  office of the Certificate Registrar therein
designated, (ii) the  amount of  any such  final payment and  (iii) that  the
Record Date otherwise applicable to such Distribution Date is not applicable,
payments being made only upon  presentation and surrender of the Certificates
at the office  of the  Certificate Registrar.   The Trustee  shall give  such
notice to  the Certificate  Registrar at  the time  such notice  is given  to
Certificateholders.  In the event such notice is given in connection with the
Depositor's or Servicer's purchase  of all of the Mortgage Loans remaining in
the Trust Fund,  the Depositor or the Servicer, as  applicable, shall deposit
in the  Distribution Account  not later  than the  last Business  Day of  the
Unscheduled Collection Period relating to  the Distribution Date on which the
final distribution on the  Certificates is to occur an  amount in immediately
available funds equal to the above-described purchase price.  Upon receipt of
an Officer's Certificate to the effect that such final deposit has been made,
the  Trustee  shall  release, or  cause  the  Custodian  to  release, to  the
Depositor  or  the  Servicer,  as  applicable, the  Mortgage  Files  for  the
remaining Mortgage Loans and shall execute  all assignments, endorsements and
other instruments necessary to effectuate transfer of the Mortgage Loans.

          Upon   presentation  and  surrender  of  the  Certificates  by  the
Certificateholders on  the final  Distribution Date,  the Paying  Agent shall
distribute  to  each  Certificateholder so  presenting  and  surrendering its
Certificates (i) the amount otherwise distributable on such Distribution Date
in accordance with Section 4.01 in  respect of the Certificates so  presented
and surrendered, if not in connection with the Servicer's purchase of  all of
the Mortgage Loans, or  (ii) such Certificateholder's Percentage  Interest of
that portion of the Available  Distribution Amount for such Distribution Date
allocable  to  payments  on  the  Class  of  Certificates  so  presented  and
surrendered as  described below, if in connection with the Depositor's or the
Servicer's purchase of  all of the Mortgage  Loans.  If the Trust  Fund is to
terminate in  connection with the  Depositor's or the Servicer's  purchase of
all  of the Mortgage  Loans, the Available Distribution  Amount for both Loan
Groups  for  the final  Distribution  Date  shall  be allocated  pursuant  to
Sections 4.01(a)  and  (c)  hereof.    Any  funds  not  distributed  on  such
Distribution Date shall  be set aside  and held in  trust for the  benefit of
Certificateholders  not presenting and surrendering their Certificates in the
aforesaid manner, and  shall be disposed of  in accordance with this  Section
9.01 and Section 4.01(f).

          SECTION 9.02.  Additional Termination Requirements.

          (a)  In the  event the Depositor  or the Servicer purchases  all of
the Mortgage  Loans remaining in the Trust Fund  as provided in Section 9.01,
the  Trust  Fund  shall  be  terminated  in  accordance  with  the  following
additional requirements, unless the Depositor or the Servicer, as applicable,
obtains at its own expense and delivers to the Trustee an Opinion of Counsel,
addressed to the Securities Administrator and the Trustee, to the effect that
the failure of the Trust Fund to comply with the requirements of this Section
9.02 will not result in the imposition of taxes  on "prohibited transactions"
of  the Trust Fund as defined in Section  860F of the Code or cause the Trust
Fund to  fail to qualify  as a  REMIC at any  time that any  Certificates are
outstanding:

          (i)  Within 90 days  prior to the time  of the making of  the final
     payment on the  Certificates, the Trustee  on behalf of  the Trust  Fund
     shall  adopt a plan of  complete liquidation of  the Trust Fund, meeting
     the requirements  of a qualified  liquidation under Section 860F  of the
     Code  and any  regulations thereunder,  as  evidenced by  an Opinion  of
     Counsel obtained at  the expense of  the Depositor  or the Servicer,  as
     applicable, and delivered to the Trustee;

          (ii) At or after  the time of adoption  of such a plan  of complete
     liquidation  and at or prior to the time  of making of the final payment
     on  the Certificates, the  Trustee shall sell  all of the  assets of the
     Trust  Fund to the  Depositor or the Servicer,  as applicable, for cash;
     and

          (iii)     At the  time of the  making of the  final payment on  the
     Certificates, the  Trustee shall  distribute or credit,  or cause  to be
     distributed or credited, to the Holders  of the Certificates all cash on
     hand (other than cash retained to meet claims), and the Trust Fund shall
     terminate at that time.

          (b)  The  Trustee  shall  prepare  the  documentation  required  in
connection with  the adoption  of a  plan of  liquidation of  the Trust  Fund
pursuant to this Section 9.02.

          (c)  By  their  acceptance  of Certificates,  the  Holders  thereof
hereby agree to authorize the Trustee to adopt a plan of complete liquidation
of the Trust  Fund, which authorization shall  be binding upon  all successor
Certificateholders.


                                  ARTICLE X

                           MISCELLANEOUS PROVISIONS

          SECTION 10.01.  Amendment.

          (a)  This  Agreement  may be  amended  from  time  to time  by  the
Depositor, the Servicer  and the Trustee, without  the consent of any  of the
Certificateholders, (i) to cure any  ambiguity, (ii) to correct or supplement
any provisions  herein which  may be inconsistent  with any  other provisions
herein,  (iii)  to make  any  other  provisions with  respect  to matters  or
questions  arising  hereunder  which  shall  not  be  inconsistent  with  the
provisions  hereof,  (iv) to  relax  or eliminate  any  requirement hereunder
imposed  by the  REMIC  Provisions if  the  REMIC Provisions  are amended  or
clarified such that any such requirement may be relaxed or eliminated; or (v)
if such amendment,  as evidenced by  an Opinion of  Counsel delivered to  the
Trustee, is reasonably  necessary to comply with any  requirements imposed by
the  Code or any  successor or amendatory  statute or any  temporary or final
regulation,  revenue  ruling,  revenue procedure  or  other  written official
announcement or  interpretation relating  to federal income  tax laws  or any
proposed such action  which, if made effective, would  apply retroactively to
the Trust Fund at  least from the effective date of such  amendment, or would
be necessary to avoid the occurrence of a prohibited transaction or to reduce
the incidence of any tax that would arise from any actions taken with respect
to the operation  of the Trust  Fund; provided that  such action (except  any
amendment described  in  clause (v)  above)  shall not,  as  evidenced by  an
Opinion of Counsel delivered to the Trustee, adversely affect in any material
respect the interests of any Certificateholder.

          (b)  This  Agreement may also  be amended from time  to time by the
Depositor, the Servicer  and the Trustee with  the consent of the  Holders of
Certificates affected thereby entitled  to at least 51% of  the Voting Rights
for  the purpose of  adding any provisions  to or  changing in any  manner or
eliminating any of  the provisions of this  Agreement or of modifying  in any
manner the rights of the Holders of  Certificates; provided, however, that no
such amendment  shall (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,  (ii) alter  the obligation  of  the Servicer  to make  Advances
without  the consent  of the  Holders  of all  Certificates, (iii)  adversely
affect in  any material respect the interests of  the Holders of any Class of
Certificates in a manner other than as described in (i)  and (ii) without the
consent of  the Holders of all Certificates of such Class, or (iv) reduce the
aforesaid percentages  of Certificates the  Holders of which are  required to
consent to  any such  amendment without  the consent  of the  Holders of  all
Certificates then  outstanding.  Notwithstanding any other  provision of this
Agreement, for purposes of the giving or withholding of  consents pursuant to
this Section 10.01, Certificates registered in the name of the Depositor, the
Servicer or any Affiliate of the Depositor  or the Servicer shall be entitled
to Voting Rights with respect to  matters described in clauses (i), (ii)  and
(iv) of this paragraph affecting such Certificates.

          (c)  Notwithstanding  any  contrary  provision of  this  Agreement,
neither the Trustee nor  the Servicer shall consent to any  amendment to this
Agreement unless  the Trustee and  the Servicer  shall each have  obtained or
been furnished  with an Opinion of Counsel to  the effect that such amendment
or  the exercise  of any  power granted  to the  Servicer or  the Trustee  in
accordance with such amendment will not result in the imposition of a  tax on
the Trust Fund pursuant  to the REMIC Provisions  or cause the Trust Fund  to
fail to qualify as a REMIC at any time that any Certificates are outstanding.

          (d)  Promptly  after the  execution  of  any  such  amendment,  the
Trustee   shall  furnish  a  statement   describing  the  amendment  to  each
Certificateholder.

          (e)  It   shall   not    be   necessary   for   the    consent   of
Certificateholders under this Section 10.01 to approve the particular form of
any proposed  amendment, but it  shall be  sufficient if  such consent  shall
approve the substance thereof.  The manner  of obtaining such consents and of
evidencing the authorization  of the execution thereof  by Certificateholders
shall be subject to such reasonable regulations as the Trustee may prescribe.

          (f)  The Trustee may but shall  not be obligated to enter into  any
amendment  pursuant to  this  Section  that affects  its  rights, duties  and
immunities under this Agreement or otherwise.

          (g)  The cost of any Opinion of Counsel to be delivered pursuant to
Section 10.01(a) or  (c) shall  be borne  by the Person  seeking the  related
amendment,  except  that if  the  Servicer  requests  any amendment  of  this
Agreement  and such  amendment  does  not solely  benefit  the Servicer,  the
Servicer shall be  entitled to withdraw  the cost of  any Opinion of  Counsel
required pursuant to Section 10.01(a) or (c) out of the Collection Account.

          SECTION 10.02.  Recordation of Agreement; Counterparts.

          (a)  To the extent  permitted by applicable law,  this Agreement is
subject to  recordation in all  appropriate public offices for  real property
records in all the counties or other comparable jurisdictions in which any or
all of the properties subject to the Mortgages are situated, and in any other
appropriate  public recording  office or  elsewhere, such  recordation  to be
effected by the Servicer at the expense of the Trust Fund on direction by the
Trustee, but  only upon direction accompanied  by an Opinion  of Counsel (the
cost of which  shall, at the  direction of  the Trustee, be  paid out of  the
Collection  Account pursuant  to Section  3.06(a))  to the  effect that  such
recordation   materially  and  beneficially  affects  the  interests  of  the
Certificateholders;  provided,  however,  that  the  Trustee  shall  have  no
obligation or  responsibility to determine  whether any  such recordation  of
this Agreement is required.

          (b)  For  the purpose  of  facilitating  the  recordation  of  this
Agreement as  herein provided and  for other purposes, this  Agreement may be
executed  simultaneously  in  any  number  of  counterparts,  each  of  which
counterparts shall be deemed to  be an original, and such  counterparts shall
constitute but one and the same instrument.

          SECTION 10.03. Limitation on Rights of  Certificateholders.

          (a)  The death  or incapacity  of any  Certificateholder shall  not
operate to  terminate this  Agreement or  the Trust  Fund,  nor entitle  such
Certificateholder's legal representatives or heirs to claim  an accounting or
to take any action or proceeding in  any court for a partition or winding  up
of  the  Trust  Fund,  nor  otherwise  affect  the  rights,  obligations  and
liabilities of the parties hereto or any of them.

          (b)  No  Certificateholder shall have any right  to vote (except as
expressly  provided  for herein)  or  in  any  manner otherwise  control  the
operation and management of the Trust Fund, or the obligations of the parties
hereto, nor shall anything herein set forth, or contained in the terms of the
Certificates,  be construed so  as to constitute  the Certificateholders from
time  to  time  as partners  or  members  of an  association;  nor  shall any
Certificateholder be under  any liability to any third party by reason of any
action  taken  by the  parties to  this Agreement  pursuant to  any provision
hereof.

          (c)  No Certificateholder  shall have  any right  by virtue  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  or any
Mortgage Loan, unless, with respect to any suit, action or proceeding upon or
under or with  respect to this  Agreement, such Holder previously  shall have
given to the Trustee a written notice of an Event of Default, or of a default
by the Depositor in the performance of any of its obligations  hereunder, and
of the  continuance thereof,  as hereinbefore provided,  and unless  also the
Holders of Certificates entitled to at  least 25% of the Voting Rights  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  costs,
expenses and liabilities to  be incurred therein or thereby, and the Trustee,
for 60 days after its receipt of such notice, request and offer of indemnity,
shall have  neglected  or refused  to  institute  any such  action,  suit  or
proceeding.  It is understood and intended, and 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 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, which priority or preference is not otherwise provided for herein, or
to enforce  any right  under  this Agreement,  except  in the  manner  herein
provided   and  for   the  equal,   ratable   and  common   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 10.04.  Governing Law.

          This  Agreement  and   the  Certificates  shall  be   construed  in
accordance  with  the  internal  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 10.05.  Notices.

          Any communications provided for or permitted  hereunder shall be in
writing and, unless  otherwise expressly provided herein, shall  be deemed to
have been duly  given if (a) personally  delivered, (b) mailed  by registered
mail,  postage  prepaid,  return  receipt  requested,  and  received  by  the
addressee, (c) sent by  express courier delivery service and received  by the
addressee, or  (d) transmitted by  telecopy or telegraph  and confirmed  by a
writing delivered by means of  (a), (b) or (c), to:   (i) in the case of  the
Depositor,  Morgan  Stanley  Capital I   Inc.,  c/o  Morgan  Stanley  &   Co.
Incorporated, 1585 Broadway, New York, New York 10039, Attention:  President,
telecopy number:   (212) 761-0747; (ii)  in the case  of the Servicer,  NOVUS
Financial  Corporation,  2500  Lake Cook  Road,  Riverwoods,  Illinois 60015,
Attention:   Thomas M. Goldstein,  Senior Vice President -  Finance, telecopy
number: (847)  405-4733, and Attention:  Thomas F. White, Vice  President and
Assistant General  Counsel, telecopy  number:  (847)  405-4973; (iii)  in the
case of the Trustee, Norwest  Bank Minnesota, National Association, Sixth and
Marquette  Avenue,  Minneapolis, Minnesota  55479-0069,  Attention: Corporate
Trust - Morgan Stanley 1998-1, telecopy number: (612) 667-3539,  with copy to
Norwest  Bank Minnesota,  National Association,  11000  Broken Land  Parkway,
Columbia,  Maryland 21044, Attention: Morgan Stanley 1998-1, telecopy number:
(410)  884-23630 and (iv) in the case of  the Rating Agencies, (A) Standard &
Poor's Rating  Services, 26  Broadway, New York,  New York  10004, Attention:
Mortgage Surveillance Group,  telecopy number:   212-412-0224, and (B)  Fitch
Information  Services, Inc.,  1201 East  7th Street,  Powell, Wyoming  82435,
Attention:   Residential Mortgage  Surveillance, telecopy  number:   307-754-
3274;  or as  to each  such Person  such other  address as  may  hereafter be
furnished by such Person to the parties hereto in writing.  Any communication
required or permitted to be delivered to a Certificateholder shall be sent to
the address of such Holder as shown in the Certificate Register.

          SECTION 10.06.  Severability of Provisions.

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

          SECTION 10.07.  Grant of a Security Interest.

          The Depositor intends that the conveyance of the Depositor's right,
title and interest  in and to the  Mortgage Loans pursuant to  this Agreement
shall constitute a sale  and not a pledge  of security for  a loan.  If  such
conveyance  is deemed to  be a  pledge of security  for a  loan, however, the
Depositor intends that the rights and obligations of the parties to such loan
shall be established  pursuant to the terms of this Agreement.  The Depositor
also intends  and agrees  that, in  such event,  (i) the  Depositor shall  be
deemed to have  granted to the  Trustee (in such  capacity) a first  priority
security interest in the Depositor's entire right, title and  interest in and
to the  assets comprising the  Trust Fund, including without  limitation, the
Mortgage Loans,  all  principal  and interest  received  or  receivable  with
respect to the Mortgage Loans (other loan principal and interest payments due
and  payable prior  to the  Cut-off Date  and Principal  Prepayments in  Full
received prior to  the Cut-off Date), all amounts  held from time to  time in
the  Collection  Account  and,  if  established,  the  REO  Account  and  all
reinvestment earnings on  such amounts, together with all  of the Depositor's
right,  title and interest  in and  to the proceeds  of any  title, hazard or
other  Insurance  Policies related  to  such  Mortgage  Loans and  (ii)  this
Agreement shall  constitute a security  agreement under applicable law.   The
Depositor shall cause  to be filed, as  a precautionary filing, a  Form UCC-1
substantially  in the form  attached as Exhibit  E hereto in  all appropriate
locations in  the  State of  New  York and  the  State of  Delaware  promptly
following the  initial issuance  of the Certificates,  and the  Trustee shall
file continuation statements thereto at such  office, in each case within six
months prior  to the fifth  anniversary of the immediately  preceding filing.
The  Depositor shall  cooperate in a  reasonable manner  with the  Trustee in
preparing and filing such continuation  statements.  This Section 10.07 shall
constitute notice  to the Trustee pursuant to any  of the requirements of the
New York Uniform Commercial Code.

          SECTION 10.08.  Successors and Assigns.

          The provisions of this Agreement shall be binding upon and inure to
the  benefit of the respective successors and  assigns of the parties hereto,
and all  such provisions shall  inure to the  benefit of the  Trustee and the
Certificateholders.

          SECTION 10.09.  Article and Section Headings.

          The article  and  section headings  herein are  for convenience  of
reference only, and shall not limit or otherwise affect the meaning hereof.

          SECTION 10.10.  Notices to Rating Agencies.

          (a)  The Trustee  shall use its  best efforts  promptly to  provide
notice to the  Rating Agencies with respect to each of the following of which
it has actual knowledge:

          (i)  any material change or amendment to this Agreement;

          (ii) the  occurrence of  any Event  of  Default that  has not  been
     cured;

          (iii)     the resignation  or termination  of the  Servicer or  the
     Trustee; 

          (iv) any event  that would result  in the voluntary  or involuntary
     termination of any insurance of the accounts of the Servicer;

          (v)  the repurchase of  Mortgage Loans pursuant to  Section 2.04(a)
     or 2.04(b);

          (vi) the final payment to any Class of Certificateholders;

          (vii)     any  change  in   the  location  of  the   Collection  or
     Distribution Account; and

          (iv) any determination by  the Servicer that a Servicing Advance or
     Advance constitutes  (or would,  if made,  constitute) a  Nonrecoverable
     Servicing Advance or a Nonrecoverable Advance, as the case may be.

          (b)  The Servicer  shall promptly  furnish to  the Rating  Agencies
copies of the following:

          (i)  each of  its annual statements  as to compliance  described in
     Section 3.16; and

          (ii) each of  its annual independent public  accountants' servicing
     reports described in Section 3.17.

          SECTION 10.11. Trustee's  Duties with  Respect to   Compliance with
                         Certain REMIC Provisions.

          (a)  The  parties intend that the REMIC Assets,  as defined herein,
shall constitute,  and that the affairs of the  Trust Fund shall be conducted
so as to qualify it as, a REMIC in accordance with the  REMIC Provisions.  In
furtherance of such intention, the Trustee covenants and agrees that it shall
act as agent (and  the Trustee is hereby appointed  to act as agent) for  the
Trust Fund and the REMIC  Assets and for the Tax Matters Person,  and that in
such capacities it  shall:  (i) to the  extent the affairs of  the Trust Fund
are within its control, conduct the affairs of the Trust Fund at all times so
as to  maintain the status  of the  REMIC Assets as  a REMIC under  the REMIC
Provisions and  not take  any action or  omit to  take any action  that would
cause the termination of the REMIC status of the REMIC Assets;  (ii) prepare,
or cause to be prepared, and,  upon execution by the Trustee, file  an annual
Tax  Return using a calendar  year as the taxable year  for the REMIC Assets;
(iii) in the first  such federal Tax  Return, make, or cause  to be made,  an
election satisfying  the requirements of  the REMIC Provisions, on  behalf of
the REMIC  Assets, to be  treated as  a REMIC; (iv)  prepare, or cause  to be
prepared, and, upon  execution by  the Trustee if  necessary, forward to  the
Certificateholders  all  information  reports or  Tax  Returns  required with
respect  to  the Trust  Fund  as  and when  required  to be  provided  to the
Certificateholders and to the Internal Revenue Service and any other relevant
governmental taxing authority in accordance with the REMIC Provisions and any
other applicable federal, state or  local laws, including without limitation,
information  reports  relating  to  "original  issue  discount"  and  "market
discount" as defined  in the Code based  upon the Prepayment Assumption;  (v)
upon  reasonable compensation  (payable  by  the  Servicer),  make  available
information  necessary  for  the  application  of  any  tax  imposed  (A)  on
transferors of residual  interests to  Disqualified Organizations  or (B)  on
pass-through  entities, any  interest  in  which is  held  by a  Disqualified
Organization;  (vi) file  Forms SS-4  and 8811  and respond  to inquiries  by
Certificateholders or their nominees  concerning information returns, reports
or  Tax Returns;  (vii)  determine and  perform  all withholding  obligations
imposed  under federal, state or local tax laws with respect to distributions
to   Certificateholders,   including   without   limitation,  any   "back-up"
withholding or withholding  of taxes on distributions to  non- resident alien
individuals and foreign corporations; (viii) not cause the REMIC to incur any
federal,  state   or  local   income,   franchise,  prohibited   transaction,
contribution or  other taxes (including  without limitation, any tax  on "net
income from  foreclosure property," as  defined in Section 860G(c)(2)  of the
Code); (ix)  in a timely manner pay the amounts of any and all federal, state
and  local taxes  imposed on the  Trust Fund  or its assets  or transactions,
including without limitation (A) "prohibited transaction" taxes as defined in
Section  860F of the Code if, when and  as the same shall be due and payable,
(B) any tax on contributions to the Trust Fund after the Closing Date imposed
by  Section  860G(d)  of  the Code  and  (C)  any  tax  on "net  income  from
foreclosure property" as defined in Section  860G(c) of the Code, which taxes
shall  be paid by  the Servicer  out of  its own funds  without any  right of
reimbursement from Certificateholders or the Trust Fund if and  to the extent
that the imposition of such taxes resulted from the failure by the Trustee to
comply  with the  terms of this  Agreement or  by reason of  misfeasance, bad
faith or  negligence on  the part of  the Trustee  in the performance  of its
duties  under this  Agreement  (but  such obligation  shall  not prevent  the
Trustee or  any  other appropriate  Person from  contesting any  such tax  in
appropriate  proceedings and shall  not prevent the  Trustee from withholding
payment  of  such tax,  if  permitted by  law,  pending the  outcome  of such
proceedings); (x) as and when  necessary and appropriate, represent the Trust
Fund in any administrative or judicial proceedings relating to an examination
or  audit  by any  governmental taxing  authority, request  an administrative
adjustment (if appropriate) as to any taxable year of the Trust Fund, and, if
in the  best  economic interest  of  the Trust  Fund,  enter into  settlement
agreements  with  any governmental  taxing  agency,  extend  any  statute  of
limitations relating  to any tax item of the Trust Fund, and otherwise act on
behalf of  the  Trust Fund  in  relation to  any  tax matter  or  controversy
involving  the Trust  Fund;  (xi)  comply with  all  statutory or  regulatory
requirements  with  regard to  its  conduct  of  activities pursuant  to  the
foregoing  clauses  of  this  Section  10.11,  including  without  limitation
providing all notices  and other information to the  Internal Revenue Service
and to the  Holders of the Class  R Certificates required of  the Tax Matters
Person pursuant to  subtitle F of  the Code  and the regulations  promulgated
thereunder;  and (xii)  file all  federal income  tax information  reports or
returns  related to  servicing the  Mortgage  Loans, such  as Forms  1098 and
1099A, and  perform any related  tax withholding obligations with  respect to
the Mortgage Loans or  the operation or disposition of real property acquired
in foreclosure.   The Trustee shall be  entitled to reimbursement out  of the
Collection Account for all reasonable and necessary "out of pocket" costs and
expenses  incurred in  connection with  the performance  of its  duties under
clause (a)(ix) above,  except to the extent such costs and expenses arise out
of or result from the failure of the Trustee to perform its duties under this
paragraph  or the  misfeasance, bad  faith or  negligence of  the Trustee  in
performing such duties.   The reimbursement  of the  Trustee pursuant to  the
immediately  preceding  sentence  shall  be  prior  in  right  to  all  other
withdrawals from the Collection Account.

          (b)  In order to enable  the Trustee to perform  its duties as  set
forth herein, the  Depositor shall  provide or  cause to be  provided to  the
Trustee, within ten (10) days after the Closing Date, all information or data
that  the  Trustee reasonably  determines  to  be  relevant for  purposes  of
calculating  any original  issued discount  on  the Certificates,  including,
without limitation,  the price,  yield, prepayment  assumption and  projected
cash flows  of the Certificates and the Mortgage  Loans.  The Depositor shall
indemnify the Trustee and  hold it harmless for any loss,  liability, damage,
claim or expense of the Trustee arising from any  failure of the Depositor to
provide, or  to cause to be provided, in  response to the reasonable requests
of the  Trustee made pursuant to this paragraph, accurate information or data
to  the Trustee on a timely basis.   The indemnification provisions hereunder
shall survive the termination of this Agreement.

          (c)  Notwithstanding  any other provisions  of this  Agreement, the
Servicer, acting on behalf of the  Trustee hereunder, shall not rent,  lease,
or  otherwise earn income on behalf  of the REMIC Assets  with respect to any
REO  Property which  might cause  such  REO Property  to fail  to  qualify as
"foreclosure" property within  the meaning of section 860G(a)(8)  of the Code
or result  in the  receipt by  any REMIC  of any  "income from  non-permitted
assets" within  the meaning  of section 860F(a)(2)  of the  Code or  any "net
income from foreclosure  property" which  is subject to  tax under the  REMIC
Provisions unless  the Servicer  has advised  the Trustee  in writing  to the
effect  that, under  the REMIC  Provisions, such  action would  not adversely
affect the status of  the REMIC as a REMIC and any  income generated for such
REMIC by the REO Property would not result in the imposition of tax upon such
REMIC.

          (d)  The  Servicer shall  make reasonable  efforts to sell  any REO
Property for  its fair  market value.   In any  event, however,  the Servicer
shall dispose of any REO  Property before the end of the third  calendar year
after the year  of its acquisition by  the Trust Fund unless  the Trustee has
received a grant of extension from the Internal Revenue Service to the effect
that, under  the REMIC Provisions  and any relevant proposed  legislation and
under  applicable state  law, the REMIC  may hold  REO Property for  a longer
period without adversely affecting the REMIC status of such REMIC  or causing
the imposition of a Federal or state tax upon such REMIC.  If the Trustee has
received such  an extension,  then the  Trustee, or  the  Servicer acting  on
behalf of the  Trustee hereunder, shall continue  to attempt to sell  the REO
Property for its fair market value for such period longer than three years as
such  extension permits  (the  "Extended Period").   If  the Trustee  has not
received such an extension and the Trustee, or the Servicer acting  on behalf
of the Trustee hereunder, is unable to sell the REO Property within 33 months
after its acquisition by the  Trust Fund or if the Trustee has  received such
an  extension, and  the Trustee,  or  the Servicer  acting on  behalf  of the
Trustee hereunder,  is  unable to  sell the  REO Property  within the  period
ending three months  before the close  of the Extended  Period, the  Servicer
shall,  before the end  of the three-year  period or the  Extended Period, as
applicable,  (i)  purchase such  REO Property  at  a price  equal to  the REO
Property's fair market  value or (ii) auction the REO Property to the highest
bidder  (which  may be  the Servicer)  in an  auction reasonable  designed to
produce a fair  price prior to the expiration of the three-year period or the
Extended Period, as the case may be.

         IN WITNESS WHEREOF,  the parties hereto have  caused their  names to
be  signed  hereto by  their  respective officers thereunto duly authorized,
in each case as of the day and year first above written.

     MORGAN STANLEY CAPITAL I INC.
     Depositor



     By:  /s/ David R. Warren
          ------------------------------
     Name: David R. Warren
           -----------------------------
     Title: President
            ----------------------------


     NOVUS FINANCIAL CORPORATION
     Seller and Servicer



     By:  /s/ Thomas M. Goldstein
          ------------------------------
     Name: Thomas M. Goldstein
           -----------------------------
     Title: Senior Vice President
            ----------------------------


     NORWEST BANK MINNESOTA, N.A.
     Trustee

     By:  /s/ Peter J. Masterman
          ------------------------------
     Name: Peter J. Masterman
           -----------------------------
     Title: Vice President
            ----------------------------



                                  EXHIBIT A

                        FORM OF CLASS ( ) CERTIFICATE


(SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS  CERTIFICATE IS A "REGULAR
INTEREST" IN A  "REAL ESTATE MORTGAGE INVESTMENT CONDUIT"  ("REMIC") AS THOSE
TERMS  ARE DEFINED, RESPECTIVELY, IN  SECTIONS 860G AND  860D OF THE INTERNAL
REVENUE CODE  OF 1986  (THE "CODE").   THE FOLLOWING INFORMATION  IS PROVIDED
SOLELY FOR  THE PURPOSES  OF APPLYING  THE U.S.  FEDERAL INCOME  TAX ORIGINAL
ISSUE DISCOUNT ("OID")  RULES TO THIS  CERTIFICATE.  THE  ISSUE DATE OF  THIS
CERTIFICATE IS MARCH 30, 1998.  ASSUMING THAT THE MORTGAGE LOANS PREPAY AT AN
ASSUMED RATE  OF PREPAYMENT USED SOLELY FOR THE  PURPOSES OF APPLYING THE OID
RULES TO THE  CERTIFICATES EQUAL TO  A CONSTANT PREPAYMENT  RATE OF __%  (THE
"PREPAYMENT ASSUMPTION"), THIS CERTIFICATE HAS  BEEN ISSUED WITH NO MORE THAN
$_____________ OF OID  PER $1,000 OF INITIAL CERTIFICATE BALANCE.   THE YIELD
TO  MATURITY IS  __% PER  ANNUM  AND THE  AMOUNT OF  OID ATTRIBUTABLE  TO THE
INITIAL ACCRUAL  PERIOD IS NO MORE THAN  $_____________ PER $1,000 OF INITIAL
CERTIFICATE BALANCE,  COMPUTED UNDER  THE APPROXIMATE  METHOD.   NO REPRESEN-
TATION IS MADE THAT  THE MORTGAGE LOANS  WILL PREPAY AT A  RATE BASED ON  THE
PREPAYMENT ASSUMPTION OR AT ANY OTHER RATE.)

(SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A "RESIDUAL
INTEREST" IN A  "REAL ESTATE MORTGAGE INVESTMENT CONDUIT"  ("REMIC") AS THOSE
TERMS ARE  DEFINED, RESPECTIVELY, IN SECTIONS  860G AND 860D  OF THE INTERNAL
REVENUE CODE OF 1986 (THE "CODE").

TRANSFER OF  THIS CLASS ( ) CERTIFICATE IS ALSO SUBJECT TO THE ADDITIONAL TAX
RELATED  TRANSFER   RESTRICTIONS  SET   FORTH  HEREIN.   NOTWITHSTANDING  THE
REGISTRATION IN THE  CERTIFICATE REGISTER OF ANY  TRANSFER OF THIS CLASS  ( )
CERTIFICATE TO A DISQUALIFIED ORGANIZATION (AS DEFINED HEREIN) OR AN AGENT OF
A  DISQUALIFIED ORGANIZATION  OR TO  A NON-UNITED  STATES PERSON  (AS DEFINED
HEREIN),  SUCH REGISTRATION SHALL BE DEEMED TO BE OF NO LEGAL FORCE OR EFFECT
WHATSOEVER AND SUCH PERSON SHALL NOT BE DEEMED TO BE A  CERTIFICATEHOLDER FOR
ANY PURPOSE HEREUNDER  OR UNDER THE POOLING AND  SERVICING AGREEMENT REFERRED
TO  HEREIN, INCLUDING,  BUT NOT LIMITED  TO, THE RECEIPT  OF DISTRIBUTIONS ON
THIS CERTIFICATE.)

(THIS CLASS  ( ) CERTIFICATE IS SUBORDINATE TO  THE CLASS ( ) CERTIFICATES OF
THIS SERIES TO  THE EXTENT DESCRIBED  IN THE POOLING AND  SERVICING AGREEMENT
REFERRED TO HEREIN.)

(THIS CERTIFICATE HAS  NOT BEEN REGISTERED OR QUALIFIED  UNDER THE SECURITIES
ACT OF  1933 (THE  "1933 ACT")  OR THE  SECURITIES LAWS  OF ANY  STATE.   ANY
RESALE,  TRANSFER  OR  OTHER DISPOSITION  OF  THIS  CERTIFICATE  WITHOUT SUCH
REGISTRATION OR QUALIFICATION MAY  BE MADE ONLY  IN A TRANSACTION WHICH  DOES
NOT REQUIRE  SUCH REGISTRATION  OR QUALIFICATION AND  IN ACCORDANCE  WITH THE
PROVISIONS OF SECTION 5.02 OF THE POOLING AND SERVICING AGREEMENT REFERRED TO
HEREIN.)

(NO TRANSFER  OF  THIS  CERTIFICATE TO  AN  EMPLOYEE BENEFIT  PLAN  OR  OTHER
RETIREMENT ARRANGEMENT SUBJECT TO THE EMPLOYEE RETIREMENT INCOME SECURITY ACT
OF  1974, AS  AMENDED,  OR THE  CODE  OR TO  ANY  PERSON WHO  IS DIRECTLY  OR
INDIRECTLY PURCHASING THIS  CERTIFICATE ON BEHALF OF, AS  NAMED FIDUCIARY OF,
AS TRUSTEE  OF, OR  WITH ASSETS OF  ANY SUCH EMPLOYEE  BENEFIT PLAN  OR OTHER
RETIREMENT ARRANGEMENT,  WILL BE  REGISTERED EXCEPT  IN  COMPLIANCE WITH  THE
PROCEDURES DESCRIBED HEREIN.)

                 CLASS ( ) MORTGAGE PASS-THROUGH CERTIFICATE

evidencing  a  beneficial ownership  interest  in  a  Trust  Fund  consisting
primarily of a pool of mortgage loans formed and sold by


                        MORGAN STANLEY CAPITAL I INC.

Series 1998-1                                             (Original Class ( )
Balance:
                                                          $_________________)

(Certificate
Rate:  ______________)

(On a Notional Amount)

Date of Pooling and Servicing                       (Initial Certificate     
Agreement:   March 1, 1998                          Balance of this Class ( )
                                                    Certificate as of the    
                                                    Issue Date:              
Cut-off Date:  March 1, 1998                        $_______________________)
Issue Date:  March 30, 1998                       (Percentage Interest:____%)

First Distribution Date:
April 25, 1998

Servicer:                                           Trustee:                 
NOVUS Financial Corporation                      Norwest Bank Minnesota, N.A.

No.______

THIS CERTIFICATE DOES NOT REPRESENT  AN OBLIGATION OF OR INTEREST IN
MORGAN  STANLEY CAPITAL  I  INC. OR  ANY  OF ITS  AFFILIATES.   NEITHER  THIS
CERTIFICATE NOR THE UNDERLYING MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR
INSTRUMENTALITY OF THE UNITED STATES OR ANY OTHER PERSON.

(DISTRIBUTIONS IN  REDUCTION OF THE  CERTIFICATE BALANCE OF  THIS CERTIFICATE
MAY BE  MADE MONTHLY  AS SET  FORTH HEREIN.   IN ADDITION,  A PORTION  OF THE
INTEREST ACCRUED IN RESPECT OF THIS CERTIFICATE FROM TIME TO TIME MAY  NOT BE
PAYABLE CURRENTLY BUT  MAY INSTEAD BE ADDED TO THE CERTIFICATE BALANCE HEREOF
AS SET FORTH HEREIN.) ACCORDINGLY, THE OUTSTANDING CERTIFICATE BALANCE HEREOF
AT ANY TIME MAY BE (MORE OR) LESS THAN THE AMOUNT SHOWN ABOVE.)

          This  certifies  that __________  is  the registered  owner  of the
Percentage  Interest evidenced  by this  Class (  ) Certificate  (obtained by
dividing the Initial Certificate Balance of this Class ( ) Certificate  as of
the Issue Date by the Original Class ( ) Balance) in that certain  beneficial
ownership interest evidenced by all the  Class ( ) Certificates in the  Trust
Fund  created  pursuant  to  a  Pooling and  Servicing  Agreement,  dated  as
specified above  (the  "Agreement"),  among Morgan  Stanley  Capital  I  Inc.
(hereinafter called the "Depositor", which term includes any successor entity
under the  Agreement), NOVUS  Financial Corporation  (hereinafter called  the
"Servicer", which term includes any successor entity under the Agreement) and
Norwest Bank  Minnesota, N.A. (hereinafter  called the "Trustee",  which term
includes any successor  entity under the Agreement), a  summary of certain of
the pertinent provisions of which is set  forth hereafter.  To the extent not
defined herein, the capitalized terms  used herein have the meanings assigned
in  the Agreement.  This  Certificate is issued  under and is  subject to the
terms, provisions  and conditions  of the Agreement,  to which  Agreement the
Holder of this Certificate by virtue of the acceptance hereof assents  and by
which such Holder is bound.

     Pursuant to the  terms of the Agreement,  distributions will be made  on
the 25th day  of each month or, if  such 25th day is not  a Business Day, the
Business Day immediately following (a "Distribution Date"), commencing on the
First  Distribution Date  specified above, to  the Person in  whose name this
Certificate is registered at  the close of business on the  last Business Day
of  the month  immediately  preceding  the month  of  such distribution  (the
"Record Date"), in an amount equal to the product of the  Percentage Interest
evidenced by this  Certificate and the  amount required to be  distributed to
the Holders of the Class ( ) Certificates on the applicable Distribution Date
pursuant to  the Agreement.  All distributions made  under the Agreement on a
Class (  ) Certificate  will be  made  by the  Servicer by  wire transfer  in
immediately available funds to the account of  the Person entitled thereto at
a  bank or  other  entity  having appropriate  facilities  therefor, if  such
Certificateholder shall have  provided the Servicer with  wiring instructions
no  less  than  five  Business  Days  prior  to  the  Record  Date  for  such
distribution  (or, in the case of the  distribution on the First Distribution
Date,  no  later  than the  Closing  Date)  and is  the  registered  owner of
Certificates the aggregate  initial Certificate Balance of which  is at least
$__________,  or   otherwise  by  check   mailed  to  the  address   of  such
Certificateholder appearing  in the  Certificate Registrar.   Notwithstanding
the above, the  final distribution on this Certificate will be made after due
notice  by the Servicer  of the pendency  of such distribution  and only upon
presentation  and  surrender  of  this  Certificate  at  the  office  of  the
Certificate Registrar  or such other  location as  may be  specified in  such
notice.

     (This Certificate is subordinate in right of distribution to the Class (
),  Class ( ) and Class ( ) Certificates  as set forth in the Agreement.  The
Holders  of  the  Class (  )  Certificates  are entitled  to  receive  on any
Distribution Date only that portion  of the Available Distribution Amount not
required  to be  distributed on  the  Class (  ), Class  (  ) and  Class (  )
Certificates.)

     With respect to each Distribution Date, the  Class ( ) Certificates will
accrue thirty  days' interest at  the Certificate Rate for  such Distribution
Date on  the (Class  ( ) Balance)  (Notional Amount)  outstanding immediately
prior to such Distribution Date, net of the Class ( ) Certificates' allocable
share of certain interest shortfalls resulting from principal prepayments  on
the Mortgage  Loans which  interest shortfalls are  not otherwise  covered as
provided  under the Agreement.   (The  Certificate Rate  with respect  to any
Distribution  Date  is the  rate per  annum  equal to  _____, expressed  as a
percentage and rounded to decimal places).

     (A  portion  of the  interest  accrued  in  respect  of the  Class  (  )
Certificates for any Distribution Date will not be payable currently but will
instead be added  to the Class ( )  Balance on such Distribution  Date in the
event that  the Mortgage Loans have experienced  negative amortization during
the related  Due Period.  The portion of interest to be so added to the Class
( ) Balance will  equal the Class (  ) Certificates' allocable share  of such
aggregate negative amortization in respect of the Mortgage Loans.)

     (As more specifically set forth in the Agreement, the Class (  ) Balance
shall equal  the Original Class ( ) Balance as  adjusted from time to time on
each Distribution Date to reflect  any interest added thereto as contemplated
by the immediately preceding paragraph  and any distributions of principal in
respect of the Class ( ) Certificates.  Following the First Distribution Date
specified above, the  Certificate Balance of this Certificate  will equal the
product  of the  Percentage Interest  evidenced by  this Certificate  and the
Class ( ) Balance.)

     (This Certificate  is senior in right of distribution  to the Class ( ),
Class ( ) and Class ( ) Certificates as set forth in the Agreement.)

     (The  Certificates  are limited  in  right  of  distribution to  certain
collections and  recoveries  respecting  the Mortgage  Assets,  all  as  more
specifically set  forth herein  and in  the Agreement.   As  provided in  the
Agreement, withdrawals from the CERTIFICATE ACCOUNT may  be made from time to
time for purposes other than, and, in certain cases,  prior to, distributions
to  Certificateholders,  such purposes  including  reimbursement  of advances
made, or certain expenses incurred, with respect to the Mortgage Assets.)

     (Any distribution to the Holder of  this Certificate in reduction of the
Certificate Balance hereof is binding  on such Holder and all future  Holders
of this Certificate and any Certificate issued upon the transfer hereof or in
exchange  herefor  or  in  lieu  hereof  whether  or  not  notation  of  such
distribution is made upon this Certificate.)

     The Class (  ) Certificates are issuable  in fully registered form  only
without  coupons in  minimum denominations  specified in  the Agreement.   As
provided  in the  Agreement and  subject to  certain limitations  therein set
forth, Class ( ) Certificates are exchangeable for new Class ( ) Certificates
in  authorized  denominations   evidencing  the  same   aggregate  Percentage
Interest, as requested by the Holder surrendering the same.

     As provided in the Agreement  and subject to certain limitations therein
set forth, the transfer of this Certificate is registrable in the Certificate
Register upon surrender  of this Certificate for registration  of transfer at
the office of the Certificate Registrar,  duly endorsed by, or accompanied by
a written instrument of transfer in the  form satisfactory to the Certificate
Registrar duly executed by, the Holder hereof or his attorney duly authorized
in writing,  and thereupon one or more new  Certificates of the same Class in
authorized  denominations evidencing the  same aggregate  Percentage Interest
will be issued to the designated transferee or transferees.

     (No transfer of  any Class  ( )  Certificate shall be  made unless  that
transfer is  made pursuant to  an effective registration statement  under the
1933 Act, and effective registration  or qualification under applicable state
securities laws, or  is made  in a  transaction which does  not require  such
registration  or qualification.   If such  a transfer  is to be  made without
registration  or qualification, then the Certificate Registrar shall require,
in  order to  assure compliance  with such  laws, receipt  of:   (a)  if such
transfer is of Class (  ) Certificate and is purportedly made  in reliance on
Rule  144A under  the  1933  Act, a  certificate  from the  Certificateholder
desiring to effect such transfer substantially in  the form of Exhibit C-1 to
the Agreement  and a  certificate from  such Certificateholder's  prospective
transferee  substantially  in  the  form  attached  as  Exhibit  C-2  to  the
Agreement; and (b) in  all other cases, (i) except as  otherwise set forth in
the  Agreement,  an  Opinion  of  Counsel  satisfactory  to  the  Certificate
Registrar  to  the effect  that  such  transfer  may  be  made  without  such
registration  or qualification  (which Opinion  of  Counsel shall  not be  an
expense of the Trust  Fund or of the Depositor, the Servicer,  the Trustee or
the Certificate  Registrar in  their respective capacities  as such),  (ii) a
certificate  from  the  Certificateholder desiring  to  effect  such transfer
substantially in the  form attached as Exhibit C-3 to the Agreement and (iii)
a   certificate   from   such  Certificateholder's   prospective   transferee
substantially  in  the form  attached as  Exhibit  C-4 hereto.   None  of the
Depositor, the Trustee or the  Certificate Registrar is obligated to register
or  qualify the  Class  ( )  Certificates under  the  1933 Act  or  any other
securities law  or  to  take any  action  not otherwise  required  under  the
Agreement  to  permit the  transfer  of  any Class  (  ) Certificate  without
registration or qualification.   Any Class ( )  Certificateholder desiring to
effect  such  a transfer  shall,  and  does hereby  agree  to,  indemnify the
Trustee, the  Certificate Registrar and  the Depositor against  any liability
that may result if the transfer is not so exempt or is not made in accordance
with such federal and state laws.)

     (No transfer of a Class ( ) Certificate or any interest therein shall be
made  to (A)  any  employee  benefit plan  or  other retirement  arrangement,
including  individual  retirement  accounts and  annuities,  Keogh  plans and
collective  investment  funds and  separate  accounts  in  which such  plans,
accounts  or arrangements  are  invested,  that is  subject  to the  Employee
Retirement Income  Security Act of  1974, as  amended ("ERISA"), or  the Code
(each, a  "Plan") or (B) any Person who  is directly or indirectly purchasing
the  Class  (  ) Certificate  or  interest  therein on  behalf  of,  as named
fiduciary of, as trustee of, or with assets of a Plan, unless the prospective
transferee provides the  Certificate Registrar with a  certification of facts
and an  Opinion  of  Counsel  which  establish to  the  satisfaction  of  the
Certificate Registrar  that such transfer will  not result in a  violation of
Section 406  of ERISA or  Section 4975 of the  Code or cause  the Servicer or
Trustee to be deemed a fiduciary of such Plan or result in the imposition  of
an excise tax under Section 4975  of the Code.  In the absence  of its having
received  the  certification  and  Opinion  of  Counsel contemplated  by  the
preceding sentence, the  Certificate Registrar shall require  the prospective
transferee of any Class ( )  Certificate to certify that it is neither  (A) a
Plan nor (B) a Person who is directly or indirectly purchasing such Class ( )
Certificate on  behalf of,  as named  fiduciary of,  as trustee  of, or  with
assets of a Plan.)

     (No transfer of any  Class ( ) Certificate shall be made to a Non-United
States Person.   Notwithstanding anything  to the contrary  contained herein,
prior to registration of any transfer, sale or other disposition of a Class (
) Certificate, the Certificate Registrar shall have received (i) an affidavit
from the  proposed transferee substantially  in the form attached  as Exhibit
D-1  to the  Agreement, to  the  effect that,  among other  things,  (A) such
transferee  is not  a  Disqualified  Organization or  an  agent (including  a
broker, nominee  or  middleman)  of  a Disqualified  Organization,  (B)  such
transferee is  not a  Non-United States Person,  (C) such  transferee has  no
present knowledge  or expectation that it will become insolvent or subject to
a  bankruptcy proceeding  for so long  as the  Class ( )  Certificate remains
outstanding, and  (D) no  purpose of  such proposed  transfer, sale  or other
disposition of  the  Class (  )  Certificate is  or  will be  to  impede  the
assessment  or collection  of  any  tax,  and (ii)  a  certificate  from  the
transferor  substantially  in  the  form  attached  as  Exhibit  D-2  to  the
Agreement,  to  the effect  that,  among  other things,  no  purpose of  such
proposed transfer, sale or other disposition of the Class (  ) Certificate is
or  will  be   to  impede   the  assessment   or  collection   of  any   tax.
Notwithstanding the registration in the Certificate Register of any transfer,
sale or  other  disposition of  a Class  ( )  Certificate  to a  Disqualified
Organization or  an agent  (including a  broker, nominee or  middleman) of  a
Disqualified Organization or to a Non-United States Person, such registration
shall be deemed to be of no legal force or effect whatsoever  and such Person
shall  not be deemed  to be  a Certificateholder  for any  purpose hereunder,
including, but not  limited to, the  receipt of distributions  in respect  of
such  Class (  )  Certificate.   If any  purported transfer  of  a Class  ( )
Certificate shall be in violation of the provisions of Section 5.02(d) of the
Agreement, as described in this paragraph, then the prior Holder of the Class
(  )  Certificate purportedly  transferred  shall,  upon discovery  that  the
transfer of such Class  ( ) Certificate was not in  fact permitted by Section
5.02(d)  of  the  Agreement, be  restored  to all  rights  as  Holder thereof
retroactive to  the date  of the  purported transfer.   The  Trustee and  the
Servicer shall be  under no liability to  any Person for any  registration of
transfer of a Class ( ) Certificate that is not permitted by Section  5.02(d)
of the Agreement or  for making payments due on such Class ( ) Certificate to
the purported Holder thereof or taking any other action with respect  to such
purported Holder  under the provisions  of the Agreement.   The prior  Holder
shall  be entitled  to recover  from  any purported  Holder  of a  Class (  )
Certificate that was in fact not a permitted transferee under Section 5.02(d)
of the  Agreement at the  time it became a  Holder all payments  made on such
Class  ( )  Certificate.   The Holder  of  a Class  ( )  Certificate, by  its
acceptance thereof, shall be deemed for all purposes to have consented to the
provisions of  Section 5.02  of the  Agreement and  to any  amendment of  the
Agreement deemed necessary  by counsel  of the Depositor  to ensure that  the
transfer  of a Class  ( ) Certificate  to a Disqualified  Organization or any
other Person will not cause the Trust Fund to cease to qualify  as a REMIC or
cause the imposition of a tax upon the Trust Fund.)

     (A  Disqualified Organization is any of (i) the United States, any State
or political subdivision  thereof, any foreign government,  any international
organization, or any agency or instrumentality  of any of the foregoing, (ii)
any 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,
or (iii) any organization described in Section 1381(a)(2)(C) of the Code.   A
corporation will not be treated as an instrumentality of the United States or
of any State  or any political subdivision  thereof if all of  its activities
are subject to tax and, with the exception of FHLMC,  a majority of its board
of directors is  not selected by  a governmental unit.   A Non-United  States
Person  is a 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  or  trust whose  income  from sources  without the  United  States is
includible  in gross  income for  United States  federal income  tax purposes
regardless of its connection  with the conduct of a trade  or business within
the United States.)

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

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

     The  obligations created  by the  Agreement and  the Trust  Fund created
thereby shall terminate upon distribution  (or provision for distribution) to
the Certificateholders of  all amounts held by  or on behalf of  the Servicer
and required  to be distributed to  them pursuant to the  Agreement following
the  earlier of (i)  the final payment  or other liquidation  (or any advance
with respect thereto) of the last Mortgage Asset remaining in the Trust Fund,
and (ii) the purchase  by the Servicer at  a price determined as  provided in
the Agreement from the Trust Fund of all Mortgage Loans and all other  assets
of the Trust Fund.  The Agreement permits, but does not require, the Servicer
to purchase from the Trust Fund all  Mortgage Assets and all other assets  of
the Trust Fund.  The  exercise of such right will effect early  retirement of
the Certificates; however, such right to purchase is subject to the aggregate
Stated Principal Balance of the Mortgage Assets at the time of purchase being
less than (10%) of the aggregate Cut-off Date Balance of the Mortgage Loans.

     The Agreement  permits, with  certain exceptions  therein provided,  the
amendment  thereof and the modification of  the rights and obligations of the
Depositor,   the  Servicer   and  the   Trustee   and  the   rights  of   the
Certificateholders  under the  Agreement at  any time  by the  Depositor, the
Servicer and  the Trustee  with the  consent of  the Holders of  Certificates
entitled to  at least  51% of  the Voting Rights.   Any  such consent  by the
Holder of this Certificate shall be conclusive and binding on such Holder and
upon all future  Holders of this  Certificate and of  any Certificate  issued
upon the  transfer hereof or in exchange herefor or in lieu hereof whether or
not notation of  such consent is made  upon this Certificate.   The Agreement
also  permits the  amendment  thereof,  in  certain  limited  circumstances(,
including any amendment necessary to maintain the status of the Trust Fund as
a REMIC,) without the consent of the Holders of any of the Certificates.

     Unless the certificate of authentication hereon has been executed by the
Certificate Registrar,  by manual signature,  this Certificate  shall not  be
entitled to any benefit under the Agreement or be valid for any purpose.

     The registered Holder  hereof, by its acceptance hereof,  agrees that it
will look solely to the Trust Fund  (to the extent of its rights therein) for
distributions hereunder.

     The  recitals contained  herein and  in  the Agreement,  other than  the
Certificate  of Authentication,  shall  be  taken as  the  statements of  the
Depositor or  the Servicer, as the  case may be,  and the Trustee  assumes no
responsibility for their correctness.   The Trustee makes  no representations
as to the validity or sufficiency of  the Agreement (other than as to the due
authorization, execution and  delivery thereof by it) or  of the Certificates
(other than  as to the due authorization  and execution thereof by  it) or of
any Mortgage Loan  or related document.  The Trustee shall not be accountable
for the use or application by the Depositor of any of the Certificates issued
to it or of the proceeds of such Certificates, or for the  use or application
of  any funds  paid to  the Depositor  in respect  of the  assignment  of the
Mortgage Loans to the Trust Fund, or any funds deposited in or withdrawn from
the Collection  Account or any other account by or on behalf of the Depositor
or the Servicer.   The Trustee shall  not be responsible for  the accuracy or
content of any resolution, certificate, statement, opinion, report, document,
order or  other instrument furnished  by the  Depositor or the  Servicer, and
accepted by the Trustee in good faith, pursuant to the Agreement.

     This Certificate shall be construed in accordance with the internal laws
of the State  of New York,  and the obligations,  rights and remedies of  the
Holder hereof shall be determined in accordance with such laws.

     IN  WITNESS WHEREOF, the Trustee has  caused this Certificate to be duly
executed under its official seal.


Dated:



                                   ------------------------------
                                   as Trustee


(SEAL)                             By:                         
                                        -------------------------
                                           Authorized Officer


                        CERTIFICATE OF AUTHENTICATION


     This  is  one  of  the  Class  (  )  Certificates  referred  to  in  the
within-mentioned Agreement.



                                   ------------------------------
                                   as Certificate Registrar


                                   By:                           
                                        -------------------------
                                        Authorized Signatory




                                  EXHIBIT B

                         FORM OF CUSTODIAL AGREEMENT





                                 EXHIBIT C-1

                        FORM OF TRANSFEROR CERTIFICATE
                        PURSUANT TO SECTION 5.02(b)(i)


                                                                    , 19_
                                                  -----------------

(CERTIFICATE REGISTRAR)


     Re:  Morgan Stanley Capital I Inc., Mortgage
          Pass-Through Certificates, Series 1998-1, Class ( )
          ---------------------------------------------------

Dear Sirs:

     This letter is delivered to you in connection with the transfer by
______________________ (the "Transferor") to _________________________
(the "Transferee") of a Certificate evidencing a ___% Percentage Interest in
the captioned Class of Certificates (the "Certificate"),  pursuant to Section
5.02 of the Pooling  and Servicing Agreement (the "Pooling and Servicing 
Agreement"), dated as of March 1, 1998, among  Morgan  Stanley   Capital  I
Inc., as  depositor, NOVUS  Financial Corporation, as  seller and servicer,
and Norwest  Bank Minnesota,  N.A., as trustee.   All  terms used herein  and
not  otherwise defined shall  have the meanings set  forth in the Pooling and
Servicing Agreement.  The Transferor hereby certifies, represents and warrants
to you,  as Certificate Registrar, that:

          1.   The Transferor is the lawful owner of the Certificate with the
     full right to  transfer the Certificate free from any and all claims and
     encumbrances whatsoever.

          2.   Neither the  Transferor nor  anyone acting  on its  behalf has
     offered,  transferred,  pledged,  sold  or  otherwise  disposed  of  the
     Certificate,  any interest  in  the  Certificate  or any  other  similar
     security to, or  solicited any offer to buy or accept a transfer, pledge
     or other disposition of the Certificate, any interest in the Certificate
     or  any  other  similar  security  from,   or  otherwise  approached  or
     negotiated  with  respect  to  the  Certificate,  any  interest  in  the
     Certificate or  any other similar security with,  any person by means of
     any  form of general solicitation  or general advertising, including but
     not limited to any advertisement, article, notice or other communication
     published in any newspaper, magazine or similar news medium or broadcast
     over television or radio, or any seminar or meeting whose attendees have
     been  invited by  any general  solicitation  or advertising,  or in  any
     manner which would constitute a distribution under the Securities
     Act of 1933 (the "1933 Act") or which would render the disposition  of
     the Certificate a violation of Section 5  of the 1933 Act or require
     registration pursuant thereto.


                                   ------------------------------
                                   (Transferor)


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



                                 EXHIBIT C-2

                        FORM OF TRANSFEREE CERTIFICATE
                        PURSUANT TO SECTION 5.02(b)(i)


                                                                        , 19_
                                                    ------------------
(CERTIFICATE REGISTRAR)


     Re:  Morgan Stanley Capital I Inc., Mortgage
          Pass-Through Certificates, Series 1998-1, Class ( )
          ---------------------------------------------------

Dear Sirs:

     This letter is delivered to you in connection with the transfer by
_____________________ (the "Transferor") to _______________________ (the
"Transferee") of a Certificate evidencing a ___% Percentage Interest in the
captioned Class of Certificates (the "Certificate"),  pursuant to Section 5.02
of the Pooling and Servicing Agreement (the "Pooling and Servicing Agreement"),
dated as of March 1, 1998, among  Morgan  Stanley  Capital   I  Inc.,  as  
depositor,  NOVUS   Financial Corporation, as  seller and  servicer, and 
Norwest  Bank Minnesota,  N.A., as trustee.  All  terms used  herein and not
otherwise defined  shall have  the meanings  set forth in  the Pooling and 
Servicing  Agreement.  The Transferee hereby certifies, represents  and 
warrants to you, as  Certificate Registrar, that:

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

          2.   The  Transferee   has  been  furnished  with  all  information
     regarding (a) the Certificate and distributions thereon, (b) the nature,
     performance and servicing of the   Mortgage Loans,  (c) the  Pooling and
     Servicing Agreement, and  (d)  any   credit  enhancement   mechanism
     associated with the  Certificate, that it has requested.



                                   ------------------------------
                                   (Transferee)


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



                                                     ANNEX 1 TO EXHIBIT C-2
                                                     ----------------------

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

     /F1/ Buyer  must own  and/or invest  on a  discretionary basis  at least
          $100,000,000 in securities  unless Buyer is a dealer,  and, in that
          case,  Buyer must  own and/or  invest on  a discretionary  basis at
          least $10,000,000 in securities.


           QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A
           --------------------------------------------------------

     (For Transferees Other Than Registered Investment Companies)

     The undersigned hereby certifies as  follows to (name of Transferor) and
____________________________, as  Certificate Registrar, with respect  to the
mortgage  pass-through  certificates (the  "Certificates")  described in  the
Transferee Certificate to which this  certification relates and to which this
certification is an Annex:

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

     2.   In  connection  with  purchases  by  the  Buyer,  the  Buyer  is  a
"qualified  institutional buyer" as that  term is defined  in Rule 144A under
the Securities  Act of 1933  as amended ("Rule  144A") because (i)  the Buyer
owned and/or invested on a discretionary basis  $10,000,000/F1/ in securities
(except  for the excluded securities referred to  below) as of the end of the
Buyer's most recent  fiscal year (such amount being  calculated in accordance
with  Rule 144A) and  (ii) the Buyer  satisfies the criteria  in the category
marked below.

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

     ________  Bank.  The Buyer (a) is a national bank or banking institution
               ----
organized under the laws of any State, territory or the District of Columbia,
the business of which  is substantially confined to banking and is supervised
by the State  or territorial banking commission  or similar official or  is a
foreign bank  or equivalent institution, and (b) has  an audited net worth of
at  least  $25,000,000   as  demonstrated  in  its  latest  annual  financial
statements, a copy of which is attached hereto.
            ----------------------------------

     ________  Savings and Loan.  The Buyer (a) is a savings and loan
               ----------------
association,  building  and  loan  association,  cooperative  bank, homestead
association or  similar institution,  which is supervised  and examined  by a
State or Federal  authority having supervision over any  such institutions or
is a foreign  savings and loan association or equivalent  institution and (b)
has an  audited net  worth of  at least  $25,000,000 as  demonstrated in  its
latest annual financial statements, a copy of which is attached hereto.
                                    ----------------------------------

               Broker-Dealer.  The Buyer is a dealer registered pursuant to
     --------  -------------
Section 15 of the Securities Exchange Act of 1934.

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

     ________  State or Local Plan.  The Buyer is a plan established and
               -------------------
maintained  by  a  State,  its  political  subdivisions,  or  any  agency  or
instrumentality of the  State or its political subdivisions,  for the benefit
of its employees.

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

     ________  Investment Adviser.  The Buyer is an investment adviser
               ------------------
registered under the Investment Advisers Act of 1940.

     ________  Small Business Investment Company.  The Buyer is a small
               ---------------------------------
business   investment   company   licensed  by   the   U.S.   Small  Business
Administration under Section  301(c) or (d) of the  Small Business Investment
Act of 1958.

     ________  Business Development Company.  The Buyer is a business
               ----------------------------
development  company  as  defined  in Section  202(a)(22)  of  the Investment
Advisers Act of 1940.

     3.   The term  "securities" as used herein does not include (i)
                     ----------                 ----------------
securities of  issuers that  are affiliated with  the Buyer,  (ii) securities
that are  part of an unsold allotment to or subscription by the Buyer, if the
Buyer is a dealer, (iii)  securities issued or guaranteed by the  U.S. or any
instrumentality thereof, (iv) bank deposit notes and certificates of deposit,
(v) loan participations, (v) repurchase agreements, (vi) securities owned not
subject  to a  repurchase agreement  and  (vii) currency,  interest rate  and
commodity swaps.

     4.   For  purposes of  determining the  aggregate  amount of  securities
owned and/or invested on a discretionary  basis by the Buyer, the Buyer  used
the cost  of such  securities to the  Buyer and  did not  include any of  the
securities referred to in the preceding paragraph, except (i) where the Buyer
reports its securities  holdings in its financial statements on  the basis of
their market value, and (ii) no current information with respect to  the cost
of those securities  has been  published.   If clause (ii)  in the  preceding
sentence  applies, the  securities  may be  valued  at market.    Further, in
determining  such aggregate amount,  the Buyer  may have  included securities
owned  by subsidiaries  of  the  Buyer, but  only  if  such subsidiaries  are
consolidated  with   the  Buyer  in  its  financial  statements  prepared  in
accordance  with  generally   accepted  accounting  principles  and   if  the
investments of such  subsidiaries are  managed under  the Buyer's  direction.
However, such  securities were not included if the Buyer is a majority-owned,
consolidated  subsidiary of another enterprise and the  Buyer is not itself a
reporting company under the Securities Exchange Act of 1934, as amended.

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

     6.   Until the date  of purchase of the Rule  144A Securities, the Buyer
will  notify each of the parties  to which this certification  is made of any
changes in  the information  and conclusions  herein.   Until such notice  is
given,  the  Buyer's purchase  of  Rule  144A  Securities will  constitute  a
reaffirmation of this  certification as  of the  date of such  purchase.   In
addition,  if the Buyer is a bank or  savings and loan is provided above, the
Buyer  agrees that it will  furnish to such  parties updated annual financial
statements promptly after they become available.

                                                            
                         -----------------------------------
                         Print Name of Transferee

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

                                   Date: _________________



                                                     ANNEX 2 TO EXHIBIT C-2
                                                     ----------------------


           QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A
          --------------------------------------------------------

          (For Transferees That Are Registered Investment Companies)


     The undersigned hereby certifies as follows to (name of Transferor) (the
"Transferor") and                       , as Certificate Registrar, with
                  ----------------------
respect  to  the  mortgage   pass-through  certificate  (the   "Certificate")
described in the  Transferee Certificate to which this  certification relates
and to which this certification is an Annex:

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

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

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

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

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

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

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

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


                                                            
                         -----------------------------------
                         Print Name of Transferee or Adviser

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



                         IF AN ADVISER:

                                                           
                         ----------------------------------
                         Print Name of Transferee

                         Date:                             
                                ---------------------------



                                 EXHIBIT C-3

                        FORM OF TRANSFEROR CERTIFICATE
                      PURSUANT TO SECTION 5.02(b)(ii)(B)


                                                                        , 19_
                                                  --------------------


(CERTIFICATE REGISTRAR)


     Re:  Morgan Stanley Capital I Inc.  
          Mortgage Pass-Through Certificates,
          Series 1998-1, Class ( )          
          ----------------------------------


Ladies and Gentlemen:


     In connection with the sale by                       (the "Seller") to 
                                    ---------------------
                          (the "Purchaser") of    % Percentage Interest of
- -------------------------                      ---
Mortgage  Pass-Through   Certificates,   Series  1998-1,   Class  (__)   (the
"Certificates"), issued pursuant to the Pooling  and Servicing Agreement (the
"Pooling  and Servicing Agreement"), dated  as of March  1, 1998 among Morgan
Stanley Capital  I  Inc., as  depositor  (the "Depositor"),  NOVUS  Financial
Corporation, as  seller and  servicer, and Norwest  Bank Minnesota,  N.A., as
trustee  (the  "Trustee").    The Seller  hereby  certifies,  represents  and
warrants to, and covenants with, you, that:

     Neither the  Seller nor  anyone acting  on its behalf  has (a)  offered,
pledged,  sold, disposed  of or  otherwise transferred  any Certificate,  any
interest in any  Certificate or any other  similar security to any  person in
any  manner, (b)  has  solicited any  offer  to buy  or to  accept  a pledge,
disposition  or  other transfer  of  any  Certificate,  any interest  in  any
Certificate or any other similar security from  any person in any manner, (c)
has otherwise approached  or negotiated with respect to  any Certificate, any
interest in any Certificate or any other similar security with any  person in
any  manner,  (d) has  made  any  general solicitation  by  means  of general
advertising or in any other manner,  or (e) has taken any other  action, that
(as to any of  (a) through (e) above) would constitute a  distribution of the
Certificates under  the Securities Act of 1933 (the "Act"), that would render
the disposition of any Certificate a violation of Section 5 of the Act or any
state securities  law, or  that would require  registration or  qualification
pursuant thereto.   The Seller will  not act in  any manner set forth  in the
foregoing sentence with respect to any  Certificate.  The Seller has not  and
will  not sell  or  otherwise transfer  any  of the  Certificates,  except in
compliance with the provisions of the Pooling and Servicing Agreement.


                                   Very truly yours,

                                                                
                                   -----------------------------
                                   (Seller)

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



                                 EXHIBIT C-4

                        FORM OF TRANSFEREE CERTIFICATE
                      PURSUANT TO SECTION 5.02(b)(ii)(C)


                                                                       , 19__
                                                     ----------------

(CERTIFICATE REGISTRAR)


     Re:  Morgan Stanley Capital I Inc.
          Mortgage Pass-Through Certificates,
          Series 1998-1, Class ( )          
          ----------------------------------


Ladies and Gentlemen:

                                     (the "Purchaser") intends to purchase
     -------------------------------
from                              (the "Seller") a    % Percentage Interest
     ----------------------------                  ---
of  Mortgage  Pass-Through  Certificates,  Series  1998-1,  Class  (__)  (the
"Certificates"), issued pursuant  to the Pooling and Servicing Agreement (the
"Pooling and Servicing  Agreement"), dated as of  March 1, 1998 among  Morgan
Stanley Capital  I  Inc., as  depositor  (the "Depositor"),  NOVUS  Financial
Corporation, as  seller and  servicer, and Norwest  Bank Minnesota,  N.A., as
trustee  (the "Trustee").   All terms  used herein and  not otherwise defined
shall have the  meanings set  forth in the  Pooling and Servicing  Agreement.
The Purchaser hereby certifies, represents and warrants to you that:

          1.   The Purchaser understands  that (a) the Certificates  have not
     been and will not be registered or qualified under the Securities Act of
     1933,  as amended  (the "Act")  or  any state  securities  law, (b)  the
     Depositor is  not required to  so register or qualify  the Certificates,
     (c)  the Certificates  may be  resold only  if registered  and qualified
     pursuant to the provisions of the Act or any state securities law, or if
     an exemption from such registration  and qualification is available, (d)
     the  Pooling and Servicing Agreement contains restrictions regarding the
     transfer of the Certificates and (e) the Certificates will bear a legend
     to the foregoing effect.

          2.   The  Purchaser is  acquiring  the  Certificates  for  its  own
     account  for investment  only and  not with  a view  to or  for  sale in
     connection  with  any distribution  thereof  in  any manner  that  would
     violate the Act or any applicable state securities laws.  

          3.   The   Purchaser   is   (a)   a   substantial,    sophisticated
     institutional investor having such knowledge and experience in financial
     and business  matters, and,  in particular, in  such matters  related to
     securities  similar to  the Certificates,  such  that it  is capable  of
     evaluating the merits  and risks of investment in  the Certificates, (b)
     able  to  bear the  economic  risks of  such  an investment  and  (c) an
     "accredited  investor" within  the meaning  of  Rule 501(a)  promulgated
     pursuant to the Act.

          4.   The  Purchaser  has  been  furnished  with,  and  has  had  an
     opportunity to review  (a) (a copy of the  Private Placement Memorandum,
     dated                   , 19__, relating to the Certificates, (b)) a
           ------------------
     copy of the Pooling and Servicing  Agreement  and  (b)  (c)  such  other
     information concerning the Certificates,  the  Mortgage  Assets and the
     Depositor as has been requested by the Purchaser from the Depositor or the
     Seller and is relevant  to the  Purchaser's  decision  to  purchase the
     Certificates.   The Purchaser has had any questions arising from such
     review answered by the Depositor or the Seller to the satisfaction of the
     Purchaser.  (If  the Purchaser  did  not purchase  the Certificates  from
     the Seller in connection with the initial distribution of the Certificates
     and was provided with a copy  of the Private Placement Memorandum  (the
     "Memorandum") relating to  the  original  sale (the  "Original  Sale") of
     the  Certificates  by the Depositor, the Purchaser acknowledges that such
     Memorandum was provided to it by the Seller, that the Memorandum  was 
     prepared by the Depositor solely  for use  in  connection  with  the  
     Original Sale  and  the  Depositor  did  not participate in or facilitate
     in any way the purchase of  the Certificates by the Purchaser  from the 
     Seller, and the Purchaser agrees that it  will look solely to the Seller
     and not to  the Depositor with respect to any damage, liability, claim or
     expense arising out  of, resulting from or in  connection with (a) error
     or omission, or alleged  error or omission, contained in the Memorandum,
     or  (b) any information,  development or event arising  after the
     date of the Memorandum.)

          5.   The Purchaser has not and  will not nor has it  authorized nor
     will it authorize any  person to (a) offer, pledge, sell,  dispose of or
     otherwise transfer any Certificate,  any interest in any Certificate  or
     any other similar security to any person in any manner, (b)  solicit any
     offer to buy or to accept a pledge, disposition or other transfer of any
     Certificate, any  interest  in  any  Certificate or  any  other  similar
     security  from any  person  in  any manner,  (c)  otherwise approach  or
     negotiate  with  respect   to  any  Certificate,  any  interest  in  any
     Certificate or any other similar security with any person in any manner,
     (d) make any general solicitation by means of general  advertising or in
     any other manner or (e) take any other action, that (as to any of (a)
     through (e) above) would constitute a distribution of any Certificate
     under the Act, that would render the disposition of any Certificate a
     violation of Section 5 of the Act or any state securities law, or that
     would require registration or qualification pursuant thereto.  The
     Purchaser will not sell or otherwise transfer any of the  Certificates,
     except in compliance with the provisions  of the Pooling and Servicing
     Agreement.

          6.   The Purchaser is  not an employee benefit plan  subject to the
     Employee Retirement Income Security Act  of 1974, as amended  ("ERISA"),
     or the Internal  Revenue Code of  1986, as amended  (the "Code"), nor  a
     Person acting,  directly or indirectly,  on behalf of or  purchasing any
     Certificate with  "plan assets" of  any such plan, and  understands that
     registration of transfer of any Certificate to any such employee benefit
     plan, or to any person acting on behalf of or purchasing any Certificate
     with "plan  assets" of such plan, will not  be made unless such employee
     benefit  plan  delivers   an  opinion  of  its  counsel,  addressed  and
     satisfactory to the Trustee, the company and the Servicer, to the effect
     that the purchase and  holding of a Certificate by,  or on behalf of  or
     with "plan assets"  of any employee benefit plan would not constitute or
     result in  any non-exempt  prohibited transaction  under Section  406 of
     ERISA or Section  4975 of the Code,  and would not subject  the company,
     the Servicer  or the Trustee  to any obligation or  liability (including
     liabilities under Section 406 of ERISA  or Section 4975 of the Code)  in
     addition to those  undertaken in the Pooling and  Servicing Agreement or
     any other liability.   The Purchaser understands that  under current law
     such an opinion cannot be rendered.


                         Very truly yours,

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

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




                                 EXHIBIT D-1

                          FORM OF TRANSFER AFFIDAVIT
                        PURSUANT TO SECTION 5.02(d)(i)



STATE OF       ) 
               ) ss.:
COUNTY OF      )


     (NAME OF OFFICER), being first duly sworn, deposes and says that:

     1.   He  is the  (Title of Officer)  of (Name  of Owner) (the  record or
beneficial owner  (the "Owner")  of Morgan Stanley  Capital I  Inc., Mortgage
Pass-Through Certificate, Series 1998-1, Class R, No.       (the "Class R
                                                     ------
Certificate")), a                      duly organized and existing under the
                  --------------------
laws of (the State of              ) (the United States), on behalf of which
                      -------------
he makes this affidavit.  Capitalized terms  used but not defined herein have
the  respective  meanings  assigned  thereto in  the  Pooling  and  Servicing
Agreement pursuant to which the Class R Certificate was issued.

     2.   The Owner (i) is and will  be a "Permitted Transferee" as of  (date
of  transfer) and  (ii) is  acquiring  the Class  R Certificate  for  its own
account or  for the account  of another Owner  from which it  has received an
affidavit  in substantially the  same form as  this affidavit.   A "Permitted
Transferee"  is any  person other  than  a "disqualified  organization" or  a
possession  of  the  United  States.   (For  this  purpose,  a  "disqualified
organization" means  the United  States, any  state or  political subdivision
thereof, any agency or instrumentality of any of the foregoing (other than an
instrumentality all of the activities of which are subject to tax and, except
for the Federal  Home Loan Mortgage Corporation, a majority of whose board of
directors  is not selected  by any such  governmental entity) or  any foreign
government,  international organization or  any agency or  instrumentality of
such  foreign government  or  organization, any  rural electric  or telephone
cooperative, or any  organization (other than certain  farmers' cooperatives)
that is generally exempt from federal income tax  unless such organization is
subject to the tax on unrelated business taxable income.

     3.   The  Owner  is  aware (i)  of  the  tax that  would  be  imposed on
transfers of the Class R  Certificate to disqualified organizations under the
Internal Revenue Code of 1986, as  amended, that applies to all transfers  of
the Class R Certificate after March 31, 1988; (ii) that such tax would be  on
the  transferor, or,  if  such transfer  is  through an  agent (which  person
includes a broker,  nominee or middleman) for a  non-Permitted Transferee, on
the  agent; (iii)  that the  person  otherwise liable  for the  tax  shall be
relieved of liability for the tax if  the transferee furnishes to such person
an affidavit that the transferee is  a Permitted Transferee and, at the  time
of transfer, such person does not have actual knowledge that the affidavit is
false.

     4.   The Owner is  aware of the tax  imposed on a  "pass-through entity"
holding the Class R Certificate if at any time during the taxable year of the
pass-through entity  a non-Permitted  Transferee is the  record holder  of an
interest in such entity.  (For this purpose, a "pass-through entity" includes
a  regulated investment  company, a  real estate  investment trust  or common
trust fund, a partnership, trust or estate, and certain cooperatives.)

     5.   The Owner is aware that it  cannot transfer the Class R Certificate
unless the transferee, or the transferee's agent, delivers to the Certificate
Registrar, among other things, an affidavit in substantially the same form as
this affidavit.

     6.   The Owner consents  to any additional restrictions  or arrangements
that  shall  be deemed  necessary  upon  advice of  counsel  to  constitute a
reasonable arrangement to  ensure that the Class ( ) Certificate will only be
owned, directly or indirectly, by an Owner that is a Permitted Transferee.

     7.   The Owner's taxpayer identification number is ___________________.

     8.   No purpose  of the  Owner relating  to its  purchase of  a Class  R
Certificate is or will be to impede the assessment or collection of any tax.

     9.   The Owner has no  present knowledge or expectation that it  will be
unable  to pay  any United States  taxes owed  by it so  long as  the Class R
Certificate remains outstanding.

     10.  The  Owner has  no present  knowledge or  expectation that  it will
become insolvent  or subject to  a bankruptcy proceeding  for so long  as the
Class R Certificate remains outstanding.

     11.  No  purpose of  the  Owner relating  to  any sale  of  any Class  R
Certificate will be to impede the assessment or collection of any tax.

     12.  The Owner is not a Non-United States Person.


     IN WITNESS  WHEREOF, the Owner has caused this instrument to be executed
on its behalf, pursuant  to the authority of  its Board of Directors,  by its
(Title of Officer)  and its Corporate Seal to be  hereunto attached, attested
by its (Assistant) Secretary, this      day of                 , 199_.
                                   ----        ----------------


                              (NAME OF OWNER)


                              By:                               
                                   -----------------------------
                                        (Name of Officer)
                                        (Title of Officer)


(Corporate Seal)

ATTEST:

                      
- ----------------------
(Assistant) Secretary


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 Owner, and  acknowledged to me that  he
executed  the same as his free act and deed  and the free act and deed of the
Owner.

     Subscribed and Sworn before me this ____ day of 199_.

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

                              COUNTY OF                         
                                        ------------------------
                              STATE OF                          
                                       -------------------------
                              My Commission expires the 
                                   day of                , 19__.
                              ----        ---------------



                                 EXHIBIT D-2

                        FORM OF TRANSFEROR CERTIFICATE
                       PURSUANT TO SECTION 5.02(d)(ii)

                                                                       , 19__
                                                    -----------------

(CERTIFICATE REGISTRAR)


     Re:  Morgan Stanley Capital I Inc., Mortgage
          Pass-Through Certificates Series 1998-1, Class R
          ------------------------------------------------

Dear Sirs:

     This letter is delivered to you in connection with the transfer by    
                                                                        ---
               (the "Transferor") to                           (the
- --------------                       -------------------------
"Transferee") of a Class R Certificate evidencing a    % Percentage Interest
                                                    ---
in the  captioned  Class of  Certificates  (the "Certificate"),  pursuant  to
Section  5.02  of the  Pooling  and  Servicing  Agreement (the  "Pooling  and
Servicing  Agreement"), dated  as  of  March 1,  1998,  among Morgan  Stanley
Capital  I Inc.,  as depositor,  NOVUS Financial  Corporation, as  seller and
servicer,  and  Norwest Bank  Minnesota, N.A.,  as trustee.   All  terms used
herein and  not otherwise defined  shall have the  meanings set forth  in the
Pooling and Servicing Agreement.  The Transferor hereby certifies, represents
and warrants to, and covenants with you, as Certificate Registrar, that:

     1.   No  purpose of  the  Transferor  relating to  the  transfer of  the
Certificate by the Transferor to  the Transferee is or will be  to impede the
assessment or collection of any tax.

     2.   The Transferor understands that the Transferee has delivered to you
a  Transfer Affidavit  in the  form  attached to  the  Pooling and  Servicing
Agreement as Exhibit D-1.  The Transferor  does not know or believe that  any
representation contained therein is false.

     3.   The Transferor has no actual knowledge that the proposed Transferee
is a Disqualified Organization.

                              Very truly yours,

                              (Transferor)

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



                                  EXHIBIT E

                                FORM OF UCC-1


                                  EXHIBIT A

     This Schedule A is attached to and incorporated in a financing statement
pertaining to MORGAN STANLEY CAPITAL I INC., as Depositor (referred to as the
"Debtor" for  the purpose of this financing statement only), and Norwest Bank
Minnesota, N.A., as trustee for the holders of the Series 1998-1 Certificates
(referred to as the "Secured Party"  for purposes of this financing statement
only), under that certain Pooling  and Servicing Agreement dated as of  March
1, 1998 (the  "Pooling and Servicing  Agreement"), by and  among the  Debtor,
NOVUS Financial Corporation, as seller and servicer (the "Servicer"), and the
Secured  Party,  relating  to  the  issuance  of  the  Mortgage  Pass-Through
Certificates, Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class X-
1, Class X-2, Class PO, Class B-1,  Class B-2, Class B-3, Class B-4, Class B-
5, Class B-6, Class B-7, Class B-8  and Class R, Series 1998-1 (collectively,
the "Series  1998-1 Certificates").   Capitalized terms  used herein  and not
defined shall  have the respective meanings given to  them in the Pooling and
Servicing  Agreement.   The attached  financing statement  covers all  of the
Debtor's  right (including  the power  to  convey title  thereto), title  and
interest  in and  to the  Trust  Fund created  by the  Pooling  and Servicing
Agreement, consisting of the following:

     1.   The mortgage notes or other  evidence of indebtedness of a borrower
          (the  "Mortgage Notes")  with respect  to the  mortgage  loans (the
          "Mortgage Loans") listed  on Mortgage Loan Schedule  1 and Mortgage
          Loan Schedule  2  to the  Pooling  and Servicing  Agreement,  which
          Mortgage  Loan  Schedules  are  attached  hereto   collectively  as
          Schedule B;

     2.   The related mortgages, deeds of trust  or other similar instruments
          securing such Mortgage Notes (the "Mortgages");

     3.   With respect  to each Mortgage  Note and each Mortgage,  each other
          document in the related Mortgage File;

     4.   With respect  to each Dual Collateral Loan,  the related Additional
          Collateral;

     5.   (a)  The Collection Account,  the Distribution Account,  the Simple
          Interest Reserve Funds and each Escrow Account created  pursuant to
          the Pooling  and Servicing  Agreement, (b) all  funds from  time to
          time  on  deposit  in  the  Collection  Account,  the  Distribution
          Account, the Simple Interest Reserve Fund or any Escrow Account (c)
          the  investments  of  any  such  funds  consisting  of  securities,
          instruments or other obligations, and (d) the general intangibles
          consisting    of the   contractual right to payment, including the
          right to payments of principal and interest and the right to enforce
          such payments, from  or under   any  such investments;

     5.   All REO Property;

     6.   (a)  The REO  Account required  to  be maintained  by the  Servicer
          pursuant to the Pooling and Servicing Agreement, (b) all funds from
          time to time on deposit in the  REO Account, (c) the investments of
          any  such  funds  consisting of  securities,  instruments  or other
          obligations,  and (d)  the general  intangibles  consisting of  the
          contractual right to  payment, including the  right to payments  of
          principal and  interest and  the right  to  enforce such  payments,
          arising from or under any such investments;

     7.   All insurance policies, including the right to payments thereunder,
          with  respect  to the  Mortgage  Loans  required  to be  maintained
          pursuant to the Pooling and Servicing Agreement, transferred to the
          Trust Fund and to be serviced by the Servicer; and

     8.   All  income,  payments,  products  and  proceeds  of  any  of   the
          foregoing, together  with any  additions  thereto or  substitutions
          therefor.

     THE DEBTOR AND THE SECURED PARTY INTEND THE TRANSACTIONS CONTEMPLATED BY
THE POOLING  AND SERVICING AGREEMENT TO CONSTITUTE A  SALE OF THE INTEREST IN
THE MORTGAGE  NOTES, THE RELATED  MORTGAGES AND  THE OTHER  DOCUMENTS IN  THE
RELATED MORTGAGE FILES EVIDENCED BY  THE CERTIFICATES, AND THIS FILING SHOULD
NOT  BE  CONSTRUED  AS A  CONCLUSION  THAT  A  SALE HAS  NOT  OCCURRED.   THE
REFERENCES  HEREIN TO MORTGAGE NOTES SHOULD NOT  BE CONSTRUED AS A CONCLUSION
THAT ANY MORTGAGE NOTE IS NOT AN INSTRUMENT WITHIN THE MEANING OF THE UNIFORM
COMMERCIAL  CODE OR THAT  A FILING IS  NECESSARY TO PERFECT  THE OWNERSHIP OR
SECURITY  INTEREST OF  THE SECURED PARTY  IN ANY  MORTGAGE NOTE,  MORTGAGE OR
OTHER DOCUMENT  IN A MORTGAGE  FILE.  IN  ADDITION, THE REFERENCES  HEREIN TO
SECURITIES, INSTRUMENTS AND OTHER OBLIGATIONS (INCLUDING, WITHOUT LIMITATION,
PERMITTED  INVESTMENTS) SHOULD  NOT BE  CONSTRUED  AS A  CONCLUSION THAT  ANY
SECURITY,  INSTRUMENT OR OTHER OBLIGATION (INCLUDING, WITHOUT LIMITATION, ANY
PERMITTED INVESTMENT)  IS NOT  AN INSTRUMENT, A  CERTIFICATED SECURITY  OR AN
UNCERTIFICATED SECURITY WITHIN THE MEANING OF THE UNIFORM COMMERCIAL CODE, AS
IN EFFECT IN ANY APPLICABLE JURISDICTION, NOR SHOULD THIS FINANCING STATEMENT
BE  CONSTRUED AS  A CONCLUSION  THAT  A FILING  IS NECESSARY  TO  PERFECT THE
OWNERSHIP OR SECURITY INTEREST OF THE  SECURED PARTY IN THE CONTRACTUAL RIGHT
TO PAYMENT, INCLUDING THE RIGHT TO PAYMENTS OF PRINCIPAL AND INTEREST AND THE
RIGHT  TO ENFORCE  SUCH    PAYMENTS,  ARISING FROM  OR  UNDER  ANY  SECURITY,
INSTRUMENT  OR OTHER OBLIGATION (INCLUDING, WITHOUT LIMITATION, ANY PERMITTED
INVESTMENT).  WITH RESPECT TO THE FOREGOING,  THIS FILING IS MADE ONLY IN THE
EVENT OF CONTRARY ASSERTIONS BY THIRD PARTIES.



                                  EXHIBIT F

                             REQUEST FOR RELEASE 


To:  Norwest Bank Minnesota, N.A.
     1015 10th Avenue S.E.
     Minneapolis, Minnesota 55414

                    Date___________________

     In connection with the administration of the Mortgage Files  held by you
as Trustee, under a certain Pooling and Servicing Agreement dated as of March
1,  1998 by  and among  Morgan  Stanley Capital  I Inc.  as  Depositor, NOVUS
Financial  Corporation,  as  Seller  and  Servicer   (in  such  capacity  the
"Servicer") and you, as Trustee  (the "Pooling and Servicing Agreement"), the
undersigned  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:

Mortgage Loan Number:
- --------------------

Mortgagor Name, Address and Zip Code:
- ------------------------------------

Reason for Requesting Documents (check one):
- -------------------------------

____      1.   Mortgage Paid in Full

____      2.   Foreclosure

____      3.   Substitution

____      4.   Other Liquidation

____      5.   Nonliquidation      Reason_____________________

                                   By:________________________
                                         (authorized signer)

                                   Issuer:____________________
                                   Address:___________________
                                           ___________________

                                   Date:______________________


Custodian:

Norwest Bank Minnesota, N.A.

Please acknowledge the  execution of the above request  by your signature and
date below:

___________________________             _____________________
Signature                               Date

Documents returned to Custodian:

___________________________             ______________________
Custodian                               Date



                                  EXHIBIT G

                        FORM OF INITIAL CERTIFICATION



                                                  (date)

(DEPOSITOR)

(TRUSTEE)

     Re:  Pooling and Servicing Agreement, dated as of March 1,
          1998, among Morgan Stanley Capital I Inc., as
          Depositor, NOVUS Financial Corporation, as Seller and
          Servicer, and Norwest Bank Minnesota, N.A., as Trustee,
          Mortgage Pass-Through Certificates, Series 1998-1
          -------------------------------------------------


Gentlemen:

     The   undersigned  hereby   certifies   that   it   has   reviewed   the
above-captioned Pooling and Servicing Agreement (the "Agreement") and, as the
initial Custodian appointed pursuant thereto  by the Trustee as the Trustee's
agent for retaining  the Mortgage Files, hereby further certifies  on its own
behalf and on behalf of the  Trustee that it has reviewed each  Mortgage File
and  that, as to each  Mortgage Loan listed in the  Mortgage Loan Schedule to
the Agreement (other than any Mortgage Loan paid in full or any Mortgage Loan
specifically identified in  the exception report annexed hereto as Annex A as
not covered  by this certification),  (i) all documents specified  in clauses
(i) and (ii) of the definition of "Mortgage File" in the Agreement are in its
possession and (ii)  all documents delivered by the  Depositor appear regular
on their face  and relate to such  Mortgage Loan.   The undersigned shall  be
under  no duty  or obligation to  inspect, review or  examine said documents,
instruments,  certificates or  other papers  to determine  that the  same are
genuine, enforceable or appropriate for  the represented purpose or that they
are other than what they purport to be on their face.

     Capitalized  terms  used but  not  defined  herein have  the  respective
meanings assigned in the Agreement.



                                   ------------------------------
                                   as Custodian


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




                                  EXHIBIT H

                        FORM OF INTERIM CERTIFICATION


                                                  (date)


(DEPOSITOR)

(IF APPROPRIATE:  SERVICER)

(IF APPROPRIATE:  TRUSTEE)


     Re:  Pooling and Servicing Agreement, dated as of March
          1, 1998, among Morgan Stanley Capital I Inc., as
          Depositor, NOVUS Financial Corporation, as Seller and
          Servicer, and Norwest Bank Minnesota, N.A., as Trustee,
          Mortgage Pass-Through Certificates, Series 1998-1      
          -------------------------------------------------------


Gentlemen:


     (TRUSTEE:  In accordance with Section 2.02 of the abovecaptioned Pooling
and  Servicing  Agreement  (the "Agreement"),  the  undersigned,  as Trustee,
hereby certifies) (CUSTODIAN:   The undersigned hereby certifies  that it has
reviewed the abovecaptioned Pooling and Servicing Agreement (the "Agreement")
and, as Custodian appointed pursuant thereto by the Trustee  as the Trustee's
agent for retaining  the Mortgage Files, hereby further  certifies on its own
behalf and on behalf of the Trustee) 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),  (i) all  documents  specified  in  the
definition of "Mortgage File" in the Agreement are in its possession, (ii) it
has  received  either a  recorded  original  of  the assignment  of  Mortgage
specified  in  clause  (iv) of  the  definition  of  "Mortgage File"  in  the
Agreement or  a copy  of such recorded  original certified by  the applicable
public  recording office  to be  true and  complete and  (iii) all  documents
delivered by the  Depositor have been  reviewed by it  and appear regular  on
their face and relate to such Mortgage Loan.  The undersigned shall be  under
no  duty  or  obligation  to  inspect,  review  or  examine  said  documents,
instruments,  certificates or  other papers  to determine  that the  same are
genuine, enforceable or appropriate for  the represented purpose or that they
are other than what they purport to be on their face.

     Capitalized terms used but not  defined herein shall have the respective
meanings assigned to them in the Agreement.


                                   ------------------------------
                                       as (Trustee/Custodian)

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



                                  EXHIBIT I

                         FORM OF FINAL CERTIFICATION


                                                  (date)


(DEPOSITOR)

(IF APPROPRIATE:  SERVICER)

(IF APPROPRIATE:  TRUSTEE)


     Re:  Pooling and Servicing Agreement, dated as of March
          1, 1998, among Morgan Stanley Capital I Inc., as
          Depositor, NOVUS Financial Corporation, as Seller and
          Servicer, and Norwest Bank Minnesota, N.A., as Trustee,
          Mortgage Pass-Through Certificates, Series 1998-1      
          -------------------------------------------------------

Gentlemen:

     (TRUSTEE:  In accordance with Section 2.02 of the abovecaptioned Pooling
and  Servicing  Agreement  (the "Agreement"),  the  undersigned,  as Trustee,
hereby certifies) (CUSTODIAN:   The undersigned hereby certifies  that it has
reviewed the abovecaptioned Pooling and Servicing Agreement (the "Agreement")
and, as Custodian appointed pursuant thereto  by the Trustee as the Trustee's
agent for retaining the  Mortgage Files, hereby further certifies on  its own
behalf and on behalf of the Trustee) 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),  (i) all  documents  specified  in  the
definition of "Mortgage File" in the Agreement are in its possession, (ii) it
has  received  either a  recorded  original  of  the assignment  of  Mortgage
specified  in  clause  (iv)  of the  definition  of  "Mortgage  File"  in the
Agreement or a  copy of such  recorded original certified  by the  applicable
public recording  office to  be true  and  complete and  (iii) all  documents
delivered by  the Depositor have  been reviewed by  it and appear  regular on
their face and  relate to such Mortgage Loan.  The undersigned shall be under
no  duty  or  obligation  to  inspect,  review  or  examine  said  documents,
instruments,  certificates or  other papers  to determine  that the  same are
genuine, enforceable or appropriate for  the represented purpose or that they
are other than what they purport to be on their face.

     Capitalized terms used but not  defined herein shall have the respective
meanings assigned to them in the Agreement.


                                   ------------------------------
                                       as (Trustee/Custodian)

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


                                            June 1, 1998


BY MODEM
Securities and Exchange Commission
Judiciary Plaza
450 Fifth Street, N.W.
Washington, D.C.  20549


         Re:      Morgan Stanley Capital I Inc.,
                  Mortgage Pass-Through Certificates, Series 1998-1
                  -------------------------------------------------

Ladies and Gentlemen:

     On behalf of Morgan Stanley Capital I Inc. (the "Company"), we enclose
herewith for filing, pursuant to the Securities and Exchange Act of 1934, the
Company's Current Report on Form 8-K, including as an exhibit the Pooling and
Servicing Agreement, without Schedules I or II thereto, in connection with the
above-referenced transaction.

                                             Very truly yours,

                                             /s/ Steven Z. Hodaszy
                                             ---------------------
                                              Steven Z. Hodaszy

Attachment





  




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