STRUCTURED ASSET SECURITIES CORPORATION
8-K, 1996-12-06
ASSET-BACKED SECURITIES
Previous: KEYSTONE INTERMEDIATE TERM BOND FUND, 497, 1996-12-06
Next: GLENAYRE TECHNOLOGIES INC, 424B3, 1996-12-06




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

                      SECURITIES AND EXCHANGE COMMISSION

                           Washington, D.C.  20549

                                   FORM 8-K

                                CURRENT REPORT

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


               Date of Report (Date of earliest event reported)
                              November 26, 1996


     STRUCTURED ASSET SECURITIES CORPORATION (as depositor under the Trust
Agreement, dated as of November 1, 1996, providing for the issuance of
Structured Asset Securities Corporation Mortgage Pass-Through Certificates,
Series 1996-6)


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



             Delaware                 33-99598             74-2440850
         ----------------------      -----------          ------------
     (State or Other Jurisdiction    (Commission         (I.R.S. Employer
          of Incorporation)          File Number)      Identification No.)


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

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

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


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

     A.   The Registrant registered issuances of Structured Asset Securities
Corporation Pass-Through Certificates on a delayed or continuous basis
pursuant to Rule 415 under the Securities Act of 1933, as amended (the
"Act"), by a  Registration Statement on Form  S-3 (Registration File No.  33-
99598) (the "Registration Statement").  Pursuant to the Registration
Statement, the Registrant issued approximately $272,797,584 in aggregate
principal amount of Class 1-A1, Class 1-A2,  Class 1-A3, Class 1-A4, Class 1-
A5, Class 1-AP, Class 1-AX, Class 2-A, Class 3-A1, Class 3-A2, Class B1,
Class 3-B1, Class B2, Class 3-B2, Class B3, Class 3-B3, Class R1 and Class
R2 Certificates of its Structured Asset Securities Corporation Mortgage Pass-
Through Certificates, Series 1996-6 on November 26, 1996.  This Current
Report on Form 8-K is being filed to satisfy an undertaking, contained in the
definitive Prospectus dated May 21, 1996, as supplemented by the Prospectus
Supplement dated November 20, 1996, to file a copy of the Trust Agreement (as
defined below) executed in connection with the issuance of the Certificates,
a form of which was filed as an exhibit to the Registration Statement.

     The Certificates were issued pursuant to a Trust Agreement (the "Trust
Agreement"), attached hereto as Exhibit 4.1, dated as of November 1, 1996,
                               -----------
between Structured Asset Securities Corporation, as depositor (the
"Depositor"), and First Bank National Association, as trustee (the
"Trustee").  The "Certificates"  consist of the following classes:   Class 1-
A1, Class 1-A2, Class 1-A3, Class 1-A4, Class 1-A5, Class 1-AP, Class 1-AX,
Class 2-A, Class  3-A1, Class 3-A2, Class B1, Class 3-B1,  Class B2, Class 3-
B2, Class B3, Class 3-B3, Class B4, Class B5, Class B6, Class R1 and Class
R2.  The Certificates evidence all the beneficial ownership interest in a
trust fund that consists primarily of a pool of fixed rate, fully amortizing,
conventional, first lien, residential mortgage loans (the "Mortgage Loans")
with an aggregate outstanding principal balance of approximately $275,110,775
as of November 1, 1996, together with certain other assets.  Capitalized
terms used herein and not otherwise defined shall have the meanings assigned
to them in the Trust Agreement.

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

     (a)  Not applicable.

     (b)  Not applicable.

     (c)  Exhibits:

               1.1  Terms Agreement, dated November 20, 1996, between
                    Structured Asset Securities Corporation and Lehman Brothers
                    Inc.

               4.1  Trust Agreement, dated as of November 1, 1996, among
                    Structured  Asset  Securities  Corporation,  as  Depositor,
                    and  First  Bank National Association, as Trustee.

               99.1 Mortgage Loan Sale and Servicing Agreement, dated as of
                    November  1,  1996, among  Lehman  Capital,  A  Division 
                    of  Lehman  Brothers Holdings Inc.,  as Purchaser,  
                    Household Bank, f.s.b.,  as Seller,  and Fleet
                    Mortgage Corp., as Servicer.

               99.2 Mortgage Loan Schedule.


                                  SIGNATURES

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

                              STRUCTURED ASSET SECURITIES
                              CORPORATION


                              By: /s/ Prue Larocca                    
                                 -------------------------------------
                                  Name:  Prue Larocca
                                  Title: Senior Vice President


Dated:  December 6, 1996



                                EXHIBIT INDEX
                                -------------



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


1.1                      Terms Agreement

4.1                      Trust Agreement

99.1                     Mortgage Loan Sale and Servicing
                         Agreement

99.2                     Mortgage Loan Schedule



                                                                    EXECUTION



                   STRUCTURED ASSET SECURITIES CORPORATION
              MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1996-6



                               TERMS AGREEMENT
                              ---------------



                                                     Dated: November 20, 1996





To:  Structured Asset Securities Corporation, as Depositor under the Trust
     Agreement dated as of November 1, 1996 (the "Trust Agreement").

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

Series Designation:  Series 1996-6.
- ------------------

Terms of the Series 1996-6 Certificates:  Structured Asset Securities
- ---------------------------------------
Corporation, Series 1996-6 Mortgage Pass-Through Certificates, Class 1-A1,
Class 1-A2, Class 1-A3, Class 1-A4, Class 1-A5, Class 1-AP, Class 1-AX, Class
2-A, Class 3-A1, Class 3-A2, Class B1, Class 3-B1, Class B2, Class 3-B2,
Class B3, Class 3-B3, Class B4, Class B5, Class B6, Class R1 and Class R2
(the "Certificates") will evidence, in the aggregate, the entire beneficial
ownership interest in a trust fund (the "Trust Fund").  The primary assets
of the Trust Fund consist of three pools of fixed rate, fully amortizing,
conventional, first lien residential mortgage loans (the "Mortgage Loans"). 
Only the  Class 1-A1, Class 1-A2, Class 1-A3, Class 1-A4, Class 1-A5, Class
1-AP, Class 1-AX, Class 2-A, Class 3-A1, Class 3-A2, Class R1 and Class R2
Certificates (collectively, the Senior Certificates") and the Class B1, Class
3-B1, Class B2, Class 3-B2, Class B3, Class 3-B3 Certificates (together with
the Senior Certificates, the "Offered Certificates") are being sold pursuant
to the terms hereof.

Registration Statement:  File Number 33-99598.
- ----------------------

Certificate Ratings:  It is a condition of Closing that at the Closing Date
- -------------------
the Senior Certificates (other than the Class 1-A4, Class 1-AP and Class 1-AX
Certificates) be rated "AAA" by Fitch Investors Service, L.P. ("Fitch") and
Standard & Poor's Rating Services, a division of The McGraw-Hill Companies,
Inc. ("S&P"); that the Class 1-A4, Class 1-AP and Class 1-AX Certificates be
rated "AAA" by Fitch and "AAAr" by S&P; that the Class B1 and Class 3-B1
Certificates be rated "AA" or higher by Fitch; that the Class B2 and Class
3-B2 Certificates be rated "A" or higher by Fitch; and that the Class B3 and
Class 3-B3 Certificates be rated "BBB" or higher by Fitch.

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

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

Cut-off Date:  November 1, 1996.
- ------------

Closing Date:  10:00 A.M., New York time, on or about November 26, 1996.  On
- ------------
the Closing Date, the Depositor will deliver the Offered Certificates to the
Underwriter against payment therefor for the account of the Underwriter.

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



                                   LEHMAN BROTHERS INC.


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


Accepted:

STRUCTURED ASSET SECURITIES
  CORPORATION


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


                                  Schedule 1
                                 ----------

                 Initial
               Certificate      Certificate        Purchase
                Principal         Interest           Price
Class           Amount(1)           Rate          Percentage
- -----          -----------      -----------       ----------

Class 1-A1     $74,750,000.00      7.50%          100.890%
Class 1-A2     $17,547,000.00      7.50%           98.625%
Class 1-A3     $ 8,500,000.00      7.00%          100.000%
Class 1-A4          (2)            0.42%            2.000%
Class 1-A5     $15,526,000.00      7.50%           99.234%
Class 1-AP     $ 1,158,384.35      (3)             24.636%
Class 1-AX          (4)            7.50%           60.413%
Class 2-A      $101,084,000.00     (5)            105.187%
Class 3-A1     $ 32,133,000.00     (6)            102.140%
Class 3-A2     $  7,907,000.00     (6)            103.303%
Class B1       $  7,776,000.00     (7)             99.097%
Class 3-B1     $  1,443,000.00     (6)            101.316%
Class B2       $  2,600,000.00     (7)             98.838%
Class 3-B2     $    126,000.00     (6)             99.522%
Class B3       $  2,206,000.00     (7)             96.935%
Class 3-B3     $     41,000.00     (6)             97.348%
Class R1       $       100.00      (6)            100.000%
Class R2       $       100.00      (6)            100.000%
________________________________
(1)  Approximate.

(2)  The Class 1-A4 Certificates will have no Certificate Principal Amount
     and will accrue interest on a Notional Amount as described in the 
     Prospectus.

(3)  The Class 1-AP Certificates will be principal only Certificates; they
     will not accrue interest.

(4)  The Class 1-AX Certificates will have no Certificate Principal Amount
     and will accrue interest on a Notional Amount as described in the 
     Prospectus.

(5)  Interest will accrue on the Class 2-A Certificates at the rate described
     in the Prospectus.

(6)  Interest will accrue on the Class 3-A1, Class 3-A2, Class 3-B1, Class
     3-B2, Class 3-B3, Class R1 and Class R2 Certificates at the respective 
     rates described in the Prospectus.

(7)  Interest will accrue on the Class B1, Class B2 and Class B3 Certificates
     at the respective rates described in the Prospectus.




                                                                    EXECUTION
















            STRUCTURED ASSET SECURITIES CORPORATION, as Depositor,

                                     and

                 FIRST BANK NATIONAL ASSOCIATION, as Trustee



                         ___________________________

                               TRUST AGREEMENT

                         Dated as of November 1, 1996
                         ___________________________



                   STRUCTURED ASSET SECURITIES CORPORATION
                      MORTGAGE PASS-THROUGH CERTIFICATES
                                SERIES 1996-6





                              TABLE OF CONTENTS
Section                                                                  Page
- -------                                                                  ----

                                  ARTICLE I

                                 DEFINITIONS

1.01.  Definitions  . . . . . . . . . . . . . . . . . . . . . . . . . . .   3
1.02.  Calculations Respecting Mortgage Loans . . . . . . . . . . . . . .  41
1.03.  Calculations Respecting Accrued Interest . . . . . . . . . . . . .  41

                                  ARTICLE II

                            DECLARATION OF TRUST;
                           ISSUANCE OF CERTIFICATES

2.01.  Creation and Declaration of Trust Fund;
       Conveyance of Mortgage Loans . . . . . . . . . . . . . . . . . . .  41


2.02.  Acceptance of Trust Fund by Trustee: Review
       of Documentation for Trust Fund  . . . . . . . . . . . . . . . . .  43
2.03.  Representations and Warranties of the Depositor  . . . . . . . . .  43
2.04.  Discovery of Breach  . . . . . . . . . . . . . . . . . . . . . . .  45
2.05.  Repurchase, Purchase or Substitution of
       Mortgage Loans . . . . . . . . . . . . . . . . . . . . . . . . . .  45
2.06.  Grant Clause . . . . . . . . . . . . . . . . . . . . . . . . . . .  46

                                 ARTICLE III

                               THE CERTIFICATES

3.01.  The Certificates . . . . . . . . . . . . . . . . . . . . . . . . .  47
3.02.  Registration . . . . . . . . . . . . . . . . . . . . . . . . . . .  48
3.03.  Transfer and Exchange of Certificates  . . . . . . . . . . . . . .  48
3.04.  Cancellation of Certificates . . . . . . . . . . . . . . . . . . .  52
3.05.  Replacement of Certificates  . . . . . . . . . . . . . . . . . . .  52
3.06.  Persons Deemed Owners  . . . . . . . . . . . . . . . . . . . . . .  52
3.07.  Temporary Certificates . . . . . . . . . . . . . . . . . . . . . .  53
3.08.  Appointment of Paying Agent  . . . . . . . . . . . . . . . . . . .  53
3.09.  Book-Entry Certificates  . . . . . . . . . . . . . . . . . . . . .  54

                                  ARTICLE IV

                       ADMINISTRATION OF THE TRUST FUND

4.01.  (Omitted). . . . . . . . . . . . . . . . . . . . . . . . . . . . .  55
4.02.  (Omitted). . . . . . . . . . . . . . . . . . . . . . . . . . . . .  55
4.03.  Reports to Certificateholders  . . . . . . . . . . . . . . . . . .  55
4.04.  Certificate Account  . . . . . . . . . . . . . . . . . . . . . . .  58
4.05.  Determination of LIBOR . . . . . . . . . . . . . . . . . . . . . .  59
4.06.  The Class 1-A3 Reserve Fund  . . . . . . . . . . . . . . . . . . .  60



                                  ARTICLE V

                   DISTRIBUTIONS TO HOLDERS OF CERTIFICATES

5.01.  Distributions Generally  . . . . . . . . . . . . . . . . . . . . .  61
5.02.  Distributions from the Certificate Account . . . . . . . . . . . .  62
5.03.  Allocation of Realized Losses  . . . . . . . . . . . . . . . . . .  70
5.04.  Trustee Advances . . . . . . . . . . . . . . . . . . . . . . . . .  73
5.05.  Distributions of Principal on Redemption Certificates  . . . . . .  73
5.06.  The Certificate Insurance Policy . . . . . . . . . . . . . . . . .  79

                                  ARTICLE VI

                  CONCERNING THE TRUSTEE; EVENTS OF DEFAULT

6.01.  Duties of Trustee  . . . . . . . . . . . . . . . . . . . . . . . .  82
6.02.  Certain Matters Affecting the Trustee  . . . . . . . . . . . . . .  84
6.03.  Trustee Not Liable for Certificates  . . . . . . . . . . . . . . .  85
6.04.  Trustee May Own Certificates . . . . . . . . . . . . . . . . . . .  86
6.05.  Eligibility Requirements for Trustee . . . . . . . . . . . . . . .  86
6.06.  Resignation and Removal of Trustee . . . . . . . . . . . . . . . .  86
6.07.  Successor Trustee  . . . . . . . . . . . . . . . . . . . . . . . .  87
6.08.  Merger or Consolidation of Trustee . . . . . . . . . . . . . . . .  88
6.09.  Appointment of Co-Trustee, Separate Trustee
       or Custodian . . . . . . . . . . . . . . . . . . . . . . . . . . .  88
6.10.  Authenticating Agents  . . . . . . . . . . . . . . . . . . . . . .  90
6.11.  Indemnification of Trustee . . . . . . . . . . . . . . . . . . . .  91
6.12.  Fees and Expenses of Trustee . . . . . . . . . . . . . . . . . . .  92
6.13.  Collection of Monies . . . . . . . . . . . . . . . . . . . . . . .  92
6.14.  Trustee To Act; Appointment of Successor . . . . . . . . . . . . .  92
6.15.  Additional Remedies of Trustee Upon Event of Default . . . . . . .  94
6.16.  Waiver of Defaults . . . . . . . . . . . . . . . . . . . . . . . .  95
6.17.  Notification to Holders  . . . . . . . . . . . . . . . . . . . . .  95
6.18.  Directions by Certificateholders and Duties
       of Trustee During Event of Default . . . . . . . . . . . . . . . .  95
6.19.  Action Upon Certain Failures of the Servicer
       and Upon Event of Default  . . . . . . . . . . . . . . . . . . . .  96

                                 ARTICLE VII

                           PURCHASE AND TERMINATION
                              OF THE TRUST FUND

7.01.  Termination of Trust Fund Upon Repurchase
       or Liquidation of All Mortgage Loans . . . . . . . . . . . . . . .  96
7.02.  Procedure Upon Termination of Trust Fund . . . . . . . . . . . . .  97
7.03.  Additional Trust Fund Termination Requirements . . . . . . . . . .  98


                                 ARTICLE VIII

                         RIGHTS OF CERTIFICATEHOLDERS

8.01.  Limitation on Rights of Holders  . . . . . . . . . . . . . . . . .  99
8.02.  Access to List of Holders  . . . . . . . . . . . . . . . . . . . . 100
8.03.  Acts of Holders of Certificates  . . . . . . . . . . . . . . . . . 100

                                  ARTICLE IX

                ADMINISTRATION AND SERVICING OF MORTGAGE LOANS

9.01.  Trustee To Retain Possession of Certain Documents  . . . . . . . . 101
9.02.  Preparation of Tax Returns and Other Reports . . . . . . . . . . . 101
9.03.  Release of Mortgage Files  . . . . . . . . . . . . . . . . . . . . 102

                                  ARTICLE X

                             REMIC ADMINISTRATION

10.01.  REMIC Administration  . . . . . . . . . . . . . . . . . . . . . . 103
10.02.  Prohibited Transactions and Activities  . . . . . . . . . . . . . 106
10.03.  Indemnification with Respect to Certain Taxes
        and Loss of REMIC Status  . . . . . . . . . . . . . . . . . . . . 107

                                  ARTICLE XI

                           MISCELLANEOUS PROVISIONS

11.01.  Binding Nature of Agreement; Assignment . . . . . . . . . . . . . 107
11.02.  Entire Agreement  . . . . . . . . . . . . . . . . . . . . . . . . 107
11.03.  Amendment . . . . . . . . . . . . . . . . . . . . . . . . . . . . 108
11.04.  Voting Rights . . . . . . . . . . . . . . . . . . . . . . . . . . 109
11.05.  Provision of Information  . . . . . . . . . . . . . . . . . . . . 109
11.06.  Governing Law . . . . . . . . . . . . . . . . . . . . . . . . . . 110
11.07.  Notices . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 110
11.08.  Severability of Provisions  . . . . . . . . . . . . . . . . . . . 110
11.09.  Indulgences; No Waivers . . . . . . . . . . . . . . . . . . . . . 110
11.10.  Headings Not To Affect Interpretation . . . . . . . . . . . . . . 111
11.11.  Benefits of Agreement . . . . . . . . . . . . . . . . . . . . . . 111
11.12.  Special Notices to the Rating Agencies. . . . . . . . . . . . . . 111
11.13.  Counterparts  . . . . . . . . . . . . . . . . . . . . . . . . . . 112
11.14.  Matters Relating to the Certificate Insurance Policy  . . . . . . 112


                                 ATTACHMENTS


Exhibit A      Forms of Certificates
Exhibit B      Form of Trustee Final Certification
Exhibit B-4    Form of Endorsement
Exhibit C      Request for Release of Documents and Receipt
Exhibit D-l    Residual Certificate Transfer Affidavit (Transferee)
Exhibit D-2    Residual Certificate Transfer Affidavit (Transferor)
Exhibit E      Sale and Servicing Agreement
Exhibit F      Form of Rule 144A Transfer Certificate
Exhibit G      Form of Purchaser's Letter for Institutional Accredited
Investors
Exhibit H      Form of ERISA Transfer Affidavit
Exhibit I      Form of Certificate Insurance Policy
Exhibit J      Monthly Remittance Advice
Exhibit K      Monthly Electronic Data Transmission

Schedule A     Mortgage Loan Schedule
Schedule B     Principal Amount Schedules


     This TRUST AGREEMENT, dated as of November 1, 1996 (the "Agreement"),
is by and between STRUCTURED ASSET SECURITIES CORPORATION, a Delaware
corporation, as depositor (the "Depositor"), and FIRST BANK NATIONAL
ASSOCIATION, a national banking association, as trustee (the "Trustee").

                            PRELIMINARY STATEMENT

     The Depositor has acquired the Mortgage Loans from Lehman Capital, A
Division of Lehman Brothers Holdings Inc. (the "Seller"), and at the
Closing Date is the owner of the Mortgage Loans and the other property
being conveyed by it to the Trustee for inclusion in the Trust Fund.  On
the Closing Date, the Depositor will acquire the Certificates from the
Trust Fund, as consideration for its transfer to the Trust Fund of the
Mortgage Loans and the other property constituting the Trust Fund.  The
Depositor has duly authorized the execution and delivery of this Agreement
to provide for the conveyance to the Trustee of the Mortgage Loans and the
other property constituting the Trust Fund.  All covenants and agreements
made by the Depositor and the Trustee herein with respect to the Mortgage
Loans and the other property constituting the Trust Fund are for the
benefit of the Holders from time to time of the Certificates.  The
Depositor is entering into this Agreement, and the Trustee is accepting
the Trust Fund created hereby, for good and valuable consideration, the
receipt and sufficiency of which are hereby acknowledged.

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


<TABLE>
<CAPTION>

             Class			     Certificate	 Initial Certificate
          Designation                       Interest Rate	   Principal Amount
- ------------------------------		--------------------	----------------------
<S>                                     <C>                     <C>
      Class 1-A1                                7.50%                 $74,750,000.00
      Class 1-A2                                7.50%                  17,547,000.00
      Class 1-A3                                7.00%                   8,500,000.00
      Class 1-A4                                0.42%                       (4)
      Class 1-A5                                7.50%                  15,526,000.00
      Class 1-AP                                0.00%                   1,158,384.35
      Class 1-AX                                7.50%                       (5)
      Class 2-A                                  (1)                  101,084,000.00
      Class 3-A1                                 (2)                   32,133,000.00
      Class 3-A2                                 (2)                    7,907,000.00
      Class B1                                   (3)                    7,776,000.00
      Class 3-B1                                 (2)                    1,443,000.00
      Class B2                                   (3)                    2,600,000.00
      Class 3-B2                                 (2)                      126,000.00
      Class B3                                   (3)                    2,206,000.00
      Class 3-B3                                 (2)                       41,000.00
      Class B4                                   (3)                      912,000.00
      Class B5                                   (3)                      425,000.00
      Class B6                                   (3)                      976,191.20
      Class R1                                   (2)                          100.00
      Class R2                                   (2)                          100.00

</TABLE>

______________________
(1) The Certificate Interest Rate with respect to any Distribution Date
    for the Class 2-A Certificates is a per annum rate equal to the Pool 2
    Rate for such date.

(2) The Certificate Interest Rate with respect to any Distribution Date
    for each Class of the Class 3-A1, Class 3-A2, Class 3-B1, Class 3-B2,
    Class 3-B3, Class R1 and Class R2 Certificates is a per annum rate equal
    to the Pool 3 Rate for such date.

(3) The Certificate Interest Rate with respect to any Distribution Date
    for each Class of the Class B1, Class B2, Class B3, Class B4, Class B5 and
    Class B6 Certificates is a per annum rate equal to the weighted average of
    the Component Interest Rates for the Components of such Class for such 
    date, weighted on the basis of the Component Principal Amounts of such
    Components immediately prior to such date.

(4) The Class 1-A4 Certificates will accrue interest on an Aggregate
    Notional Amount equal, with respect to any Distribution Date, to the Class
    Certificate Principal Amount of the Class 1-A3 Certificates immediately 
    prior to such date.

(5) The Class 1-AX Certificates will accrue interest on a calculated
    Aggregate Notional Amount equal, with respect to any Distribution Date, to
    the product of (x) the fraction, the numerator of which is the excess of 
    the weighted average of the Net Mortgage Rates of the Pool 1 Premium 
    Mortgage Loans, weighted on the basis of the Scheduled Principal Balance
    of such Mortgage Loans as of the first day of the related Interest Accrual
    Period, over 7.50%, and the denominator of which is 7.50%, and (y) the
    aggregate Scheduled Principal Balance of the Pool 1 Premium Mortgage Loans
    as of the first day of the related Interest Accrual Period.

     As of the Cut-off Date, the Mortgage Loans had an aggregate Scheduled
Principal Balance of $275,110,775.55.

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


                                  ARTICLE I
                                 DEFINITIONS

     Section 1.01.  Definitions.  The following words and phrases, unless
                    -----------
the context otherwise requires, shall have the following meanings:

     Accepted Servicing Practices:  As defined in the Sale and Servicing
     ----------------------------
Agreement.

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

     Accretion Directed Certificate:  None.
     ------------------------------

     Accretion Termination Date:  The earlier of (i) the Credit Support
     --------------------------
Depletion Date and (ii) the date on which the Class Certificate Principal
Amount of each Class of Accretion Directed Certificates has been reduced
to zero.

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

     Accrual Certificate:  None.
     -------------------

     Accrual Component:  None.
     -----------------

     Accrued Certificate Interest:  As to any Class of Certificates or
     ----------------------------
Component and any Distribution Date, the product of the Certificate
Interest Rate or Component Interest Rate for such Class of Certificates or
Component and the outstanding Class Certificate Principal Amount (or
Aggregate Notional Amount) or Component Principal Amount of such Class of
Certificates or Component immediately preceding such Distribution Date, as
reduced by (i) such Class's or Component's pro rata share of the 
interest portion of any Excess Losses with respect to the related Mortgage
Pool for such date and, after the Credit Support Depletion Date for the
related Certificate Group, any Realized Losses with respect to the related
Mortgage Pool for such date, (ii) after the Credit Support Depletion Date
for the related Certificate Group, such Class's or Component's pro rata
share of any Relief Act Reduction with respect to the related Mortgage
Pool for such date and (iii) on any Cross-Collateralization Date, the
amount of any Interest Reduction allocated to such Class or Component for
such date.

     Additional Collateral:  None.
     ---------------------

     Adjustable Rate Mortgage Loan:  None.
     -----------------------------

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

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

     Aggregate Notional Amount:  With respect to the Class 1-A4 and Class
     -------------------------
1-AX Certificates, the aggregate notional amount described in the
Preliminary Statement hereto.

     Aggregate FSA Premium:  As to any Distribution Date, the sum of (a)
     ---------------------
the FSA Premium for such Distribution Date and (b) the amount of any FSA
Premium that was not distributed to Financial Security on any prior
Distribution Date.

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

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

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

     AP Percentage:  As to any Pool 1 Discount Mortgage Loan, the
     -------------
percentage equivalent of the fraction, the numerator of which is 
the excess of 7.50% over the Net Mortgage Rate of such Pool 1 Discount
Mortgage Loan and the denominator of which is 7.50%.  As to any Pool 1
Non-Discount Mortgage Loan, 0%.

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

     Assignment of Mortgage:  An assignment of the Mortgage, notice of
     ----------------------
transfer or equivalent instrument, in recordable form, sufficient under
the laws of the jurisdiction wherein the related Mortgaged Property is
located to reflect the sale of the Mortgage to the Trustee, which
assignment, notice of transfer or equivalent instrument may be in the form
of one or more blanket assignments covering the Mortgage Loans secured by
Mortgaged Properties located in the same jurisdiction, if permitted by
law; provided, however, that the Trustee shall not be responsible for
     --------  -------
determining whether any such assignment is in recordable form.

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

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

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

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

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

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

               (c)  Liquidation Proceeds and Insurance Proceeds received
          by the Servicer after the related Prepayment Period; and

               (d)  all amounts due or reimbursable to the Servicer
          pursuant to the terms of this Agreement or the Sale and Servicing 
          Agreement; and

          (2)  any other payment made by the Servicer or the Depositor or
     any other Person with respect to such Distribution Date (including the
     Purchase Price with respect to any Mortgage Loan in the related Mortgage 
     Pool repurchased by Household, the Depositor, Lehman Capital or any other
     Person and the purchase price for any Converted Mortgage Loan purchased 
     from the Trust Fund);

as increased, with respect to any Undercollateralized Mortgage Pool, and
as decreased, with respect to any Overcollateralized Mortgage Pool, by any
applicable Diverted Interest Amount, Senior Principal Adjustment Amount
and Subordinate Principal Adjustment Amount (or the applicable portion
thereof), in each case, for such Distribution Date.

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

     Bankruptcy Loss Limit:  As of the Cut-off Date, $100,000, which
     ---------------------
amount shall be reduced from time to time by the amount of Bankruptcy
Losses allocated to the Certificates.

     Bankruptcy Coverage Termination Date:  The Distribution Date on which
     ------------------------------------
the Bankruptcy Loss Limit has been reduced to zero (or less than zero).

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

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

     Blanket Mortgage:  The mortgage or mortgages encumbering a
     ----------------
Cooperative Property.

     Book-Entry Certificates:  Beneficial interests in Certificates
     -----------------------
designated as "Book-Entry Certificates" in this Agreement, ownership and
transfers of which shall be evidenced or made through book entries by a
Clearing Agency as described in Section 3.09; provided, that after the
occurrence of a condition whereupon book-entry registration and transfer
are no longer permitted and Definitive Certificates are to be issued to
Certificate Owners, such Book-Entry Certificates shall no longer be
"Book-Entry Certificates."  As of the Closing Date, the following Classes
of Certificates constitute Book-Entry Certificates:  the Class 1-A1, Class
1-A2, Class 1-A3, Class 1-A5, Class 2-A, Class 3-A1 and Class 3-A2
Certificates.

     Business Day:  Any day other than (i) a Saturday or a Sunday, (ii) a
     ------------
day on which banking institutions in New York, New York or, if other than
New York, the city in which the Corporate Trust Office of the Trustee is
located, or the States of Wisconsin or South Carolina, are authorized or
obligated by law or executive order to be closed.

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

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

     Certificate Group:  The Group 1 Certificates, the Group 2
     -----------------
Certificates or the Group 3 Certificates, as applicable.

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

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

     Certificate Principal Amount:  With respect to any Certificate other
     ----------------------------
than a Notional Certificate, at the time of determination, the maximum
specified dollar amount of principal to which the Holder thereof is then
entitled hereunder, such amount being equal to the initial principal
amount set forth on the face of such Certificate (plus, in the case of any
Negative Amortization Certificate, any Deferred Interest allocated thereto
on previous Distribution Dates, and plus, in the case of any Accrual
Certificate, its Percentage Interest of any related Accrual Amount for
each previous Distribution Date), less the amount of all principal
distributions previously made with respect to such Certificate, all
Realized Losses allocated to such Certificate, and, in the case of a
Subordinate Certificate, any Subordinate Certificate Writedown Amount
allocated to such Certificate.  For purposes of Article V hereof, unless
specifically provided to the contrary, Certificate Principal Amounts shall
be determined as of the close of business of the immediately preceding
Distribution Date, after giving effect to all distributions made on such
date.  Notional Certificates are issued without Certificate Principal
Amounts.

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

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

     Class:  All Certificates bearing the same class designation.

     Class A Certificate:  Any Class 1-A1, Class 1-A2, Class 1-A3, Class
     -------------------
1-A4, Class 1-A5, Class 1-AP, Class 1-AX, Class 2-A, Class 3-A1 or Class
3-A2 Certificate.

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

     Class 1-AP Principal Distribution Amount:  For any Distribution Date,
     ----------------------------------------
the sum of the following amounts:

          (i)  the applicable AP Percentage of the principal portion of
     each Scheduled Payment (without giving effect to any Debt Service
     Reduction occurring prior to the Bankruptcy 

     Coverage Termination Date) on a Pool 1 Mortgage Loan due during the
related Due Period;

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

        (iii)  with respect to unscheduled recoveries allocable to
     principal of any Pool 1 Mortgage Loan that was finally liquidated during 
     the related Prepayment Period, the applicable AP Percentage of the related
     net Liquidation Proceeds allocable to principal; and

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

     Class B Certificate:  Any Class B1, Class 3-B1, Class B2, Class 3-B2,
     -------------------
Class B3, Class 3-B3, Class B4, Class B5 or Class B6 Certificate.

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

     Class 1-A3 Policy:  The irrevocable financial guaranty insurance
     -----------------
policy, No. 50526-N, including any endorsements thereto, issued by
Financial Security with respect to the Class 1-A3 Certificates in the form
attached hereto as Exhibit I.

     Class 1-A3 Policy Payments Account:  The separate Eligible Account
     ----------------------------------
created and maintained by the Trustee pursuant to Section 5.06(c) in the
name of the Trustee for the benefit of the Class 1-A3 Certificateholders
and designated "First Bank National Association, Class 1-A3 Policy
Payments Account in trust for registered holders of Structured Asset
Securities Corporation Mortgage Pass-Through Certificates, Series 1996-6,
Class 1-A3".  Funds in the Class 1-A3 Policy Payments Account shall be
held in trust for the Class 1-A3 Certificateholders for the uses and
purposes set forth in this Agreement.

     Class 1-A3 Reserve Fund:  The separate, interest-bearing Eligible
     -----------------------
Account created and maintained by the Trustee pursuant to Section 4.06
with a depository institution in the name of the Trustee for the benefit
of the Class 1-A3 Certificateholders and designated "First Bank National
Association, Class 1-A3 Reserve Fund in trust for registered holders of
Structured Asset Securities Corporation Mortgage Pass-Through
Certificates, Series 1996-6, Class 1-A3".  The Class 1-A3 Reserve Fund
will not be a part of the Trust Fund or any REMIC and, for all federal
income tax purposes, will be beneficially owned by Lehman Brothers Inc.

     Class 1-A3 Rounding Account:  The separate Eligible Account
     ---------------------------
established and maintained by the Trustee pursuant to Section 5.05(e) in
the name of the Trustee for the benefit of the Class 1-A3
Certificateholders and designated "First Bank National Association, Class
1-A3 Rounding Account in trust for registered holders of Structured Asset
Securities Corporation Mortgage Pass-Through Certificates, Series 1996-6,
Class 1-A3".  Funds in the Rounding Account shall be held in trust for the
Class 1-A3 Certificateholders for the uses and purposes set forth in this
Agreement.  The Class 1-A3 Rounding Account will not be a part of the
Trust Fund or any REMIC and, for all federal income tax purposes, will be
beneficially owned by Lehman Brothers Inc.

     Class 1-A5 Percentage:  As to any Distribution Date, the percentage
     ---------------------
equivalent of the fraction, the numerator of which is equal to the Class
Certificate Principal Amount of the Class 1-A5 Certificates immediately
prior to such date and the denominator of which is equal to the sum of
aggregate Certificate Principal Amount of all Group 1 Certificates other
than the Class 1-AP Certificates and the aggregate Component Principal
Amount of the Group 1 Components immediately prior to such date.

     Class 1-A5 Prepayment Shift Percentage:  As to any Distribution Date
- -------------------------------------------
occurring during the five years beginning on the first Distribution Date,
0%.  As to any Distribution Date occurring on or after the fifth
anniversary of the first Distribution Date, the following percentage for
such Distribution Date:  for any Distribution Date in the first year
thereafter, 30%; for any Distribution Date in the second year thereafter,
40%; for any Distribution Date in the third year thereafter, 60%; for any
Distribution Date in the fourth year thereafter, 80%; and for any
subsequent Distribution Date, 100%

     Class 1-A5 Priority Amount:  As to any Distribution Date, an amount
     --------------------------
equal to the lesser of (i) the sum of (x) the product of the Class 1-A5
Percentage for such date, the Class 1-A5 Scheduled Principal Percentage
for such date and the Scheduled Principal Amount for such date and (y) the
product of the Class 1-A5 Percentage for such date, the Class 1-A5
Prepayment Shift Percentage for such date and the Unscheduled Principal
Amount for such date, and (ii) the Class Certificate Principal Amount of the 
Class 1-A5 Certificates immediately prior to such date.

     Class 1-A5 Scheduled Principal Percentage:  As to any Distribution
     -----------------------------------------
Date occurring during the five years beginning on the first Distribution
Date, 0%.  As to any Distribution Date occurring on or after the fifth
anniversary of the first Distribution Date, 100%.

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

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

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

     Closing Date:  November 26, 1996.
     ------------

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

     Collection Account:  Not applicable.
     ------------------

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

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

     Component:  Any of the components of a Class of Subordinate
     ---------
Certificates having the designations and initial Component Principal
Amounts as follows:

     Designation              Component Principal Amount
     -----------              --------------------------
     Class B1(1)                     $5,369,000.00
     Class B1(2)                      2,407,000.00
     Class B2(1)                      1,263,000.00
     Class B2(2)                      1,337,000.00
     Class B3(1)                      1,137,000.00
     Class B3(2)                      1,069,000.00
     Class B4(1)                        442,000.00
     Class B4(2)                        428,000.00
     Class B4(3)                         42,000.00
     Class B5(1)                        190,000.00
     Class B5(2)                        214,000.00
     Class B5(3)                         21,000.00
     Class B6(1)                        442,398.87
     Class B6(2)                        428,591.74
     Class B6(3)                        105,200.59

     Component Interest Rate:  With respect to any Distribution Date and
     -----------------------
(i) the Group 1 Components, 7.50% per annum; (ii) the Group 2 Components,
the Pool 2 Rate for such date; and (iii) the Group 3 Components, the Pool
3 Rate for such date.

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

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

     Converted Mortgage Loan:  Any Convertible Mortgage Loan with respect
     -----------------------
to which the Mortgagor has exercised its option to convert the Mortgage
Rate from an adjustable to a fixed rate.

     Convertible Mortgage Loan:  None.
     -------------------------

     Cooperative Loan:  Any Mortgage Loan secured by Cooperative Shares
     ----------------
and a Proprietary Lease.

     Cooperative Loan Documents:  As to any Cooperative Loan, (i) the
     --------------------------
Cooperative Shares, together with a stock power in blank; (ii) the
original executed Security Agreement and the assignment 
of the Security Agreement endorsed in blank; (iii) the original executed
Proprietary Lease and the assignment of the Proprietary Lease endorsed in
blank; (iv) the original executed Recognition Agreement and the assignment
of the Recognition Agreement (or a blanket assignment of all Recognition
Agreements) endorsed in blank; (v) the executed UCC-1 financing statement
with evidence of recording thereon, which has been filed in all places
required to perfect the security interest in the Cooperative Shares and
the Proprietary Lease; and (vi) executed UCC-3 financing statements (or
copies thereof) or other appropriate UCC financing statements required by
state law, evidencing a complete and unbroken line from the mortgagee to
the Trustee with evidence of recording thereon (or in a form suitable for
recordation).

     Cooperative Property:  The real property and improvements owned by
     --------------------
the Cooperative Corporation, that includes the allocation of individual
dwelling units to the holders of the Cooperative Shares of the Cooperative
Corporation.

     Cooperative Shares:  Shares issued by a Cooperative Corporation.
     ------------------

     Cooperative Unit:  A single family dwelling located in a Cooperative
     ----------------
Property.

     Corporate Trust Office:  The principal corporate trust office of the
     ----------------------
Trustee at which, at any particular time, its corporate trust business
shall be administered, which office at the date hereof is located at 180
East 5th Street, St. Paul, MN 55101, Attention:  Structured Finance/SASCO
1996-6.

     Corresponding Class:  With respect to any class of Lower Tier
     -------------------
Interests, the Class of Certificates or Component bearing the identical
alphabetical and numerical designation.  With respect to any Class of
Certificates or Component, the class or classes of Lower Tier Interests
bearing the identical alphabetical and numerical designation.

     Credit Support Depletion Date:  As to each Certificate Group, the
- ----------------------------------
Distribution Date on which, giving effect to all Distributions on such
date, the aggregate Certificate Principal Amount of the Subordinate
Certificates and the aggregate Component Principal Amount of the
Components of such Certificate Group, and the Class Certificate Principal
Amounts of the Class B4, Class B5 and Class B6 Certificates, have been
reduced to zero.

     Credit Support Percentage:  As to any Class of Class 3-B1, Class 3-B2
     -------------------------
or Class 3-B3 Certificates or any Component, and any Distribution Date,
the sum of the Class Percentages of all Classes of Certificates and
Components in the related Certificate Group that rank lower in priority
than such Class or Component.

     Cross-Collateralization Date:  Any Distribution Date on which an
     ----------------------------
Undercollateralization Amount exists with respect to any Certificate
Group.

     Cross-Collateralization Percentage:  With respect to each Class of 3
     ----------------------------------
B1, Class 3-B2 and Class 3-B3 Certificates and each Component, and any
Distribution Date, the fraction, expressed as a percentage, the numerator
of which is the sum of the Class Certificate Principal Amounts of all
Cross-Collateralized Certificates having a higher numerical designation
than such Class or Component and the denominator of which is the aggregate
Certificate Principal Amount of all Certificates (without giving effect,
in each case, to distributions on such Distribution Date).

     Cross-Collateralized Certificate:  Any Class B4, Class B5 or Class B6
     --------------------------------
Certificate.

     Custodial Account:  An account or accounts maintained by the Servicer
     -----------------
pursuant to the Sale and Servicing Agreement into which it will deposit
collections on the Mortgage Loans.

     Cut-off Date:  November 1, 1996.
     ------------

     Cut-off Date Aggregate Principal Balance:  With respect to the
     ----------------------------------------
Mortgage Loans in the Trust Fund on the Closing Date, the Aggregate
Principal Balance for all such Mortgage Loans as of the Cut-off Date.

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

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

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

     Deferred Interest:  With respect to any Class of Negative
     -----------------
Amortization Certificates and any Distribution Date, the lesser of (x) the
applicable Interest Distribution Amount for such date (without giving
effect to any Deferred Interest) and (y) the aggregate Mortgage Loan
Negative Amortization, if any, for the related Collection Period.

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

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

     Deleted Mortgage Loan:  A Mortgage Loan that is repurchased from the
     ---------------------
Trust Fund pursuant to the terms hereof or as to which one or more
Qualifying Substitute Mortgage Loans are substituted therefor.

     Depositor:  Structured Asset Securities Corporation, a Delaware
     ---------
corporation having its principal place of business in New York, or its
successors in interest.

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

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

     Distribution Date:  The 25th day of each month or, if such day is not
     -----------------
a Business Day, the next succeeding Business Day, commencing in December
1996.

     Diversion Fraction:  With respect to any Undercollateralized Group
     ------------------
and each Overcollateralized Mortgage Pool, and with respect to any
Distribution Date, the percentage equivalent of (x) the fraction, the
numerator of which is the related Undercollateralization Amount for such
date and the denominator of which is the aggregate of the Scheduled
Principal Balances of the Mortgage Loans in such Overcollateralized
Mortgage Pool as of the first day of the month of such Distribution Date,
multiplied, if more than one Mortgage Pool is an Overcollateralized Mortgage 
Pool, by (y) the applicable Proportionate Percentage.

     Diverted Interest Amount:  With respect to any Overcollateralized
     ------------------------
Group and each Undercollateralized Group, and with respect to any
Distribution Date, (x) one month's interest accrued during the related
Interest Accrual Period on the applicable Undercollateralization Amount at
the lesser of the Pool Rate for the related Overcollateralized Mortgage
Pool and the Pool Rate for the related Undercollateralized Mortgage Pool
for such Distribution Date, multiplied, if more than one Mortgage Pool is
an Overcollateralized Mortgage Pool, by (y) the applicable Proportionate
Percentage.

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

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

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

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

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

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

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

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

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

           (vi)  a Qualified GIC;

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

         (viii)  any other demand, money market, common trust fund or time
     deposit or obligation, or interest-bearing or other security or
     investment, (A) rated in the highest rating category by each Rating Agency
     or (B) that would not adversely affect the then current rating by either
     Rating Agency of any of the Certificates;

  provided, however, that no such instrument shall be an Eligible Investment
  --------  -------
  if such instrument evidences either (i) a right to receive only interest
  payments with respect to the obligations underlying such instrument, or
  (ii) both principal and interest payments derived from obligations
  underlying such instrument and the principal and interest payments with
  respect to such instrument provide a yield to maturity of greater than
  120% of the yield to maturity at par of such underlying obligations,
  provided that any such investment will be a "permitted investment" within
  the meaning of Section 860G(a)(5) of the Code.

       ERISA-Restricted Certificate:  Any Subordinate Certificate.
       ----------------------------

       Event of Default:  An event described in Section 9.01 of the Sale and
       ----------------
  Servicing Agreement, which pursuant to such agreement is a default by the
  Servicer and entitles the Trustee to terminate such Servicer.

       Excess Loss:  Any Bankruptcy Loss, or portion thereof, in excess of
       -----------
  the then-applicable Bankruptcy Loss Limit, any Fraud Loss, or portion
  thereof, in excess of the then-applicable Fraud Loss Limit, and any
  Special Hazard Loss, or portion thereof, in excess of the then-applicable
  Special Hazard Loss Limit.

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

       FHLMC:  The Federal Home Loan Mortgage Corporation, a corporate
       -----
  instrumentality of the United States created and existing under Title III
  of the Emergency Home Finance Act of 1970, as amended, or any successor
  thereto.
 
       Final Scheduled Distribution Date:  August 25, 2026.
       ---------------------------------

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

       Financial Security:  Financial Security Assurance Inc., a monoline
       ------------------
  insurance company organized and created under the laws of the State of New
  York, or any successor thereto.

       Financial Security Default:  The occurrence and continuance of any of
       --------------------------
  the following events:

            (a)  Financial Security shall have failed to make a payment
     required under the Class 1-A3 Policy in accordance with its terms;

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

            (c)  a court of competent jurisdiction, the New York Department
     of Insurance or other competent regulatory authority shall have entered a
     final and nonappealable order, judgment or decree (i) appointing a
     custodian, trustee, agent or receiver for Financial Security or for all 
     or any material portion of its property or (ii) authorizing the taking of
     possession by a custodian, trustee, agent or receiver of Financial
     Security (or the taking of possession of all or any material portion of
     the property of Financial Security).

       Fitch:  Fitch Investors Service, L.P., or any successor in interest.
       -----

       FNMA:  The Federal National Mortgage Association, a federally
       ----
  chartered and privately owned corporation organized and existing under
  the Federal National Mortgage Association Charter Act, or any successor
  thereto.

       Fraud Loss:  Any Realized Loss on a Mortgage Loan sustained by reason
       ----------
  of a default arising from fraud, dishonesty or misrepresentation in
  connection with the related Mortgage Loan.
 
       Fraud Loss Limit:  As of the Cut-off Date, $8,253,323, which amount
       ----------------
  shall be reduced (i) by the amount of Fraud Losses allocated to the
  Certificates; (ii) on the first anniversary of the Cut-off Date, to an
  amount equal to the excess of 2% of the Cut-off Date Balance of the
  Mortgage Loans over the cumulative amount of Fraud Losses allocated to the
  Certificates, (iii) on the second, third, and fourth anniversaries of the
  Cut-off Date, to an amount equal to the excess of 1% of the Cut-off Date
  Balance of the Mortgage Loans over the cumulative amount of Fraud Losses
  allocated to the Certificates and (iv) on the fifth anniversary of the
  Cut-off Date, to zero.

       FSA Premium:  With respect to any Distribution Date, and with respect
       -----------
  to the Class 1-A3 Policy, an amount equal to 1/12th of the product of (a)


  the Class Certificate Principal Amount of the Class 1-A3 Certificates as
  of such Distribution Date (prior to giving effect to any distribution
  thereon on such Distribution Date) and (b) 0.08%.

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

       Group 1 Certificate:  Any Class 1-A1, Class 1-A2, Class 1-A3, Class
       -------------------
  1-A4, Class 1-A5, Class 1-AP, or Class 1-AX Certificate, and any B1(1),
  B2(1), B3(1), B4(1), B5(1) or B6(1) Component.

       Group 1 Component:  Any B1(1), B2(1), B3(1), B4(1), B5(1) or B6(1)
       -----------------
  Component.

       Group 1 Lower Tier Interest:  Any of Lower Tier Interests 1-A1, 1-A2,
       ---------------------------
  1-A3, 1-A5, 1-AP, 1-AX, B1(1), B2(1), B3(1), B4(1), B5(1), B6(1) or R2.

       Group 1 Senior Certificate:  Any Class 1-A1, Class 1-A2, Class 1-A3,
       --------------------------
  Class 1-A4, Class 1-A5, Class 1-AP or Class 1-AX Certificate.

       Group 2 Certificate:  Any Class 2-A Certificate and any B1(2), B2(2),
       -------------------
  B3(2), B4(2), B5(2) or B6(2) Component.

       Group 2 Component:  Any B1(2), B2(2), B3(2), B4(2), B5(2) or B6(2)
       -----------------
  Component.

       Group 2 Lower Tier Interest:  Any of Lower Tier Interests 2-A, B1(2),
       ---------------------------
  B2(2), B3(2), B4(2), B5(2) or B6(2). 

       Group 2 Senior Certificate:  Any Class 2-A Certificate.
       --------------------------
 
       Group 3 Certificate.  Any Class 3-A1, Class 3-A2, Class 3-B1, Class
       -------------------
  3-B2, Class 3-B3, Class R1 or Class R2 Certificate, and any B4(3), B5(3)
  or B6(3) Component.

       Group 3 Component.  Any B4(3), B5(3) or B6(3) Component.
       -----------------

       Group 3 Lower Tier Interest.  Any of Lower Tier Interests 3-A1, 3-A2,
       ---------------------------
  3-B1, 3-B2, 3-B3, B4(3), B5(3), B6(3) or R2.

       Group 3 Senior Certificate.  Any Class 3-B1, Class 3-B2, Class R1 or
       --------------------------
  Class R2 Certificate.

       Guaranteed Distributions:  With respect to any Distribution Date, (i)
       ------------------------
  the Accrued Certificate Interest for the Class 1-A3 Certificates for such
  Distribution Date, including the amount of any Net Prepayment Interest
  Shortfalls allocable to the Class 1-A3 Certificates on such Distribution
  Date that are not covered by the Class 1-A3 Reserve Fund, net of any
  Relief Act Reduction allocable to such Class on such date, (ii) the amount



  of any Realized Loss, including any Excess Loss, allocated to the Class 1-
  A3 Certificates on such Distribution Date and (iii) the Class Certificate
  Principal Amount of the Class 1-A3 Certificates to the extent unpaid on
  the final Distribution Date.

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

       Household:  Household Bank, f.s.b., or any successor in interest.
       ---------

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

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

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

       Initial LIBOR Rate:  None.
       ------------------

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

       Insurance Proceeds:  Amounts paid by the insurer under any Insurance
       ------------------
  Policy, other than amounts required to be paid over to the Mortgagor
  pursuant to law or the related Mortgage Note.

       Interest Accrual Period:  With respect to any Distribution Date and
       -----------------------
  any Class of Certificates (other than any Class of LIBOR Certificates or
  Principal Only Certificates) or Component, the one-month period beginning
  immediately following the end of the preceding Interest Accrual Period (or
  from the Cut-off Date, in the case of the first Interest Accrual Period)
  and ending on the last day of the month preceding the month in which such
  Distribution Date occurs.  With respect to any Distribution Date and any
  Class of LIBOR Certificates, the one-month period beginning on the 25th
  day of the preceding month and ending of the 24th day of the month in
  which such Distribution Date occurs.

       Interest Distribution Amount:  Not applicable.
       ----------------------------

       Interest Reduction:  With respect to any Cross-Collateralization Date
       ------------------
  and any Class of Certificates or Component in an Undercollateralized
  Group, an amount equal to the excess, if any, of (i) the product of (x)
  the applicable Undercollateralization Percentage (multiplied, if there are
  two Overcollateralized Mortgage Pools, by the applicable Proportionate
  Percentage), (y) the Pool Rate applicable to the Mortgage Pool relating to
  such Undercollateralized Group and (z) the Class Certificate Principal
  Amount or Aggregate Notional Amount of such Class or the Component
  Principal Amount of such Component, over (ii) the product of (x) the
  applicable Undercollateralization Percentage (multiplied, if there are two
  Overcollateralized Mortgage Pools, by the applicable Proportionate
  Percentage), (y) as to each Overcollateralized Mortgage Pool, the lesser
  of the related Pool Rate and the Pool Rate applicable to the Mortgage Pool
  relating to such Undercollateralized Group and (z) the Class Certificate 
  Principal Amount or Aggregate Notional Amount of such Class or the Component
  Principal Amount of such Component.  Any Interest Reductions shall be 
  allocated to reduce Accrued Certificate Interest for each Class of 
  Certificates other than the Class 1-A3 Certificates as provided in Section
  5.02(e).

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

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

       Latest Possible Maturity Date:  August 25, 2028.
       -----------------------------

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

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

       LIBOR Certificate:  None.
       -----------------

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

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

       Liquidation Proceeds:  As defined in the Sale and Servicing
       --------------------
  Agreement.

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

       Loan-to-Value Ratio:  With respect to any Mortgage Loan, the ratio of
       -------------------
  the principal balance of such Mortgage Loan at origination, or such other
  date as is specified, to the Original Value thereof.
  
       London Business Day:  Any day on which banks are open for dealing in
       -------------------
  foreign currency and exchange in London, England and New York City.

       Lower Tier Balance:  As to each Lower Tier Interest, the Lower Tier
       ------------------
  Balance assigned thereto in Section 10.01(a).

       Lower Tier Interest:  Any one of the classes of regular interests in
       -------------------
  the Lower Tier REMIC designated as such in Section 10.01(a).

       Lower Tier Interest Rate:  As to each Lower Tier Interest, the
       ------------------------
  applicable interest rate, if any, specified in Section 10.01(a) hereof.

       Lower Tier REMIC:  One of the two separate REMICs comprising the
       ----------------
  Trust Fund, the assets of which consist of the assets and rights specified
  in the definition of the term Trust Fund.

       Maintenance:  With respect to any Cooperative Unit, the rent or fee
       -----------
  paid by the Mortgagor to the Cooperative Corporation pursuant to the
  Proprietary Lease.

       Material Defect:  As defined in the Sale and Servicing Agreement.
       ---------------

       Moody's:  Moody's Investors Service, or any successor in interest.
       -------

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

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

       Mortgage Loan:  A Mortgage and the related notes or other evidences
       -------------
  of indebtedness secured by each such Mortgage conveyed, transferred, sold,
  assigned to or deposited with the Trustee pursuant to Section 2.01 or
  Section 2.05, including without limitation, each Mortgage Loan listed on
  the Mortgage Loan Schedule, as amended from time to time.

       Mortgage Loan Negative Amortization:  As to any Adjustable Rate
       -----------------------------------
  Mortgage Loan, an amount added to the principal balance of such Mortgage
  Loan pursuant to the terms of the related Note, equal to the excess, if
  any, of interest accrued at the Mortgage Rate for any month over the
  greater of (a) the amount of the Scheduled Payment for such month and (b)
  the amount of interest received in respect of such month from the related
  Mortgagor.

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

       Mortgage Loan Schedule:  The schedule attached hereto as Schedule A,
       ----------------------
  which shall identify each Mortgage Loan, as such schedule may be amended
  from time to time pursuant to Section 2.02.

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

       Mortgage Pool:  Any of Pool 1, Pool 2 or Pool 3.
       -------------

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

       Mortgaged Property:  Either of (x) the fee simple interest in real
       ------------------
  property, together with improvements thereto including any exterior
  improvements to be completed within 120 days of disbursement of the
  related Mortgage Loan proceeds, or (y) in the case of a Cooperative Loan
  the related Cooperative Shares and Proprietary Lease, securing the
  indebtedness of the Mortgagor under the related Mortgage Loan.

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

       Negative Amortization Certificate:  None.
       ---------------------------------

       Net Mortgage Rate:  With respect to any Mortgage Loan, the Mortgage
       -----------------
  Rate thereof reduced by the Servicing Fee Rate.

       Net Prepayment Interest Shortfall:  With respect to any Distribution
       ---------------------------------
  Date and any Mortgage Pool, the excess, if any, of any Prepayment Interest
  Shortfalls for such date with respect to the Mortgage Loans in such
  Mortgage Pool over any amount that is required under the Sale and
  Servicing Agreement to be paid by the Servicer in respect of such
  shortfalls.

       Non-AP Percentage:  As to any Discount Mortgage Loan, the percentage
       -----------------
  equivalent of the fraction, the numerator of which is the Net Mortgage
  Rate of such Discount Mortgage Loan and the denominator of which is 7.50%.
  As to any Pool 1 Non-Discount Mortgage Loan, 100%.

       Notice of Claim:  The notice to be delivered by the Trustee to
       ---------------
  Financial Security with respect to any Distribution Date 
  pursuant to Section 5.06(a), which shall be in the form attached to the
  Class 1-A3 Policy.

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

       Notional Certificate:  Any Class 1-A4 or Class 1-AX Certificate.
       --------------------

       Notional Component:  None.
       ------------------

       Notional Component Amount:  None.
       -------------------------

       Offering Document:  Either of the Prospectus or the private placement
       -----------------
  memorandum dated November 20, 1996 relating to the Class B4, Class B5 and
  Class B6 Certificates.

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

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

       Original Credit Support Percentage:  As to any Class of Class 3-B1,
       ----------------------------------
  Class 3-B2 or Class 3-B3 Certificates or any Component, and any
  Distribution Date, the Credit Support Percentage for such Class or
  Component on the Closing Date.

       Original Cross-Collateralization Percentage:  As to any Class of
       -------------------------------------------
  Class 3-B1, Class 3-B2 or Class 3-B3 Certificates or any Component, and
  any Distribution Date, the Cross-Collateralization Percentage for such
  Class or Component on the Closing Date.

       Original Subordinate Principal Amount:  The aggregate Certificate
       -------------------------------------
  Principal Amount of the Subordinate Certificates as of the Closing Date.

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

       Overcollateralization Amount:  As to any Distribution Date and any
       ----------------------------
  Certificate Group, the excess, if any, of the aggregate of the Scheduled
  Principal Balances of the Mortgage Loans in the related Mortgage Pool as
  of the first day of the month of such Distribution Date over the sum of
  the Class Certificate Principal Amounts and Component Principal Amounts of
  the Classes and Components of the related Certificate Group immediately
  prior to such Distribution Date.

       Overcollateralized Group:  At any time of determination, any
       ------------------------
  Certificate Group for which an Overcollateralization Amount greater than
  zero is calculated.

       Overcollateralized Mortgage Pool:  Each Mortgage Pool relating to an
       --------------------------------
  Overcollateralized Group.

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

       PAC Certificate:  None.
       ---------------

       PAC Component:  None.
       -------------

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

       Percentage Interest:  With respect to any Certificate, its percentage
       -------------------
  interest in the undivided beneficial ownership interest in the Trust Fund
  evidenced by all Certificates of the same Class as such Certificate.  With
  respect to any Certificate other than a Class 1-AX Certificate, the
  Percentage Interest evidenced thereby shall equal the initial Certificate
  Principal Amount (or, in the case of a Notional Certificate, the initial
  Notional Amount) thereof divided by the initial Class Certificate
  Principal Amount (or, in the case of a Notional Certificate, the initial
  Aggregate Notional Amount) of all Certificates of the same Class.  With
  respect to any Class 1-AX Certificate, the Percentage Interest evidenced
  thereby shall be as specified on the face thereof.

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

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

       Pool 1:  The aggregate of the Mortgage Loans having original terms to
       ------
  maturity of at least 20 years and not longer than 30 years and Net
  Mortgage Rates less than or equal to 8.25% per annum, as identified on the
  Mortgage Loan Schedule.

       Pool 1 Discount Mortgage Loan:  Any Pool 1 Mortgage Loan with a Net
       -----------------------------
  Mortgage Rate less than 7.50% per annum.

       Pool 1 Non-Discount Mortgage Loan:  Any Pool 1 Mortgage Loan with a
       ---------------------------------
  Net Mortgage Rate greater than or equal to 7.50% per annum.

       Pool 1 Premium Mortgage Loan.  Any Pool 1 Mortgage Loan with a Net
       ----------------------------
  Mortgage Rate greater than 7.50% per annum.

       Pool 1 Rate:  7.50% per annum.
       -----------

       Pool 2:  The aggregate of the Mortgage Loans having original terms to
       ------
  maturity of at least 20 years and not longer than 30 years and Net
  Mortgage Rates greater than 8.25% per annum, as identified on the Mortgage
  Loan Schedule.

       Pool 2 Rate:  With respect to any Distribution Date, the per annum
       -----------
  rate equal to weighted average of the Net Mortgage Rates of the Pool 2
  Mortgage Loans, weighted on the basis of the Scheduled Principal Balances
  of such Mortgage Loans as of the first day of the related Interest Accrual
  Period.

       Pool 3:  The aggregate of the Mortgage Loans having original terms to
       ------
  maturity of 15 years, as identified on the Mortgage Loan Schedule.

       Pool 3 Rate:  With respect to any Distribution Date, the per annum
       -----------
  rate equal to weighted average of the Net Mortgage Rates of the Pool 3
  Mortgage Loans, weighted on the basis of the Scheduled Principal Balances
  of such Mortgage Loans as of the first day of the related Interest Accrual
  Period.

       Pool Rate:  Any of the Pool 1 Rate, the Pool 2 Rate and the Pool 3
       ---------
  Rate.

       Prepayment Interest Shortfall:  With respect to any full or partial
       -----------------------------
  Principal Prepayment of a Mortgage Loan, the difference between (i) one
  full month's interest at the applicable Mortgage Rate (giving effect to
  any applicable Relief Act Reduction), as reduced by the Servicing Fee
  Rate, on the Scheduled Principal Balance of such Mortgage Loan immediately
  prior to such prepayment and (ii) the amount of interest actually received
  with respect to such Mortgage Loan in connection with such Principal
  Prepayment.

       Prepayment Period:  With respect to any Distribution Date, the
       -----------------
  calendar month preceding the month in which such Distribution Date occurs.

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

       Principal Amount Schedules:  Any principal amount schedules attached
       --------------------------
  hereto, if applicable, as Schedule B, setting forth the PAC Amounts of any
  PAC Certificates and PAC Components, the TAC Amounts of any TAC
  Certificates and TAC Components, and the Scheduled Amounts of any
  Scheduled Certificates and Scheduled Components.

       Principal Distribution Amount:  With respect to any Distribution Date
       -----------------------------
  and any Certificate Group, the sum of the related Senior Principal
  Distribution Amount and the related Subordinate Principal Distribution
  Amount, and, in the case of Group 1, the Class 1-AP Principal Distribution
  Amount.

       Principal Only Certificate:  Any Class 1-AP Certificate.
       --------------------------

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

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

       Proprietary Lease:  With respect to any Cooperative Unit, a lease or
       -----------------
  occupancy agreement between a Cooperative Corporation and a holder of
  related Cooperative Shares.

       Proportionate Percentage:  As to any Distribution Date with respect
       ------------------------
  to which two Mortgage Pools are Overcollateralized Mortgage Pools, and as
  to each Overcollateralized Mortgage Pool, the fraction, expressed as a
  percentage, the numerator of which is the related Overcollateralization
  Amount immediately prior to such Distribution Date and the denominator of
  which is the sum of the Overcollateralization Amounts for both such
  Mortgage Pools immediately prior to such date.

       Prospectus:  The prospectus supplement dated November 20, 1996,
       ----------
  together with the accompanying prospectus dated May 21, 1996, relating to
  the Class 1-A1, Class 1-A2, Class 1-A3, Class 1-A4, Class 1-A5, Class 1-AP, 
  Class 1-AX, Class 2-A, Class 3-A1, Class 3-A2, Class B1, Class 3-B1, Class 
  B2, Class 3-B2, Class B3, Class 3-B3, Class R1 and Class R2 Certificates.

       Purchase Price:  With respect to the repurchase of a Mortgage Loan
       --------------
  pursuant to Article II of this Agreement, an amount equal to the sum of
  (a) 100% of the unpaid principal balance of such Mortgage Loan and (b)
  accrued interest thereon at the Mortgage Rate, from the date as to which
  interest was last paid to (but not including) the Due Date immediately
  preceding the related Distribution Date.  The Servicer shall be reimbursed
  from the Purchase Price for any Mortgage Loan it services or related REO
  Property for any Advances made with respect to such Mortgage Loan that are
  reimbursable to the Servicer under the Sale and Servicing Agreement.

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

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

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

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

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

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

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

       Qualifying Substitute Mortgage Loan:  In the case of a Mortgage Loan
       -----------------------------------
  substituted for a Deleted Mortgage Loan, a Mortgage Loan that, on the date
  of substitution, (i) has a Scheduled Principal Balance (together with that
  of any other mortgage loan substituted for the same Deleted Mortgage Loan)
  as of the Due Date in the month in which such substitution occurs not in
  excess of the Scheduled Principal Balance of the related Deleted Mortgage
  Loan, provided, however, that, to the extent that the Scheduled Principal
        --------  -------
  Balance of such Mortgage Loan is less than the Scheduled Principal Balance
  of the related Deleted Mortgage Loan, then such differential in principal
  amount, together with interest thereon at the applicable Mortgage Rate net
  of the Servicing Fee from the date as to which interest was last paid
  through the end of the Due Period in which such substitution occurs, shall
  be paid by the party effecting such substitution to the Trustee for
  deposit into the Certificate Account, and shall be treated as a Principal
  Prepayment hereunder; (ii) has a Net Mortgage Rate not lower than the Net
  Mortgage Rate of the related Deleted Mortgage Loan; (iii) if the total
  principal balance of Qualified Substitute Mortgage Loans in the Trust is
  less than 5% of the initial principal balance of the Mortgage Loans, has a
  remaining stated term to maturity not longer than, and not more than one
  year shorter than, the remaining term to stated maturity of the related
  Deleted Mortgage Loan; (iv) has a Loan-to-Value Ratio as of the date of
  such substitution not greater than that of the related Deleted Mortgage
  Loan; (v) will comply with all of the representations and warranties
  relating to Mortgage Loans set forth herein, as of the date as of which
  such substitution occurs; and (vi) is not a Cooperative Loan unless the
  related Deleted Mortgage Loan was a Cooperative Loan.  In the event that
  either one mortgage loan is substituted for more than one Deleted Mortgage
  Loan or more than one mortgage loan is substituted for one or more Deleted
  Mortgage Loans, then (a) the Scheduled Principal Balance referred to in
  clause (i) above shall be determined on a loan-by-loan basis, (b) the rate
  referred to in clause (ii) above shall be determined on a loan-by-loan
  basis and (c) the remaining term to stated maturity referred to in clause
  (iii) above shall be determined on a weighted average basis, provided that
  the final scheduled maturity date of any Qualifying Substitute Mortgage
  Loan shall not exceed the Final Scheduled Distribution Date of any Class
  of Certificates.  Whenever a Qualifying Substitute Mortgage Loan is
  substituted for a Deleted Mortgage Loan pursuant to this Agreement, the 
  party effecting such substitution shall certify such qualification in 
  writing to the Trustee.

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

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

       Recognition Agreement:  With respect to any Cooperative Loan, an
       ---------------------
  agreement between the Cooperative Corporation and the originator of such
  Mortgage Loan to establish the rights of such originator in the
  Cooperative Property.

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

       Redemption Certificate:  Any Class 1-A3 Certificate.
       ----------------------

       Reference Banks:  As defined in Section 4.05.
       ---------------

       Relief Act Reduction:  With respect to any Mortgage Loan as to which
       --------------------
  there has been a reduction in the amount of interest collectible thereon
  as a result of applicable of the Solders' and Sailors' Civil Relief Act of
  1940, as amended, any amount by which interest collectible on such
  Mortgage Loan for the Due Date in the related Collection Period is less
  than interest accrued thereon for the applicable one-month period at the
  Mortgage Rate without giving effect to such reduction.
  
       REMIC:  Each pool of assets in the Trust Fund designated as a REMIC
       -----
  pursuant to Section 10.01(a) hereof.

       REMIC Provisions:  The provisions of the federal income tax law
       -----
  relating to real estate mortgage investment conduits, which appear at
  sections 860A through 86OG of Subchapter M of Chapter 1 of the Code, and
  related provisions, and regulations, including proposed regulations and
  rulings, and administrative pronouncements promulgated thereunder, as the
  foregoing may be in effect from time to time.

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

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

       Reserve Interest Rate:  As defined in Section 4.05.
       ---------------------

       Residual Certificate:  Any Class R1 or Class R2 Certificate.
       --------------------

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

       Restricted Certificate:  Any Class B4, Class B5 or Class B6
       ----------------------
  Certificate.

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

       Sale and Servicing Agreement:  The Sale and Servicing Agreement among
       ----------------------------
  Household, the Servicer and Lehman Capital, dated as of November 1, 1996,
  attached hereto as Exhibit E.

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

       Scheduled Certificate:  None.
       ---------------------

       Scheduled Component:  None.
       -------------------

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

       Scheduled Principal Amount:  As to any Distribution Date, an amount
  -------------------------------
  equal to the amount described in clause (i)(b) of the definition of Senior
  Principal Distribution Amount for Group 1.

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

       Security Agreement:  With respect to any Cooperative Loan, the
       ------------------
  agreement between the owner of the related Cooperative Shares and the
  Originator of the related Mortgage Note that defines the terms of the
  security interest in such Cooperative Shares and the related Proprietary
  Lease.

       Senior Certificate:  Any Class 1-A1, Class 1-A2, Class 1-A3, Class 1
       ------------------
  A4, Class 1-A5, Class 1-AP, Class 1-AX, Class 2-A, Class 3-A1, Class 3-A2,
  Class R1 or Class R2 Certificates.

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

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

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

       Senior Principal Adjustment Amount:  As to any Distribution Date and
       ----------------------------------
  each Undercollateralized Group, the sum of the applicable Diversion
  Fraction of the Senior Principal Distribution Amount for each
  Overcollateralized Group, except that for purposes of calculating such
  amount, all references to Senior Percentage and Senior Prepayment
  Percentage in the definition of Senior Principal Distribution Amount shall
  be to the Senior Percentage and the Senior Prepayment Percentage,
  respectively, of such Undercollateralized Group.

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

            (i)  the product of (a) the related Senior Percentage for such
     date and (b) the principal portion (multiplied by the applicable Non-AP
     Percentage, in the case of Pool 1) of each Scheduled Payment (without
     giving effect to any Debt Service Reduction occurring prior to the
     Bankruptcy Coverage Termination Date) on a Mortgage Loan in the related
     Mortgage Pool due during the related Due Period;

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

          (iii)  with respect to unscheduled recoveries allocable to
     principal of any Mortgage Loan in the related Mortgage Pool that was
     finally liquidated during the related Prepayment Period, the lesser of (a)
     the related net Liquidation Proceeds allocable to principal (multiplied by
     the applicable Non-AP Percentage, in the case of Pool 1) and (b) the
     product of the related Senior Prepayment Percentage for such date and the
     Scheduled Principal Balance (multiplied by the applicable Non-AP
     Percentage, in the case of Pool 1) of such Mortgage Loan at the time of
     liquidation; and

           (iv)  any amounts described in clauses (i) through (iii) for any
     previous Distribution Date that remain unpaid;
     provided, that on any Cross-Collateralization Date the Senior Principal
     Distribution Amount for each Undercollateralized Group will be increased,
     and the Senior Principal Distribution Amount for each Overcollateralized
     Group will be decreased, by the applicable Senior Principal Adjustment
     Amount (or the applicable portion thereof) for such date.

       Servicer:  Fleet Mortgage Corp., as servicer under the Sale and
       --------
  Servicing Agreement, or any successor in interest.

       Servicing Advance:  As defined in the Sale and Servicing Agreement.
       -----------------

       Servicing Fee:  As defined in the Sale and Servicing Agreement.
       -------------

       Servicing Fee Rate:  0.25% per annum.
       ------------------

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

       Special Hazard Loss Limit:  As of the Cut-off Date, $2,445,541, which
       -------------------------
  amount shall be reduced from time to time to an amount equal on any
  Distribution Date to the lesser of (a) the greatest of (i) 1% of the
  aggregate of the Scheduled Principal Balances of the Mortgage Loans; (ii)
  twice the Scheduled Principal Balance of the Mortgage Loan having the
  highest Scheduled Principal Balance, and (iii) the aggregate Scheduled
  Principal Balances of the Mortgage Loans secured by Mortgaged Properties
  located in the single California postal zip code area having the highest
  aggregate Scheduled Principal Balance of Mortgage Loans of any such postal
  zip code area and (b) the Special Hazard Loss Limit as of the Closing Date
  less the amount of Special Hazard Losses incurred since the Closing Date.
 
       Startup Day:  The day designated as such pursuant to Section 10.0l(b)
       -----------
  hereof.

       Subordinate Certificate:  Any Class B Certificate.
       -----------------------

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

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

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

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

       Subordinate Principal Adjustment Amount:  As to any Distribution Date
       ---------------------------------------
  and each Undercollateralized Group, the sum of the applicable Diversion
  Fraction of the Subordinate Principal Distribution Amount for each
  Overcollateralized Group, except that for purposes of calculating such
  amount, all references to Subordinate Percentage and Subordinate
  Prepayment Percentage in the definition of Subordinate Principal
  Distribution Amount shall be to the Subordinate Percentage and Subordinate
  Prepayment Percentage, respectively, of such Undercollateralized Group.

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

            (i)  the product of (a) the related Subordinate Percentage for
     such date and (b) the principal portion (multiplied by the applicable Non-
     AP Percentage, in the case of Pool 1) of each Scheduled Payment (without
     giving effect to any Debt Service Reduction occurring prior to the 
     Bankruptcy Coverage Termination Date) on a Mortgage Loan in the related 
     Mortgage Pool due during the related Due Period;

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

          (iii)  with respect to unscheduled recoveries allocable to
     principal of any Mortgage Loan in the related Mortgage Pool that was
     finally liquidated during the related Prepayment Period, the related net
     Liquidation Proceeds allocable to principal (multiplied by the applicable
     Non-AP Percentage, in the case of Pool 1), less any related amount paid
     pursuant to subsection (iii) of the definition of Senior Principal
     Distribution Amount for the related Certificate Group; and

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

  provided, that on any Cross-Collateralization Date the Subordinate
  Principal Distribution Amount for each Undercollateralized Group will be
  increased, and the Subordinate Principal Distribution Amount for the
  Overcollateralized Group will be decreased, by the applicable Subordinate
  Principal Adjustment Amount (or the applicable portion thereof) for such
  date.

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

       Termination Price:  As defined in Section 7.01 hereof.
       -----------------

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

       Trust Fund:  The corpus of the trust created pursuant to this
       ----------
  Agreement, consisting of the Mortgage Loans, the assignment of the
  Depositor's rights under the Sale and Servicing Agreement, such amounts as
  shall from time to time be held in the Certificate Account, the Insurance
  Policies, any REO Property, the Class 1-A3 Policy and the other items
  referred to in, and conveyed to the Trustee under, Section 2.01(a).

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

       Trustee Fee:  None.  (The Trustee's compensation is described in
       -----------
  Section 4.04(c).)

       Undercollateralization Amount:  As to any Distribution Date and any
       -----------------------------
  Certificate Group, the excess, if any, of the sum of the Class Certificate
  Principal Amounts and Component Principal Amounts of the Classes and
  Components of such Certificate Group immediately prior to such
  Distribution Date over the aggregate of the Scheduled Principal Balances
  of the Mortgage Loans in the related Mortgage Pool as of the first day of
  the month of such Distribution Date.

       Undercollateralization Percentage:  As to any Distribution Date and
       ---------------------------------
  Undercollateralized Group, the fraction, expressed as a percentage, the
  numerator of which is the Undercollateralization Amount for such
  Certificate Group and such Distribution Date and the denominator of which
  is the sum of the Class Certificate Principal Amounts and the Component
  Principal Amounts of the Classes and Components of such
  Undercollateralized Group immediately prior to such Distribution Date.

       Undercollateralized Group:  At any time of determination, any
       -------------------------
  Certificate Group for which an Undercollateralization Amount greater than
  zero is calculated.

       Undercollateralized Mortgage Pool:  Each Mortgage Pool relating to an
       ---------------------------------
  Undercollateralized Group.

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

       Upper Tier REMIC:  One of the two separate REMICs comprising the
       ----------------
  Trust Fund, the assets of which consist of the Lower Tier Interests.
  
       Voting Interests:  The portion of the voting rights of all the
       ----------------
  Certificates that is allocated to any Certificate for purposes of the
  voting provisions of this Agreement.  At all times during the term of this
  Agreement, 98% of all Voting Interests shall be allocated to the
  Certificates other than the Class 1-A4 and 1-AX Certificates, 1% of all
  Voting Interests shall be allocated to the Class 1-A4 Certificates, and 1%
  of all Voting Interests shall be allocated to the Class 1-AX Certificates.
  Voting Interests allocated to the Class 1-A4 Certificates shall be
  allocated among the Certificates of such Class in proportion to their
  Notional Amounts.  Voting Interests allocated to the Class 1-AX
  Certificates shall be allocated among the Certificates of such Class in
  proportion to their Percentage Interests.  Voting Interests shall be
  allocated among the other Classes of Certificates (and among the
  Certificates within each such Class) in proportion to their Class
  Certificate Principal Amounts (or Certificate Principal Amounts).

       Weighted Average Rate:  As to any Distribution Date, the per annum
       ---------------------
  variable rate equal to the weighted average of the Net Mortgage Rates of
  the Mortgage Loans as of the first day of the related Interest Accrual
  Period.

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

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


                                   ARTICLE II

                             DECLARATION OF TRUST;
                            ISSUANCE OF CERTIFICATES

       Section 2.01.  Creation and Declaration of Trust Fund; Conveyance of
                      -----------------------------------------------------
  Mortgage Loans.  (a)  Concurrently with the execution and delivery of this
  --------------
  Agreement, the Depositor does hereby transfer, assign, set over, deposit
  with and otherwise convey to the Trustee, without recourse, in trust, all
  the right, title and interest of the Depositor in and to the Mortgage
  Loans.  Such conveyance includes, without limitation, the right to all
  distributions of principal and interest due with respect to the Mortgage
  Loans after the Cut-off Date, together with all of the 
  Depositor's right, title and interest in and to the Certificate Account
  and all amounts from time to time credited to and the proceeds of the
  Certificate Account, any REO Property, the Depositor's rights under any
  Insurance Policies related to the Mortgage Loans, and the Depositor's
  security interest in any collateral pledged to secure the Mortgage Loans,
  including the Mortgaged Properties and any Additional Collateral, to have
  and to hold, in trust; and the Trustee declares that, subject to the
  review provided for in the Sale and Servicing Agreement, it has received
  and shall hold the Trust Fund, as trustee, in trust, for the benefit and
  use of the Holders of the Certificates and for the purposes and subject to
  the terms and conditions set forth in this Agreement, and, concurrently
  with such receipt, has caused to be executed, authenticated and delivered
  to or upon the order of the Depositor, in exchange for the Trust Fund,
  Certificates in the authorized denominations evidencing the entire
  ownership of the Trust Fund.  In addition, the Depositor has caused
  Financial Security to deliver the Class 1-A3 Policy to the Trustee.

       Concurrently with the execution and delivery of this agreement, the
  Depositor does hereby assign to the Trustee all of its rights and interest
  under the Mortgage Loan Sale and Assignment Agreement, which include all
  of the Depositor's rights and interests under the Sale and Servicing
  Agreement (but which do not include the rights of Lehman Capital under
  Section 11.13 thereof), and delegates its obligations under the Mortgage
  Loan Sale and Assignment Agreement, which include the obligations of the
  Depositor under the Sale and Servicing Agreement, (which rights and
  interests have been assigned and which obligations have been delegated to
  the Depositor by Lehman Capital pursuant to the Mortgage Loan Sale and
  Assignment Agreement), to the Trustee.  The Trustee hereby accepts such
  assignment and delegation, and shall be entitled to exercise all such
  rights of the Depositor under the Mortgage Loan Sale and Assignment
  Agreement and the Sale and Servicing Agreement as if, for such purpose, it
  were the Depositor.

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

       The parties hereto acknowledge and agree that the form of endorsement
  attached hereto as Exhibit B-4 is intended to effect the transfer to the
  Trustee, for the benefit of the Certificateholders, of the Mortgage Notes
  and the Mortgages.

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

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

       Section 2.02.  Acceptance of Trust Fund by Trustee: Review of
                      ----------------------------------------------
  Documentation for Trust Fund.  (a)  The Trustee, by execution and delivery
  ----------------------------
  hereof, acknowledges receipt of the Mortgage Files pertaining to the
  Mortgage Loans listed on the Mortgage Loan Schedule, subject to the
  Trustee's review thereof in its capacity as designee of the Purchaser
  under the Sale and Servicing Agreement.  The Trustee executed and
  delivered as of November 13, 1996, an initial certification (the "Initial
  Certification") certifying as to its receipt of the documents required to
  be delivered pursuant to the Sale and Servicing Agreement and identifying
  any defects in such documents, and delivered such certification to the
  Depositor and to Household.  Pursuant to Section 3.04 of the Sale and
  Servicing Agreement, Household is obligated to cure any Material Defect
  (as defined in the Sale and Servicing Agreement) identified in such
  Initial Certification, or to repurchase the related Mortgage Loan, within
  90 days of receipt of such Initial Certification or other notice of such
  Material Defects.

       (b)  Prior to the first anniversary of the Closing Date, the Trustee
  shall deliver to the Depositor a Final Certification substantially in the
  form annexed hereto as Exhibit B-3 evidencing the completeness of the
  Mortgage Files in its possession or control.

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

       Section 2.03.  Representations and Warranties of the Depositor.  (a) 
                      -----------------------------------------------
  The Depositor hereby represents and warrants to the Trustee that:

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

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

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

           (iv)  this Agreement has been duly executed and delivered by the
     Depositor and, assuming due authorization, execution and delivery by the
     Trustee, constitutes a valid and binding obligation of the Depositor
     enforceable against it in accordance with its terms except as such
     enforceability may be subject to (A) applicable bankruptcy and insolvency
     laws and other similar laws affecting the enforcement of the rights of
     creditors generally and (B) general principles of equity regardless of
     whether such enforcement is considered in a proceeding in equity or at
     law;

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

       (b)  The representations and warranties of Household with respect to
  the Mortgage Loans in Section 3.03 of the Sale and Servicing Agreement,
  which have been assigned to the Trustee hereunder, were made as of
  November 13, 1996.  To the extent that any fact, condition or event with
  respect to a Mortgage Loan constitutes a breach of both (i) a
  representation or warranty of Household under the Sale and Servicing
  Agreement and (ii) a representation or warranty of Lehman Capital under
  the Mortgage Loan Sale and Assignment Agreement, the only right or remedy
  of the Trustee or of any Certificateholder shall be the Trustee's right to
  enforce the obligations of Household under any applicable representation
  or warranty made by it.  The Trustee acknowledges and agrees that the
  representations and warranties of Lehman Capital in Section 1.04 of the
  Mortgage Loan Sale and Assignment Agreement are applicable only to facts
  or conditions that arise or events that occur subsequent to November 13,
  1996, and which do not constitute a breach of any representation or
  warranty made by Household in Section 3.03 of the Sale and Servicing
  Agreement.  The Trustee acknowledges that Lehman Capital shall have no
  obligation or liability with respect to any breach of a representation or
  warranty made by it with respect to the Mortgage Loans if the fact,
  condition or event constituting such breach also constitutes a breach of a
  representation or warranty made by Household in Section 3.03 of the Sale
  and Servicing Agreement, without regard to whether Household fulfills its
  contractual obligations in respect of such representation or warranty. 
  The Trustee further acknowledges that the Depositor shall have no
  obligation or liability with respect to any breach of any representation
  or warranty with respect to the Mortgage Loans under any circumstances.

       Section 2.04.  Discovery of Breach.  It is understood and agreed that
                      -------------------
  the representations and warranties set forth in Section 2.03 survive
  delivery of the Mortgage Files and the Assignment of Mortgage of each
  Mortgage Loan to the Trustee and shall continue throughout the term of
  this Agreement.  Upon discovery by either the Depositor or the Trustee of
  a breach of any of the foregoing representations and warranties that
  adversely and materially affects the value of the related Mortgage Loan
  and that does not constitute a breach of any representation or warranty of
  Household under Section 3.03 of the Sale and Servicing Agreement or of
  Lehman Capital under the Mortgage Loan Sale and Assignment Agreement, the
  party discovering such breach shall give prompt written notice to the
  other party.  Within 90 days of the discovery of such a breach with
  respect to the representations and warranties given to the 
  Trustee, the Depositor shall either (a) cure such breach in all material
  respects, (b) repurchase such Mortgage Loan or any property acquired in
  respect thereof from the Trustee at the Purchase Price or (c) within the
  two year period following the Closing Date, substitute a Qualifying
  Substitute Mortgage Loan for the affected Mortgage Loan.

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

       (b)  With respect to each Qualifying Substitute Mortgage Loan to be
  delivered to the Trustee pursuant to the terms of this Article II in
  exchange for a Deleted Mortgage Loan: (i) the Depositor must deliver to
  the Trustee the Mortgage File for the Qualifying Substitute Mortgage Loan
  containing the documents set forth in Section 2.01(b) along with a written
  certification certifying as to the delivery of such Mortgage File and
  containing the granting language set forth in Section 2.01(a); and (ii)
  the Depositor will be deemed to have made each of the representations and
  warranties set forth in Section 2.03(f).  As soon as practicable after the
  delivery of any Qualifying Substitute Mortgage Loan hereunder, the Trustee
  shall cause the Assignment of Mortgage with respect to such Qualifying
  Substitute Mortgage Loan to be recorded if required pursuant to the first
  sentence of Section 2.01(c).

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

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


                                  ARTICLE III

                                THE CERTIFICATES

       Section 3.01.  The Certificates.  (a)  The Certificates shall be
                      ----------------
  issuable in registered form only.  The Book-Entry Certificates will be
  evidenced by one or more certificates, beneficial ownership of which will
  be held in the dollar denominations in Certificate Principal Amount or
  Notional Amount, as applicable, specified in this paragraph.  Each Class
  of Book-Entry Certificates, other than the Class 1-A3 Certificates, will
  be issued in minimum denominations of $100,000 in Certificate Principal
  Amount and in integral multiples of $1 in excess thereof.  The Class 1-A3
  Certificates will be issued in minimum denominations of $1,000 in
  Certificate Principal Amount and in integral multiplies of $1,000 in
  excess thereof.  The Class 1-AP Certificates will be issued in definitive,
  fully registered form in minimum denominations of $200,000 in Certificate
  Principal Amount and in integral multiplies of $1,000 in excess thereof. 
  Each Class of Subordinate Certificates will be issued in 
  definitive, fully registered form in minimum denominations of $250,000 (or
  the entire Class or, if smaller, the entire Class Certificate Principal
  Amount of such Class) in Certificate Principal Amount and in integral
  multiples of $1,000 in excess thereof.  The Class 1-A4 Certificates will
  be issued in definitive, fully registered form in minimum denominations of
  $2,500,000 in Notional Amount and in multiples of $1,000,000 in excess
  thereof.  The Class 1-AX Certificates will be issued in definitive, fully
  registered form in minimum Percentage Interests of 20%.  Each Residual
  Certificate will be issued as a single Certificate and maintained in
  definitive, fully registered form in a minimum denomination equal to 100%
  of the Percentage Interest of such Class.  The Certificates may be issued
  in the form of typewritten certificates.  One Certificate of each Class of
  Certificates other than the Residual Certificates may be issued in any
  denomination in excess of the minimum denomination.

       (b)  The Certificates shall be executed by manual or facsimile
  signature on behalf of the Trustee by an authorized officer.  Each
  Certificate shall, on original issue, be authenticated by the Trustee upon
  the order of the Depositor upon receipt by the Trustee of the Mortgage
  Files described in Section 2.01.  No Certificate shall be entitled to any
  benefit under this Agreement, or be valid for any purpose, unless there
  appears on such Certificate a certificate of authentication substantially
  in the form provided for herein, executed by an authorized officer of the
  Trustee or the Authenticating Agent, if any, by manual signature, and such
  certification upon any Certificate shall be conclusive evidence, and the
  only evidence, that such Certificate has been duly authenticated and
  delivered hereunder.  All Certificates shall be dated the date of their
  authentication.  At any time and from time to time after the execution and
  delivery of this Agreement, the Depositor may deliver Certificates
  executed by the Depositor to the Trustee or the Authenticating Agent for
  authentication and the Trustee or the Authenticating Agent shall
  authenticate and deliver such Certificates as in this Agreement provided
  and not otherwise.  

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

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

       (b)  A Certificate may be exchanged by the Holder thereof for any
  number of new Certificates of the same Class, in authorized denominations,
  representing in the aggregate the same Certificate Principal Amount as the
  Certificate surrendered, upon surrender of the Certificate to be exchanged
  at the office of the Certificate Registrar duly endorsed or accompanied by
  a written instrument of transfer duly executed by such Holder or his duly
  authorized attorney in such form as is satisfactory to the Certificate
  Registrar.  Certificates delivered upon any such exchange will evidence
  the same obligations, and will be entitled to the same rights and
  privileges, as the Certificates surrendered.  No service charge shall be
  made to a Certificateholder for any exchange of Certificates, but the
  Certificate Registrar may require payment of a sum sufficient to cover any
  tax or governmental charge that may be imposed in connection with any
  exchange of Certificates.  Whenever any Certificates are so surrendered
  for exchange, the Trustee shall execute, and the Trustee or the
  Authenticating Agent shall authenticate, date and deliver the Certificates
  which the Certificateholder making the exchange is entitled to receive.

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

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

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

           (ii)  The Certificate Registrar shall register the transfer of a
     Restricted Certificate if the requested transfer is being made to an
     "accredited investor" under Rule 501(a)(1), (2), (3) or (7) under the Act
     by a transferor who furnishes to the Trustee a letter of the transferee
     substantially in the form of Exhibit G hereto.

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

       (e)  As a condition of the registration of transfer or exchange of
  any Certificate, the Certificate Registrar may require the certified
  taxpayer identification number of the owner of the Certificate and the
  payment of a sum sufficient to cover any tax or other governmental charge
  imposed in connection therewith; provided, however, that the Certificate 
  Registrar shall have no obligation to require such payment or to determine 
  whether or not any such tax or charge may be applicable.  No service charge
  shall be made to the Certificateholder for any registration, transfer or 
  exchange of Certificate.

       (f)  Notwithstanding anything to the contrary contained herein, no
  Residual Certificate may be owned, pledged or transferred, directly or
  indirectly, by or to a Disqualified Organization.

       Prior to and as a condition of the registration of any transfer, sale
  or other disposition of a Residual Certificate, the proposed transferee
  shall deliver to the Trustee an affidavit in substantially the form
  attached hereto as Exhibit D-1 representing and warranting, among other
  things, that such transferee is neither a Disqualified Organization nor an
  agent or nominee acting on behalf of a Disqualified Organization (any such
  transferee, a "Permitted Transferee"), and the proposed transferor shall
  deliver to the Trustee an affidavit in substantially the form attached
  hereto as Exhibit D-2.  In addition, the Trustee may (but shall have no
  obligation to) require, prior to and as a condition of any such transfer,
  the delivery by the proposed transferee of an Opinion of Counsel,
  addressed to the Depositor and the Trustee satisfactory in form and
  substance to the Depositor, that such proposed transferee or, if the
  proposed transferee is an agent or nominee, the proposed beneficial owner,
  is not a Disqualified Organization.  Notwithstanding the registration in
  the Certificate Register of any transfer, sale, or other disposition of a
  Residual Certificate to a Disqualified Organization or an agent or nominee
  acting on behalf of a Disqualified Organization, such registration shall
  be deemed to be of no legal force or effect whatsoever and such
  Disqualified Organization (or such agent or nominee) shall not be deemed
  to be a Certificateholder for any purpose hereunder, including, but not
  limited to, the receipt of distributions on such Residual Certificate. 
  The Trustee shall not be under any liability to any person for any
  registration or transfer of a Residual Certificate to a Disqualified
  Organization or for the maturity of any payments due on such Residual
  Certificate to the Holder thereof or for taking any other action with
  respect to such Holder under the provisions of the Agreement, so long as
  the transfer was effected in accordance with this Section 3.03(f), unless
  the Trustee shall have actual knowledge at the time of such transfer or
  the time of such payment or other action that the transferee is a
  Disqualified Organization (or an agent or nominee thereof).  The Trustee
  shall be entitled to recover from any Holder of a Residual Certificate
  that was a Disqualified Organization (or an agent or nominee thereof) at
  the time it became a Holder or any subsequent time it became a
  Disqualified Organization all payments made on such Residual Certificate
  at and after either such times (and all costs and expenses, including but
  not limited to attorneys' fees, incurred in connection therewith).  Any 
  payment (not including any such costs and expenses) so recovered by the 
  Trustee shall be paid and delivered to the last preceding Holder of such 
  Residual Certificate.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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


                                   ARTICLE IV

                        ADMINISTRATION OF THE TRUST FUND

       Section 4.01.  (Omitted).

       Section 4.02.  (Omitted).

       Section 4.03.  Reports to Certificateholders.  (a)  On each
                      -----------------------------
  Distribution Date, the Trustee shall deliver or cause to be delivered by
  first class mail to each Holder of Certificates a written report setting
  forth the following information, which information the Trustee will
  determine no later than two Business Days prior to the Distribution Date
  based on, with respect to the Mortgage Loans, data which the Servicer will
  provide to the Trustee or its designee no later than the Remittance Date:

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

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

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

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

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

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

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

           (ix)  the number and aggregate Scheduled Principal Balance of
     Mortgage Loans in each Mortgage Pool, as reported to the Trustee by the
     Servicer, (a) remaining outstanding (b) delinquent one month, (c)
     delinquent two months, (d) delinquent three or more months, and (e) as to
     which foreclosure proceedings have been commenced as of the close of
     business on the last Business Day of the calendar month immediately
     preceding the month in which such Distribution Date occurs;

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

           (xi)  with respect to any Mortgage Loan in any Mortgage Pool that
     became an REO Property during the preceding calendar month, the principal
     balance of such Mortgage Loan and the number of such Mortgage Loans as of
     the close of business on the Distribution Date in such preceding month;
 
          (xii)  with respect to substitution of Mortgage Loans in the
     preceding calendar month, and as to each Mortgage Pool, the Scheduled
     Principal Balance of each Deleted Mortgage Loan, and of each Qualifying
     Substitute Mortgage Loan;

         (xiii)  the aggregate of any Net Prepayment Interest Shortfalls
     allocated to each Class of Certificates on such Distribution Date;

          (xiv)  the aggregate outstanding Interest Shortfalls, if any, for
     each Class of Certificates, after giving effect to the distribution made
     on such Distribution Date;

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

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

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

        (xviii)  any amounts in respect of Guaranteed Distributions paid
     under the Class 1-A3 Policy.

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

       (b)  Upon the reasonable advance written request of any
  Certificateholder that is a savings and loan, bank or insurance company,
  the Trustee shall provide, or cause to be provided, to such
  Certificateholder such reports and access to information and documentation
  regarding the Mortgage Loans as such Certificateholder may reasonably deem
  necessary to comply with applicable regulations of the Office of Thrift
  Supervision or its successor or other regulatory authorities with respect
  to investment in the Certificates; provided, however, that the Trustee
                                     --------  -------
  shall be entitled to be reimbursed by such Certificateholder for such
  Trustee's actual expenses incurred in providing such reports and access.

       (c)  Within 90 days, or such shorter period as may be required by
  statute or regulation, after the end of each calendar year, the Trustee
  shall send to each Person who at any time during the calendar year was a
  Certificateholder of record, and make available to Certificate Owners
  (identified as such by the Clearing Agency) in accordance with applicable
  regulations, a report summarizing the items provided to Certificateholders
  pursuant to Section 4.03(a) on an annual basis as may be required to
  enable such Holders to prepare their federal income tax returns.  Such
  information shall include the amount of original issue discount accrued on
  each Class of Certificates and information regarding the expenses of the
  Trust Fund.

       (d)  Not later than two days following each Distribution Date, the
  Trustee shall deliver to the Persons designated by the Depositor an
  electronic tape, computer diskette or other electronic data transmission
  in a format agreed to by the Trustee and the Depositor, containing
  complete "loan level" information with respect to the Mortgage Loans as of
  the related Determination Date.

       Section 4.04.  Certificate Account.  (a)  The Trustee shall establish
                      -------------------
  and maintain in its name, as trustee, a special deposit trust account (the
  "Certificate Account"), to be held in trust for the benefit of the
  Certificateholders until disbursed pursuant to the terms of this
  Agreement.  The Certificate Account shall be an Eligible Account.  If the
  existing Certificate Account ceases to be an Eligible Account, the Trustee
  shall establish a new Certificate Account that is an Eligible Account
  within 20 Business Days and transfer all funds on deposit in such existing
  Certificate Account into such new Certificate Account.  The Certificate
  Account shall relate solely to the Certificates issued hereunder and funds
  in the Certificate Account shall be held separate and apart from and shall
  not be commingled with any other monies including, without limitation,
  other monies of the Trustee held under this Agreement.

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

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

           (ii)  to pay itself any investment income earned with respect to
     funds in the Certificate Account invested in Eligible Investments as set
     forth in subsection (c) below;

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

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

       (c)  The Trustee shall invest, or cause to be invested, funds held in
  the Certificate Account in Eligible Investments (which may be obligations
  of the Trustee).  All such investments must mature no later than the next
  Distribution Date, and shall not be sold or disposed of prior to their
  maturity.  All such Eligible Investments will be made in the name of the
  Trustee (in its capacity as such) or its nominee.  All income and gain
  realized from any such investment shall be compensation for the Trustee
  and shall be subject to its withdrawal on order from time to time.  The
  amount of any losses incurred in respect of any such investments shall be
  paid by the Trustee for deposit in the Certificate Account out of its own
  funds immediately as realized.

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

            (i)  If on any LIBOR Determination Date two or more of the
     Reference Banks provide such offered quotations, LIBOR for the next
     Interest Accrual Period will be the arithmetic mean of such offered
     quotations (rounding such arithmetic mean upwards if necessary to the
     nearest whole multiple of 1/16%);

           (ii)  If on any LIBOR Determination Date only one or none of the
     Reference Banks provides such offered quotations, LIBOR for the next
     Interest Accrual Period will be whichever is the higher of (x) LIBOR as
     determined on the previous LIBOR Determination Date or (y) the Reserve
     Interest Rate.  The "Reserve Interest Rate" will be either (A) the rate
     per annum which the Trustee determines to be the arithmetic mean (rounding
     such arithmetic mean upwards if necessary to the nearest whole multiple of
     1/16%) of the one-month Eurodollar lending rates that New York City banks
     selected by the Trustee are quoting, on the relevant LIBOR Determination
     Date, to the principal London offices of leading banks in the London
     interbank market or (B) in the event that the Trustee can determine no
     such arithmetic mean, the lowest one-month Eurodollar lending rate that
     the New York City banks selected by the Trustee are quoting on such LIBOR
     Determination Date to leading European banks; and

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

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

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

       Section 4.06.  The Class 1-A3 Reserve Fund.  (a) The Trustee shall
                      ---------------------------
  establish and maintain the Class 1-A3 Reserve Fund, which shall be an
  interest-bearing Eligible Account into which there shall have been
  deposited the amount of $2,000 on the Closing Date.  No additional funds
  will be deposited in the Class 1-A3 Reserve Fund after the Closing Date. 
  All funds deposited in the Class 1-A3 Reserve Fund, and all interest
  earned thereon, shall be held in trust for the benefit of the Holders of
  the Class 1-A3 Certificates until withdrawn in accordance with Section
  5.02(d).  The Class 1-A3 Reserve Fund shall be an "outside reserve fund"
  under the REMIC Provisions.  Lehman Brothers Inc. will be the beneficial
  owner of the Class 1-A3 Reserve Fund for federal income tax purposes.

       (b)  The Trustee shall from time to time make withdrawals from the
  Class 1-A3 Reserve Fund on behalf of the Trust Fund for the following
  purposes:

            (i)  to withdraw from the Class 1-A3 Reserve Fund an amount
     equal to the lesser of (a) any Net Prepayment Interest Shortfalls for Pool
     1 allocable to the Class 1-A3 Certificates for the related Distribution
     Date, and (b) the amount on deposit in the Class 1-A3 Reserve Fund, and
     remit such amount to the Certificate Account for distribution to the Class
     1-A3 Certificateholders on such Distribution Date; and

           (ii)  on the earlier of (a) the Distribution Date on which the
     Class Certificate Amount of the Class 1-A3 Certificates is reduced to zero
     and (b) the termination of this Agreement pursuant to Section 7.01, to
     clear and terminate the Class 1-A3 Reserve Fund and to pay all amounts on
     deposit therein to Lehman Brothers Inc. at the address supplied by it to
     the Trustee for such purpose.


                                   ARTICLE V

                    DISTRIBUTIONS TO HOLDERS OF CERTIFICATES

  
       Section 5.01.  Distributions Generally.  (a)  Subject to Section
                      -----------------------
  7.01(b) respecting the final distribution on the Certificates, on each
  Distribution Date the Trustee or the Paying Agent shall make distributions
  in accordance with this Article V.  Such distributions shall be made by
  check mailed to each Certificateholder's address as it appears on the
  Certificate Register of the Certificate Registrar (which shall initially
  be the Trustee) or, upon written request made to the Trustee at least
  three Business Days prior to the related Distribution Date to any
  Certificateholder owning (x) a initial Certificate Principal Amount of at
  least $2,500,000, (y) in the case of the Class 1-A4 Certificates, a
  Notional Amount of at least $2,500,000, or (z) in the case of the Class 1-
  AX Certificates, a Percentage Interest of at least 20%, by wire transfer
  in immediately available funds to an account specified in the request and
  at the expense of such Certificateholder; provided, however, that the
                                            --------  -------
  final distribution in respect of any Certificate shall be made only upon
  presentation and surrender of such Certificate at the Corporate Trust
  Office.  Wire transfers will be made at the expense of the Holder
  requesting such wire transfer by deducting a wire transfer fee from the
  related distribution.  If the final payment of principal of a Residual
  Certificate is made at a time when other Classes of Certificates remain
  outstanding, such final payment of principal on such Residual Certificate
  will be made only upon presentation of such Certificate at the Corporate
  Trust Office of the Trustee for the notation on such Certificate that the
  principal amount of such Certificate has been paid in full. 
  Notwithstanding such final payment of principal of any of the
  Certificates, the Residual Certificates will remain outstanding until the
  termination of each REMIC and the payment in full of all other amounts due
  with respect to the Residual Certificates and at such time such final
  payment in retirement of any Residual Certificates will be made only upon
  presentation and surrender of such Certificate at the Corporate Trust
  Office of the Trustee or at the office of the New York Presenting Agent. 
  If any payment required to be made on the Certificates is to be made on a
  day that is not a Business Day, then such payment will be made on the next
  succeeding Business Day.

       Payments to Financial Security shall be made by wire transfer of
  immediately available funds.  

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

       Section 5.02.  Distributions from the Certificate Account.  (a)  On
                      ------------------------------------------
  each Distribution Date the Trustee (or the Paying Agent on behalf of the
  Trustee) shall withdraw from the Certificate 
  Account the Available Distribution Amount with respect to each Mortgage
  Pool and shall distribute such amount to Financial Security in payment of
  the Aggregate FSA Premium and to the Holders of record of each Class of
  Certificates in the related Certificate Group in the following order of
  priority:

            (i)  from the Available Distribution Amount for Pool 1, as long
     as no Financial Security Default exists, to Financial Security, the
     Aggregate FSA Premium;

            (ii) from the Available Distribution Amount for the related
     Mortgage Pool, to each Class of Senior Certificates in the related
     Certificate Group (other than any Class of Principal Only Certificates),
     the Accrued Certificate Interest thereon for such Distribution Date, as
     reduced by such Class's pro rata share (determined on the basis of Accrued
     Certificate Interest otherwise distributable thereon) of any Net
     Prepayment Interest Shortfalls for the related Mortgage Pool for such
     Distribution Date; provided, however, that any shortfall in available
     amounts shall be allocated among such Classes in the related Certificate
     Group in proportion to the amount of Accrued Certificate Interest (as so
     reduced) otherwise distributable thereon;

           (iii)  from the remaining Available Distribution Amount for the
     related Mortgage Pool, to each Class of Senior Certificates in the related
     Certificate Group (other than any Class of Principal Only Certificates),
     any related Interest Shortfall for such Distribution Date; provided,
     however, that any shortfall in available amounts shall be allocated among
     such Classes in proportion to the Interest Shortfall for each such Class
     on such Distribution Date;

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

                 (A)  to the Group 1 Senior Certificates other than the
            Class 1-A4 and Class 1-AX Certificates, the Senior Principal 
            Distribution Amount for Pool 1 for such Distribution Date, 
            in reduction of the Class Certificate Principal Amounts of 
            the Group 1 Senior Certificates, concurrently as follows:

                      (1)  to the Class 1-A5 Certificates, the Class 1-A5
                  Priority Amount for such Distribution Date, until the 
                  Class Certificate Principal Amount thereof has been reduced
                  to zero;

                      (2)  to the Class 1-A1, Class 1-A2, Class 1-A3 and
                  Class 1-A5 Certificates, the Senior Principal Distribution
                  Amount for Pool 1 for such Distribution Date less the Class
                  1-A5 Priority Amount for such date, in the following order 
                  of priority:

                           first, if such Distribution Date occurs on or
                       after December 25, 1999, to the Class 1-A3 Certificates,
                       an amount on such  date equal to $8,500, until the Class
                       Certificate Principal Amount thereof has been reduced 
                       to zero;

                           second, to the Class 1-A1 Certificates, until the
                        Class Certificate Principal Amount thereof has been 
                        reduced to zero;

                           third, to the Class 1-A2 Certificates, until the
                        Class Certificate Principal Amount thereof has been 
                        reduced to zero;

                           fourth, to the Class 1-A3 Certificates, until the
                         Class Certificate Principal Amount thereof has been 
                         reduced to zero; and

                           fifth, to the Class 1-A5 Certificates, until the
                         Class Certificate Principal Amount thereof has been
                         reduced to zero; and

                      (3)  to the Class 1-AP Certificates, the Class 1-AP
                  Principal Distribution Amount for such Distribution Date, 
                  until the Class Certificate Principal Amount thereof has
                  been reduced to zero.

                 (B)  to the Class 2-A Certificates, the Senior Principal
            Distribution Amount for Pool 2 for such Distribution Date, 
            in reduction of the Class Certificate Principal Amount thereof, 
            until the Class Certificate Principal Amount thereof has been 
            reduced to zero; and

                 (C)  to the Group 3 Senior Certificates, the Senior
            Principal Distribution Amount for Pool 3 for such Distribution 
            Date, in reduction of the Class Certificate Principal Amounts 
            of the Group 3 Senior Certificates, in the following order of
            priority:

                           first, to the Class 3-A1 Certificates, until the 
                         Class Certificate Principal Amount thereof has 
                         been reduced to zero;

                           second, to the Class 3-A2 Certificates, until the
                         Class Certificate Principal Amount thereof has been 
                         reduced to zero; and

                           third, to the Class R-1 and Class R2 Certificates, 
                         in proportion to their Class Certificate Principal
                         Amounts, until the Class Certificate Principal 
                         Amounts thereof have been reduced to zero;

          (v)    from the remaining Available Distribution Amount for Pool
     1, to the Class 1-AP Certificates, the Class 1-AP Deferred Amount for such
     Distribution Date, up to an amount not to exceed the Subordinate Principal
     Distribution Amount for Group 1 for such Distribution Date, until the
     Class Certificate Principal Amount of such Class has been reduced to zero;
     provided, that any amounts distributed to the Class 1-AP Certificates
     pursuant to this clause (v) shall not reduce the Class Certificate
     Principal Amount thereof;

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

                 (A)  to each Component of the Class B1 Certificates and to
            the Class 3-B1 Certificates, the Accrued Certificate Interest 
            thereon for such Distribution Date, as reduced by such Component's
            or Class's pro rata  share (determined on the basis of Accrued 
            Certificate Interest otherwise distributable thereon) of any Net
            Prepayment Interest Shortfalls for the related Mortgage Pool for
            such Distribution Date;

                 (B)  to each Component of the Class B1 Certificates and to
            the Class 3-B1 Certificates, any Interest Shortfall for such
            Component or Class on such Distribution Date;

                 (C)  to each Component of the Class B1 Certificates and to
             the Class 3-B1 Certificates, in reduction of the Component
             Principal  Amount or Class Certificate Principal Amount thereof, 
             such Component's or  Class's Subordinate Class Percentage of the 
             Subordinate Principal Distribution Amount for the related 
             Certificate Group for such Distribution Date, except as provided
             in Section 5.02(c), until the Component Principal Balance of 
             each such Component and the Class Certificate Principal Amount 
             of such Class has been reduced to zero;

                 (D)  to each Component of the Class B2 Certificates and to
             the Class 3-B2 Certificates, the Accrued Certificate Interest
             thereon for  such Distribution Date, as reduced by such 
             Component's or Class's pro rata share (determined on the basis
             of Accrued Certificate Interest otherwise distributable thereon)
             of any Net Prepayment Interest Shortfalls for the related 
             Mortgage Pool for such Distribution Date;

                 (E)  to each Component of the Class B2 Certificates and to
             the Class 3-B2 Certificates, any Interest Shortfall for such 
             Component or Class on such Distribution Date;

                 (F)  to each Component of the Class B2 Certificates and to
             the Class 3-B2 Certificates, in reduction of the Component 
             Principal Amount or Class Certificate Principal Amount thereof, 
             such Component's or Class's Subordinate Class Percentage of the 
             Subordinate Principal Distribution Amount for the related 
             Certificate Group for such Distribution Date, except as provided
             in Section 5.02(c), until the Component Principal Balance of 
             each such Component and the Class Certificate Principal Amount
             of such Class has been reduced to zero;

                 (G)  to each Component of the Class B3 Certificates and to
             the Class 3-B3 Certificates, the Accrued Certificate Interest 
             thereon for  such Distribution Date, as reduced by such 
             Component's or Class's pro rata share (determined on the basis
             of Accrued Certificate Interest otherwise distributable thereon)
             of any Net Prepayment Interest Shortfalls for the related 
             Mortgage Pool for such Distribution Date;

                 (H)  to each Component of the Class B3 Certificates and to
             the Class 3-B3 Certificates, any Interest Shortfall for such 
             Component or Class on such Distribution Date;

                 (I)  to each Component of the Class B3 Certificates and to
             the Class 3-B3 Certificates, in reduction of the Component 
             Principal Amount or Class Certificate Principal Amount thereof, 
             such Component's or Class's Subordinate Class Percentage of the 
             Subordinate Principal Distribution Amount for the related 
             Certificate Group for such Distribution Date, except as provided 
             in Section 5.02(c), until the Component Principal Balance of each 
             such Component and the Class Certificate Principal Amount of such
             Class has been reduced to zero;

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

                 (K)  to each Component of the Class B4 Certificates, any
             Interest Shortfall for such Component on such Distribution Date;

                 (L)  to each Component of the Class B4 Certificates, in
             reduction of the Component Principal Amount thereof, such 
             Component's Subordinate Class Percentage of the Subordinate 
             Principal Distribution Amount for the related Certificate Group
             for such Distribution Date, except as provided in Section 5.02(c),
             until the Component Principal Balance of each such Component has 
             been reduced to zero;

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

                 (N)  to each Component of the Class B5 Certificates, any
             Interest Shortfall for such Component on such Distribution Date;

                 (O)  to each Component of the Class B5 Certificates, in
             reduction of the Component Principal Amount thereof, such 
             Component's Subordinate Class Percentage of the Subordinate 
             Principal Distribution Amount for the related Certificate Group 
             for such Distribution Date, except as provided in Section 5.02(c),
             until the Component Principal Balance of each such Component has 
             been reduced to zero;

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

                 (Q)  to each Component of the Class B6 Certificates, any
             Interest Shortfall for such Component on such Distribution Date;
             and

                 (R)  to each Component of the Class B6 Certificates, in
             reduction of the Component Principal Amount thereof, such 
             Component's Subordinate Class Percentage of the Subordinate 
             Principal Distribution Amount for such Distribution Date,
             except as provided in Section 5.02(c), until the Component 
             Principal Balance of each such Component has been reduced to zero.

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

       (c) (i) If on any Distribution Date either the Credit Support
  Percentage for any Component of the Class B1 Certificates or for the Class
  3-B1 Certificates is less than the Original Credit Support Percentage for
  such Class or Component, or the Cross-Collateralization Percentage for
  such Class or Component is less than the Original Cross-Collateralization
  Percentage for such Class or Component, then, notwithstanding anything to
  the contrary in Section 5.02(a), no distribution of amounts described in
  clauses (ii) and (iii) of the definition of Subordinate Principal
  Distribution Amount for the related Certificate Group will be made on such
  Distribution Date in respect of any Class of Certificates or Component
  subordinate thereto that is included within the related Certificate Group.
  (ii) If on any Distribution Date either the Credit Support Percentage for
  any Component of the Class B2 Certificates or for the Class 3-B2
  Certificates is less than the Original Credit Support Percentage for such
  Class or Component, or the Cross-Collateralization Percentage for such
  Class or Component is less than the Original Cross-Collateralization
  Percentage for such Class or Component, then, notwithstanding anything to
  the contrary in Section 5.02(a), no distribution of amounts described in
  clauses (ii) and (iii) of the definition of Subordinate Principal
  Distribution Amount for the related Certificate Group will be made on such
  Distribution Date in respect of any Class of Certificates or Component
  subordinate thereto that is included within the related Certificate Group.
  (iii) If on any Distribution Date either the Credit Support Percentage for
  any Component of the Class B3 Certificates or for the Class 3-B3
  Certificates is less than the Original Credit Support Percentage for such
  Class or Component, or the Cross-Collateralization Percentage for such
  Class or Component is less than the Original Cross-Collateralization
  Percentage for such Class or Component, then, notwithstanding anything to
  the contrary in Section 5.02(a), no distribution of 
  amounts described in clauses (ii) and (iii) of the definition of
  Subordinate Principal Distribution Amount for the related Certificate
  Group will be made on such Distribution Date in respect of any Class of
  Certificates or Component subordinate thereto that is included within the
  related Certificate Group.  (iv) If on any Distribution Date either the
  Credit Support Percentage for any Component of the Class B4 Certificates
  is less than the Original Credit Support Percentage for such Component, or
  the Cross-Collateralization Percentage for such Component is less than the
  Original Cross-Collateralization Percentage for such Component, then,
  notwithstanding anything to the contrary in Section 5.02(a), no
  distribution of amounts described in clauses (ii) and (iii) of the
  definition of Subordinate Principal Distribution Amount or the related
  Certificate Group will be made on such Distribution Date in respect of any
  Component subordinate thereto that is included within the related
  Certificate Group.  (v) If on any Distribution Date either the Credit
  Support Percentage for any Component of the Class B5 Certificates is less
  than the Original Credit Support Percentage for such Component, or the
  Cross-Collateralization Percentage for such Component is less than the
  Original Cross-Collateralization Percentage for such Component, then,
  notwithstanding anything to the contrary in Section 5.02(a), no
  distribution of amounts described in clauses (ii) and (iii) of the
  definition of Subordinate Principal Distribution Amount or the related
  Certificate Group will be made on such Distribution Date in respect of any
  Component subordinate thereto that is included within the related
  Certificate Group.

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

       (d)  On each Distribution Date, the Trustee shall distribute the
  amount withdrawn from the Class 1-A3 Reserve Fund with respect to such
  Distribution Date pursuant to Section 4.06, to the extent of funds on
  deposit in the Class 1-A3 Reserve Fund, and shall apply such funds to
  distributions on the Class 1-A3 Certificates, as interest thereon, in the
  amount of any Net Prepayment Interest Shortfalls for Pool 1 with respect
  to such Distribution Date.

       (e)  On any Distribution Date, any Interest Reduction with respect to
  any Class of Certificates other than the Class 1-A3 Certificates and any
  Component will be allocated in reduction of Accrued Certificate Interest
  for such Class or Component on such date.  On any Distribution Date, any
  Interest Reduction with respect to the Class 1-A3 Certificates shall be
  allocated to reduce Accrued Certificate Interest for first, the Class 1-A4
  Certificates, to the extent of Accrued Certificate Interest thereon for
  such date; second, the Class 1-AX Certificates, to the extent of Accrued
  Certificate Interest thereon for such date; third, the Group 1 Components,
  in inverse order of priority, to the extent of Accrued Certificate
  Interest thereon for such date; and fourth, the Class 1-A1, Class 1-A2 and
  Class 1-A5 Certificates, pro rata on the basis of Accrued Certificate
  Interest otherwise distributable thereto, to the extent of Accrued
  Certificate Interest thereon for such date.

       (f)  On each Distribution Date, the Trustee shall distribute to the
  Holder of the Class R2 Certificate any amounts remaining in the Upper Tier
  REMIC for such Distribution Date after application of all amounts
  described in paragraph (a) of this Section 5.02.  Any distributions
  pursuant to this paragraph (d) shall not reduce the Class Certificate
  Principal Amount of the Class R2 Certificate.

       Section 5.03.  Allocation of Realized Losses.  (a)  (i) On any
                      -----------------------------
  Distribution Date on which any Component of the Cross-Collateralized
  Certificates remains outstanding, the principal portion of each Realized
  Loss (or the applicable Non-AP Percentage thereof, in the case of Pool 1)
  other than any Excess Loss on a Mortgage Loan in any Mortgage Pool shall
  be allocated as follows:

            first, if immediately prior to such Distribution Date such
     Mortgage Pool is not an Undercollateralized Mortgage Pool and if only one
     other Mortgage Pool is an Undercollateralized Mortgage Pool, to the
     Components of the related Undercollateralized Group having numerical
     designations equal to or higher than the Component of the Certificate
     Group relating to the Mortgage Pool in which such Realized Loss occurred
     having the highest numerical designation then outstanding, in decreasing
     order of numerical designation, in an amount equal to the lesser of the
     amount of such Realized Loss and the Undercollateralization Amount then
     existing, to the extent of the Component Principal Amounts thereof;

            second, if such Mortgage Pool is an Overcollateralized Mortgage
     Pool and if each other Mortgage Pool is an Undercollateralized Mortgage
     Pool, pro rata to the Components of the Undercollateralized Groups having
     numerical designations equal to or higher than the Component of the
     Overcollateralized Group having the highest numerical designation
     outstanding, in proportion to their Component Principal Amounts, in
     decreasing order of numerical designation, in an amount equal to, in each
     case, the lesser of (x) the product of the amount of such Realized Loss
     and the applicable Proportionate Percentage and (y) the 
     Undercollateralization Amount then existing for each such
     Undercollateralized Group;

            third, to the Component of the Class of Cross-Collateralized
     Certificates having the highest numerical designation then outstanding;
     provided, however, that if such Component relating to the Certificate
     Group that relates to the Mortgage Pool in which such Realized Loss
     occurred is then outstanding, such Realized Loss will be allocated first
     to the Component of such Certificate Group until the Component Principal
     Amount thereof has been reduced to zero, prior to any allocation of a
     Realized Loss, pro rata, to the corresponding Components relating to the
     other Certificate Groups, until the aggregate of the Component Principal
     Amounts thereof has been reduced to zero; and

            fourth, after the Class Certificate Principal Balances of the
     Cross-Collateralized Certificates have each been reduced to zero, to the
     Subordinate Certificates or Component of the Certificate Group relating to
     the Mortgage Pool in which such Realized Loss occurred having the highest
     numerical designation then outstanding.

       (ii) On any Distribution Date on which the Class Certificate
  Principal Amounts of the Cross-Collateralized Certificates have each been
  reduced to zero, the principal portion of each Realized Loss (other than
  the applicable Non-AP Percentage thereof, in the case of Group 1) other
  than any Excess Loss on a Mortgage Loan in any Mortgage Pool shall be
  allocated as follows:

            first, to the Class of Certificates or Component in the related
        Certificate Group having the highest numerical designation then
        outstanding, in decreasing order of numerical designation, until the
        related Component Principal Balance or Class Certificate Principal
        Balance, as applicable, has been reduced to zero; and

            second, to the Classes of Senior Certificates of the related
        Certificate Group, in proportion to their respective Class Certificate
        Principal Amounts.

       (iii)     On any Distribution Date, the applicable AP Percentage of
  the Principal Portion of each Realized Loss other than an Excess Loss on a
  Mortgage Loan in Pool 1 shall be allocated to the Class 1-AP Certificates
  until the Class Certificate Principal Amount thereof has been reduced to
  zero.

       (b)  (i) On any Distribution Date, the principal portion of any
  Excess Loss (or the applicable Non-AP Percentage thereof, in the case of
  Pool 1) on a Mortgage Loan in any Mortgage Pool shall be allocated as
  follows:

            first, if such Mortgage Pool is an Overcollateralized Mortgage
        Pool, to the Classes and Components of each Undercollateralized
        Certificate Group, pro rata in proportion to their respective Class
        Certificate Principal Amounts and Component Principal Amounts, in an
        amount up to, in each case, the lesser of (x) the applicable
        Undercollateralization Amount and (y) the applicable Diversion Fraction 
        of such Excess Loss; and

            second, to the Classes and Components of the Certificate Group
        relating to the Mortgage Pool in which such Excess Loss occurred, pro
        rata, in proportion to their respective Class Certificate Principal
        Amounts and Component Principal Amounts.

       (ii) On any Distribution Date, the AP Percentage of any Excess Loss
  on a Mortgage Loan in Pool 1 shall be allocated to the Class AP
  Certificates, until the Class Certificate Principal Amount thereof has
  been reduced to zero.

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

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

       (e)  On each Distribution Date, the Subordinate Certificate Writedown
  Amount for such date shall be allocated first, if any Class of Cross-
  Collateralized Certificates remains outstanding, to the Components of such
  Class having the highest numerical designation; provided, that if such
  Component related to more than one Certificate Group is then outstanding,
  the Subordinate Certificate Writedown Amount shall be allocated to such
  Components pro rata on the basis of their respective Component 
  Principal Amounts; and second, if the Class Certificate Principal Amount
  of each Class Cross-Collateralized Certificates has been reduced to zero,
  to the Class of Subordinate Certificates or Component in each Certificate
  Group having the highest numerical designation, in proportion to their
  respective Class Certificate Principal Amounts or Component Principal
  Amounts, but only to the extent of the amount, if any, by which the
  Aggregate Certificate Principal Amounts and the Component Principal
  Amounts of all Certificates and Components in each related Certificate
  Group exceeds, after giving effect to distributions of principal and
  allocation of Realized Losses on such Distribution Date, the Aggregate
  Scheduled Principal Balance of the Mortgage Loans in the related Mortgage
  Pool.

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

       Section 5.04.  Trustee Advances.  In the event that the Servicer
                      ----------------
  fails for any reason to make an Advance required to be made by it pursuant
  to the Sale and Servicing Agreement on or before the Remittance Date, the
  Trustee shall, on or before the related Distribution Date, deposit in the
  Certificate Account an amount equal to the excess of (a) Advances required
  to be made by the Servicer that would have been deposited in such
  Certificate Account over (b) the amount of any Advance made by such
  Servicer with respect to such Distribution Date; provided, however, that
                                                   --------  -------
  the Trustee shall be required to make such Advance only if it is not
  prohibited by law from doing so and it has determined that such Advance
  would be recoverable from amounts to be received with respect to such
  Mortgage Loan, including Liquidation Proceeds, Insurance Proceeds, or
  otherwise.  The Trustee shall be entitled to be reimbursed from the
  Certificate Account for Advances made by it pursuant to this Section 5.04 
  as if it were the Servicer.

       Section 5.05.  Distributions of Principal on Redemption Certificates.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

       Section 5.06.  The Certificate Insurance Policy.  (a) If, on the
                      --------------------------------
  second Business Day before any Distribution Date, the Trustee determines
  that the amount on deposit in the Certificate Account distributable to the
  Class 1-A3 Certificateholders pursuant to Section 5.02, together with any
  amounts that may be distributable to the Class 1-A3 Certificateholders
  from the Class 1-A3 Reserve Fund, will be insufficient to pay the
  Guaranteed Distributions on such Distribution Date, the Trustee shall
  determine the amount of any such deficiency and shall give notice to
  Financial Security and the appropriate Fiscal Agent (as defined in the Class
  1-A3 Policy), if any, by telephone or telecopy of the amount of such 
  deficiency, confirmed in writing by the Notice of Claim by 12:00 noon, New 
  York City time on such second Business Day.  The Trustee's responsibility 
  for delivering the Notice of Claim to Financial Security as provided in the
  preceding sentence is limited to the availability, timeliness and accuracy of
  the information provided by the Servicer.

       (b)  In the event the Trustee receives a certified copy of an order
  of the appropriate court that any scheduled payment of principal or
  interest on a Class 1-A3 Certificate has been voided in whole or in part
  as a preference payment under applicable bankruptcy law, the Trustee shall
  (i) promptly notify Financial Security, as appropriate, and the Fiscal
  Agent, if any, and (ii) comply with the provisions of the Class 1-A3
  Policy to obtain payment by Financial Security of such voided scheduled
  payment.  In addition, the Trustee shall mail notice to all Holders of the
  Class 1-A3 Certificates so affected that, in the event that any such
  Holder's scheduled payment is so recovered, such Holder will be entitled
  to payment pursuant to the terms of the Class 1-A3 Policy, a copy of which
  shall be made available to such Holders by the Trustee.  The Trustee shall
  furnish to Financial Security and the appropriate Fiscal Agent, if any,
  its records listing the payments on the affected Class 1-A3 Certificates,
  if any, that have been made by the Trustee and subsequently recovered from
  the affected Holders, and the dates on which such payments were made by
  the Trustee.

       (c)  At the time of the execution hereof, and for the purposes
  hereof, the Trustee shall establish a separate special purpose trust
  account in the name of the Trustee for the benefit of Holders of the Class
  1-A3 Certificates (the "Class 1-A3 Policy Payments Account") over which
  the Trustee shall have exclusive control and sole right of withdrawal. 
  The Class 1-A3 Policy Payments Account shall be an Eligible Account.  The
  Trustee shall deposit any amount paid under the Class 1-A3 Policy into the
  Class 1-A3 Policy Payments Account and distribute such amount only for the
  purposes of making payments to Holders of the Class 1-A3 Certificates in
  respect of the Guaranteed Distributions (or other amounts payable pursuant
  to paragraph (b) above on the Class 1-A3 Certificates by Financial
  Security pursuant to the Class 1-A3 Policy) for which the related claim
  was made under the Policy.  Such amounts shall be allocated by the Trustee
  to Holders of Class 1-A3 Certificates affected by such shortfalls in the
  same manner as principal and interest distributions are to be allocated
  with respect to such Certificates pursuant to Section 5.02.  It shall not
  be necessary for such payments to be made by checks or wire transfers
  separate from the checks or wire transfers used to make regular payments
  hereunder with funds withdrawn from the Certificate Account.  However, any
  payments made on the Class 1-A3 Certificates from funds in the Class 1-A3 
    Policy Payments Account shall be noted as provided in subsection (e)
  below.  Funds held in the Class 1-A3 Policy Payments Account shall not be
  invested by the Trustee.

       (d)  Any funds received from Financial Security for deposit into the
  Class 1-A3 Policy Payments Account pursuant to the Class 1-A3 Policy in
  respect of a Distribution Date or otherwise as a result of any claim under
  such Class 1-A3 Policy shall be applied by the Trustee directly to the
  payment in full (i) of the Guaranteed Distributions due on such
  Distribution Date on the Class 1-A3 Certificates, or (ii) of other amounts
  to which payments under the Class 1-A3 Policy are to be applied.  Funds
  received by the Trustee as a result of any claim under the Class 1-A3
  Policy shall be used solely for payment to the Holders of the Class 1-A3
  Certificates, respectively, and may not be applied for any other purpose,
  including, without limitation, satisfaction of any costs, expenses or
  liabilities of the Trustee or the Trust Fund.  Any funds remaining in the
  Class 1-A3 Policy Payments Account on the first Business Day after each
  Distribution Date shall be remitted promptly to Financial Security
  pursuant to the written instruction of Financial Security.

       (e)  The Trustee shall keep complete and accurate records in respect
  of (i) all funds remitted to it by Financial Security and deposited into
  the Class 1-A3 Policy Payments Account and (ii) the allocation of such
  funds to (A) payments of interest on and principal in respect of any Class
  1-A3 Certificates, (B) Realized Losses allocated to the Class 1-A3
  Certificates and (C) Net Prepayment Interest Shortfalls allocated to the
  Class 1-A3 Certificates.  Financial Security shall have the right to
  inspect such records at reasonable times during normal business hours upon
  three Business Days' prior notice to the Trustee.

       (f)  The Trustee acknowledges, and each Holder of a Class 1-A3
  Certificate by its acceptance of such Class 1-A3 Certificate agrees, that,
  without the need for any further action on the part of Financial Security
  or the Trustee, to the extent Financial Security makes payments, directly
  or indirectly, on account of principal of or interest on any Class 1-A3
  Certificates, Financial Security will be fully subrogated to the rights of
  the Holders of such Class 1-A3 Certificates to receive such principal and
  interest from the Trust Fund.  The Class 1-A3 Certificateholders, by
  acceptance of the Class 1-A3 Certificates, assign their rights as Holders
  of the Class 1-A3 Certificates to the extent of Financial Security's
  interest with respect to amounts paid under the Class 1-A3 Policy. 
  Anything herein to the contrary notwithstanding, solely for purposes of
  determining Financial Security's rights as subrogee for payments
  distributable pursuant to Section 5.02, any payment with respect to
  distributions to the Class 1-A3 Certificates that is made with funds
  received pursuant to the terms of the Class 1-A3 Policy 
  shall not be considered payment of the Class 1-A3 Certificates from the
  Trust Fund and shall not result in the distribution or the provision for
  the distribution in reduction of the Class Certificate Principal Amount of
  the Class 1-A3 Certificates within the meaning of Article V.

       (g)  Upon its becoming aware of the occurrence of an Event of
  Default, the Trustee shall promptly notify Financial Security of such
  Event of Default.

       (h)  The Trustee shall promptly notify Financial Security of either
  of the following as to which it has actual knowledge: (A) the commencement
  of any proceeding by or against the Depositor commenced under the United
  States bankruptcy code or any other applicable bankruptcy, insolvency,
  receivership, rehabilitation or similar law (an "Insolvency Proceeding")
  and (B) the making of any claim in connection with any Insolvency
  Proceeding seeking the avoidance as a preferential transfer (a "Preference
  Claim") of any distribution made with respect to the Class 1-A3
  Certificates.  Each Holder of a Class 1-A3 Certificate, by its purchase of
  Class 1-A3 Certificates, and the Trustee hereby agree that Financial
  Security (so long as no Financial Security Default exists) may at any time
  during the continuation of any proceeding relating to a Preference Claim
  direct all matters relating to such Preference Claim, including, without
  limitation, (i) the direction of any appeal of any order relating to any
  Preference Claim and (ii) the posting of any surety, supersedeas or
  performance bond pending any such appeal.  In addition and without
  limitation of the foregoing, Financial Security shall be subrogated to the
  rights of the Trustee and each Holder of a Class 1-A3 Certificate in the
  conduct of any Preference Claim, including, without limitation, all rights
  of any party to an adversary proceeding action with respect to any court
  order issued in connection with any such Preference Claim.

       (i)  The Trustee shall surrender the Class 1-A3 Policy to Financial
  Security for cancellation upon the expiration of the term of the Class 1-
  A3 Policy as provided therein.

       (j)  With respect to this Section 5.06, (i) the terms "Receipt" and
  "Received" shall mean actual delivery to Financial Security and Financial
  Security's Fiscal Agent, if any, prior to 12:00 noon, New York City time,
  on a Business Day; delivery either on a day that is not a Business Day or
  after 12:00 noon, New York City time, shall be deemed to be Receipt on the
  next succeeding Business Day.  If any notice or certificate given under
  the Policies by the Trustee is not in proper form or is not properly
  completed, executed or delivered, it shall be deemed not to have been
  Received.  Financial Security or its Fiscal Agent, if any, shall promptly
  so advise the Trustee and the Trustee may submit an amended notice and
  (ii) "Business Day" means any day other than (A) a Saturday or Sunday or
  (B) a day on which banking  institutions in the City of New York, New York 
  are authorized or obligated  by law or executive order to be closed.


                                   ARTICLE VI

                   CONCERNING THE TRUSTEE; EVENTS OF DEFAULT

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

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

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

            (i)  The Trustee shall not be personally liable with respect to
     any action taken, suffered or omitted to be taken by it in good faith in
     accordance with the direction of Holders of Certificates as provided in
     Section 6.19 hereof;

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

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

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

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

       (e)  The Trustee shall not be personally liable with respect to any
  action taken, suffered or omitted to be taken by it in good faith in
  accordance with the direction of Certificateholders of any Class holding
  Certificates which evidence, as to such Class, Percentage Interests
  aggregating not less than 25% as to the time, method and place of
  conducting any proceeding for any remedy available to the Trustee, or
  exercising any trust or power conferred upon the Trustee, under this
  Agreement.

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

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

            (i)  The Trustee may request, and may rely and shall be
     protected in acting or refraining from acting upon any resolution,
     Officer's Certificate, certificate of auditors or any other certificate,
     statement, instrument, opinion, report, notice, request, consent, order,
     approval, bond or other paper or document believed by it to be genuine and
     to have been signed or presented by the proper party or parties;

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

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

           (iv)  Unless an Event of Default shall have occurred and be
     continuing, the Trustee shall not be bound to make any investigation into
     the facts or matters stated in any resolution, certificate, statement,
     instrument, opinion, report, notice, request, consent, order, approval,
     bond or other paper or document (provided the same appears regular on its
     face), unless requested in writing to do so by Holders of at least a
     majority in Class Certificate Principal Amount (or Aggregate Notional
     Amount) of each Class of Certificates; provided, however, that, if the
                                            --------  -------
     payment within a reasonable time to  the Trustee of the costs, expenses 
     or liabilities likely to be incurred by it in the making of such 
     investigation is, in the opinion of the Trustee, not reasonably assured 
     to the Trustee by the security afforded to it by
     the terms of this Agreement, the Trustee may require reasonable indemnity
     against such expense or liability or payment of such estimated expenses as
     a condition to proceeding.  The reasonable expense thereof shall be paid
     by the Holders requesting such investigation; and

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

       Section 6.03.  Trustee Not Liable for Certificates.  The Trustee
                      -----------------------------------
  makes no representations as to the validity or sufficiency of this
  Agreement or of the Certificates (other than the certificate of
  authentication on the Certificates) or of any Mortgage Loan, or related
  document save that the Trustee represents that, assuming due execution and
  delivery by the other parties hereto, this Agreement has been duly
  authorized, executed and delivered by it and constitutes its valid and 
  binding obligation, enforceable against it in accordance with its terms 
  except that such enforceability may be subject to (A) applicable bankruptcy 
  and insolvency laws and other similar laws affecting the enforcement of the 
  rights of creditors generally, and (B) general principles of equity 
  regardless of whether such enforcement is considered in a proceeding in 
  equity or at law.  The Trustee shall not be accountable for the use or 
  application by  the Depositor of funds paid to the Depositor in consideration
  of the assignment of the Mortgage Loans to the Trust Fund by the Depositor 
  or for  the use or application of any funds deposited into the Collection 
  Account,  the Certificate Account or any other fund or account maintained
  with  respect to the Certificates.

       Section 6.04.  Trustee May Own Certificates.  The Trustee and any
                      ----------------------------
  Affiliate or agent of the Trustee in its individual or any other capacity
  may become the owner or pledgee of Certificates and may transact banking
  and trust with the other parties hereto with the same rights it would have
  if it were not Trustee or such agent.

       Section 6.05.  Eligibility Requirements for Trustee.  The Trustee
                      ------------------------------------
  hereunder shall at all times be (i) an institution insured by the FDIC and
  (ii) a corporation or national banking association, organized and doing
  business under the laws of any State or the United States of America,
  authorized under such laws to exercise corporate trust powers, having a
  combined capital and surplus of not less than $50,000,000 and subject to
  supervision or examination by federal or state authority.  If such
  corporation or national banking association publishes reports of condition
  at least annually, pursuant to law or to the requirements of the aforesaid
  supervising or examining authority, then, for the purposes of this
  Section, the combined capital and surplus of such corporation or national
  banking association shall be deemed to be its combined capital and surplus
  as set forth in its most recent report of condition so published.  In case
  at any time the Trustee shall cease to be eligible in accordance with
  provisions of this Section, the Trustee shall resign immediately in the
  manner and with the effect specified in Section 6.06.

       Section 6.06.  Resignation and Removal of Trustee.  (a)  The Trustee
                      ----------------------------------
  may at any time resign and be discharged from the trust hereby created by
  giving written notice thereof to the Depositor.  Upon receiving such
  notice of resignation, the Depositor will promptly appoint a successor
  trustee by written instrument, one copy of which instrument shall be
  delivered to the resigning Trustee, and one copy to the successor trustee.
  If no successor trustee shall have been so appointed and shall have
  accepted appointment within 30 days after the giving of such notice of
  resignation, the resigning Trustee may petition any court of competent
  jurisdiction for the appointment of a successor trustee.

       (b)  If at any time (i) the Trustee shall cease to be eligible in
  accordance with the provisions of Section 6.05 and shall fail to resign
  after written request therefor by the Depositor, (ii) the Trustee shall
  become incapable of acting, or shall be adjudged a bankrupt or insolvent,
  or a receiver of the Trustee or of its property shall be appointed, or any
  public officer shall take charge or control of the Trustee or of its
  property or affairs for the purpose of rehabilitation, conservation or
  liquidation, (iii) a tax is imposed or threatened with respect to the
  Trust Fund by any state in which the Trustee or the Trust Fund held by the
  Trustee is located, or (iv) the continued use of the Trustee would result
  in a downgrading of the rating by the Rating Agencies of any Class of
  Certificates with a rating (in the case of the Class 1-A3 Certificates,
  determined without regard to the Class 1-A3 Policy), then the Depositor
  may remove the Trustee and appoint a successor trustee by written
  instrument, one copy of which instrument shall be delivered to the Trustee
  so removed and one copy to the successor trustee.

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

       (d)  Any resignation or removal of the Trustee and appointment of a
  successor trustee pursuant to any of the provisions of this Section shall
  become effective upon acceptance of appointment by the successor trustee
  as provided in Section 6.07.

       Section 6.07.  Successor Trustee.  (a)  Any successor trustee
                      -----------------
  appointed as provided in Section 6.06 shall execute, acknowledge and
  deliver to the Depositor and to its predecessor trustee an instrument
  accepting such appointment hereunder, and thereupon the resignation or
  removal of the predecessor trustee shall become effective and such
  successor trustee, without any further act, deed or conveyance, shall
  become fully vested with all the rights, powers, duties and obligations of
  its predecessor hereunder, with like effect as if originally named as
  trustee herein.  The predecessor trustee shall deliver to the successor
  trustee all Mortgage Files and documents and statements related to each
  Mortgage Files held by it hereunder, and shall duly assign, transfer,
  deliver and pay over to the successor trustee the entire Trust Fund,
  together with all necessary instruments of transfer and assignment or
  other documents properly executed necessary to effect such transfer and
  such of the record or copies thereof   maintained by the predecessor trustee
  in the administration hereof as may   be requested by the successor trustee
  and shall thereupon be discharged   from all duties and responsibilities
  under this Agreement.  In addition,   the predecessor trustee shall execute
  and deliver such other instruments   and do such other things as may
  reasonably be required to more fully and   certainly vest and confirm in the
  successor trustee all such rights,   powers, duties and obligations.

       (b)  No successor trustee shall accept appointment as provided in
  this Section unless at the time of such appointment such successor trustee
  shall be eligible under the provisions of Section 6.05.

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

       Section 6.08.  Merger or Consolidation of Trustee.  Any Person into
                      ----------------------------------
  which the Trustee may be merged or with which it may be consolidated, or
  any Person resulting from any merger, conversion or consolidation to which
  the Trustee shall be a party, or any Persons succeeding to the business of
  the Trustee, shall be the successor of the Trustee hereunder, without the
  execution or filing of any paper or any further act on the part of any of
  the parties hereto, anything herein to the contrary notwithstanding,
  provided that such Person shall be eligible under the provisions of
  Section 6.05.

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

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

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

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

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

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

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

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

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

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

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

       Section 6.10.  Authenticating Agents.  (a)  The Trustee may appoint
                      ---------------------
  one or more Authenticating Agents which shall be authorized to act on
  behalf of the Trustee in authenticating Certificates.  Wherever reference
  is made in this Agreement to the authentication of Certificates by the
  Trustee or the Trustee's certificate of authentication, such reference
  shall be deemed to include authentication on behalf of the Trustee by an
  Authenticating Agent and a certificate of authentication executed on
  behalf of the Trustee by an Authenticating Agent.  Each Authenticating
  Agent must be a corporation organized and doing business under the laws of
  the United States of America or of any state, having a combined capital
  and surplus of at least $15,000,000, authorized under such laws to do a
  trust business and subject to supervision or examination by federal or
  state authorities.

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

       (c)  Any Authenticating Agent may at any time resign by giving at
  least 30 days' advance written notice of resignation to the Trustee and
  the Depositor.  The Trustee may at any time terminate the agency of any
  Authenticating Agent by giving written notice of termination to such
  Authenticating Agent and the Depositor.  Upon receiving a notice of
  resignation or upon such a termination, or in case at any time any
  Authenticating Agent shall cease to be eligible in accordance with the
  provisions of this Section 6.10, the Trustee may appoint a successor
  Authenticating Agent, shall give written notice of such appointment to the
  Depositor and shall mail notice of such appointment to all Holders of
  Certificates.  Any successor Authenticating Agent upon acceptance of its
  appointment hereunder shall become vested with all the rights, powers,
  duties and responsibilities of its predecessor hereunder, with like effect
  as if originally named as Authenticating Agent.  No successor
  Authenticating Agent shall be appointed unless eligible under the
  provisions of this Section 6.10.  No Authenticating Agent shall have
  responsibility or liability for any action taken by it as such at the
  direction of the Trustee.  Any Authenticating Agent shall be entitled to
  reasonable compensation for its services and, if paid by the Trustee, it
  shall be a reimbursable expense pursuant to Section 6.12.

       Section 6.11.  Indemnification of Trustee.  The Trustee and its
                      --------------------------
  directors, officers, employees and agents shall be entitled to
  indemnification from the Trust Fund, to the extent that the provisions in
  the Sale and Servicing Agreement for indemnification of the Trustee (as
  "Purchaser") are not applicable, for any loss, liability or expense
  incurred in connection with any legal proceeding and incurred without
  negligence or willful misconduct on their part, arising out of, or in
  connection with, the acceptance or administration of the trusts created
  hereunder, including the costs and expenses of defending themselves
  against any claim in connection with the exercise or performance of any of
  their powers or duties hereunder, provided that:

            (i)  the Trustee has first made reasonable efforts to enforce
     any applicable provisions in the Sale and Servicing Agreement for
     indemnification or reimbursement of the Trustee (as "Purchaser") by the
     Servicer;

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

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

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

       The provisions of this Section 6.11 shall survive any termination of
  this Agreement and the resignation or removal of the Trustee and shall be
  construed to include, but not be limited to any loss, liability or expense
  under any environmental law.

       Section 6.12.  Fees and Expenses of Trustee.  The Trustee shall be
                      ----------------------------
  entitled to receive, and is authorized to pay to itself the amount of
  income or gain earned from the investment of funds in the Certificate
  Account.  The Trustee shall be entitled to reimbursement of expenses to
  the extent provided in Section 10.01(c)(i) from the Certificate Account. 
  The provisions of this Section 6.12 shall survive any termination of this
  Agreement.

       Section 6.13.  Collection of Monies.  (a) Except as otherwise
                      --------------------
  expressly provided in this Agreement, the Trustee may demand payment or
  delivery of, and shall receive and collect, all money and other property
  payable to or receivable by the Trustee pursuant to this Agreement.  The
  Trustee shall hold all such money and property received by it as part of
  the Trust Fund and shall distribute it as provided in this Agreement.  If
  the Trustee shall not have timely received amounts to be remitted with
  respect to the Mortgage Loans from the Servicer, the Trustee shall request
  the Servicer to make such distribution as promptly as practicable or
  legally permitted.  If the Trustee shall subsequently receive any such
  amount, it may withdraw such request.

       (b)  The Trustee shall be entitled to retain, as additional
  compensation, any interest paid by the Servicer pursuant to Section 5.01
  of the Sale and Servicing Agreement on amounts remitted by to the Trustee
  later than the second Business Day following the Remittance Date upon
  which such payment was due.

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

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

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

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

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

       Section 6.16.  Waiver of Defaults.  35% or more of the Aggregate
                      ------------------
  Voting Interests of Certificateholders may waive any default or Event of
  Default by the Servicer in the performance of its obligations under the
  Sale and Servicing Agreement except that a default in the making of any
  required deposit to the Certificate Account that would result in a failure
  of the Trustee to make any required payment of principal of or interest on
  the Certificates may only be waived with the consent of 100% of the
  affected Certificateholders.  Upon any such waiver of a past default, such
  default shall cease to exist, and any Event of Default arising therefrom
  shall be deemed to have been remedied for every purpose of this Agreement.
  No such waiver shall extend to any subsequent or other default or impair
  any right consequent thereon except to the extent expressly so waived.

       Section 6.17.  Notification to Holders.  Upon termination of the
                      -----------------------
  Servicer or appointment of a successor Servicer, in each case as provided
  herein, the Trustee shall promptly mail notice thereof by first class mail
  to the Certificateholders at their respective addresses appearing on the
  Certificate Register.  The Trustee shall also, within 45 days after the
  occurrence of any Event of Default known to the Trustee, give written
  notice thereof to Certificateholders, unless such Event of Default shall
  have been cured or waived prior to the issuance of such notice and within
  such 45-day period.

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

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


                                  ARTICLE VII

                            PURCHASE AND TERMINATION
                               OF THE TRUST FUND

       Section 7.01.  Termination of Trust Fund Upon Repurchase or
                      --------------------------------------------
  Liquidation of All Mortgage Loans.  (a)  The obligations and
  ---------------------------------
  responsibilities of the Trustee created hereby (other than the obligation
  of the Trustee to make payments to Certificateholders as set forth in
  Section 7.02), shall terminate on the earlier of (i) the final payment or
  other liquidation of the last Mortgage Loan remaining in the Trust Fund
  and the disposition of all REO Property and (ii) the sale of the property
  held by the Trust Fund in accordance with Section 7.01(b); provided,
                                                             --------
  however, that in no event shall the Trust Fund created hereby continue
  -------
  beyond the earlier of (i) the expiration of 21 years from the death of the
  last survivor of the descendants of Joseph P. Kennedy, the late Ambassador
  of the United States to the Court of St. James's, living on the date
  hereof, and (ii) the Latest Possible Maturity Date.  Any termination of
  the Trust Fund shall be carried out in such a manner so that the
  termination of each REMIC included therein shall qualify as a "qualified
  liquidation" under the REMIC Provisions.
  
       (b)  On any Distribution Date occurring after the date on which the
  aggregate Scheduled Principal Balance of the Mortgage Loans is less than
  5% of the Cut-off Date Aggregate Principal Balance, the Depositor may
  cause the Trust Fund to adopt a plan of complete liquidation pursuant to
  Section 7.03(a)(i) hereof to sell all of its property.  The property of
  the Trust Fund shall be sold at a price (the "Termination Price") equal
                                                -----------------
  to: (i) 100% of the unpaid principal balance of each Mortgage Loan on the
  day of such purchase plus interest accrued thereon at the applicable
  Mortgage Rate with respect to any Mortgage Loan to the Due Date in the Due
  Period immediately preceding the related Distribution Date to the date of
  such repurchase and (ii) the fair market value of any REO Property and any
  other property held by any REMIC, such fair market value to be determined
  by an appraiser or appraisers mutually agreed upon by the Servicer and the
  Trustee. 

       Section 7.02.  Procedure Upon Termination of Trust Fund.  (a)  Notice
                      ----------------------------------------
  of any termination pursuant to the provisions of Section 7.01(a),
  specifying the Distribution Date upon which the final distribution shall
  be made, shall be given promptly by the Trustee by first class mail to
  Certificateholders mailed no later than the later of five Business Days
  after the Trustee has received notice from the Depositor of its intent to
  exercise its right to cause the termination of the Trust Fund pursuant to
  Section 7.01(b) or the final payment or other liquidation of the last
  Mortgage Loan or REO Property in the Trust Fund.  Such notice shall
  specify (A) the Distribution Date upon which final distribution on the
  Certificates and final payment to Financial Security of all amounts
  required to be distributed to it pursuant to Section 5.02 will be made
  upon presentation and surrender of the Certificates at the Corporate Trust
  Office, and (B) that the Record Date otherwise applicable to such
  Distribution Date is not applicable, distribution being made only upon
  presentation and surrender of the Certificates at the office or agency of
  the Trustee therein specified.  The Trustee shall give such notice to the
  Certificate Registrar at the time such notice is given to Holders of the
  Certificates.  Upon any such termination, the duties of the Certificate
  Registrar with respect to the Certificates shall terminate and the Trustee
  shall terminate the Collection Account it maintains, the Certificate
  Account and any other account or fund maintained with respect to the
  Certificates, subject to the Trustee's obligation hereunder to hold all
  amounts payable to Certificateholders in trust without interest pending
  such payment.

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

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

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

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

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

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

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


                                  ARTICLE VIII

                          RIGHTS OF CERTIFICATEHOLDERS

       Section 8.01.  Limitation on Rights of Holders.  (a)  The death or
                      -------------------------------
  incapacity of any Certificateholder shall not operate to terminate this
  Agreement or this Trust Fund, nor entitle such Certificateholder's legal
  representatives or heirs to claim an accounting or take any action or
  proceeding in any court for a partition or winding up of this Trust Fund,
  nor otherwise affect the rights, obligations and liabilities of the
  parties hereto or any of them.  Except as otherwise expressly provided
  herein, no Certificateholder, solely by virtue of its status as a
  Certificateholder, shall have any right to vote or in any manner otherwise
  control the operation and management of the Trust Fund, or the obligations
  of the parties hereto, nor shall anything herein set forth, or contained
  in the terms of the Certificates, be construed so as to constitute the
  Certificateholders from time to time as partners or members of an
  association, nor shall any Certificateholder be under any liability to any
  third person by reason of any action taken by the parties to this
  Agreement pursuant to any provision hereof.

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

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

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

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

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

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

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

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


                                   ARTICLE IX

                 ADMINISTRATION AND SERVICING OF MORTGAGE LOANS

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

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

       (b)  The Trustee shall prepare and file with the Internal Revenue


  Service ("IRS"), on behalf of the Trust Fund, an application on IRS Form
  SS-4.

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

       Section 9.03.  Release of Mortgage Files.  (a)  Upon becoming aware
                      -------------------------
  of the payment in full of any Mortgage Loan, or upon receipt by the
  Servicer of a notification that payment in full has been escrowed in a
  manner customary for such purposes for payment to Certificateholders on
  the next Distribution Date, the Servicer will immediately notify the
  Trustee by a certification (which certification shall include a statement
  to the effect that all amounts received in connection with such 
  payment that are required to be deposited in the Certificate Account
  maintained by the Trustee pursuant to Section 4.04 have been or will be so
  deposited) of a Servicing Officer and shall request the Trustee (or its
  custodian) to deliver to the Servicer the related Mortgage File.  Upon
  receipt of such certification and request, the Trustee (or its custodian)
  shall promptly release the related Mortgage File to the Servicer and the
  Trustee shall have no further responsibility with regard to such Mortgage
  File.  Upon any such payment in full, the Trustee authorizes the Servicer
  to give, as agent for the Trustee, as the mortgagee under the Mortgage
  that secured the Mortgage Loan, an instrument of satisfaction (or
  assignment of mortgage without recourse) regarding the Mortgaged Property
  subject to the Mortgage, which instrument of satisfaction or assignment,
  as the case may be, shall be delivered to the Person or Persons entitled
  thereto against receipt therefor of such payment, it being understood and
  agreed that no expenses incurred in connection with such instrument of
  satisfaction or assignment, as the case may be, shall be chargeable to the
  Certificate Account.

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

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


                                   ARTICLE X


                              REMIC ADMINISTRATION

       Section 10.01.  REMIC Administration.  (a)(i) For federal income tax
                       --------------------
  purposes, the Trust Fund shall consist of two REMICs, the Lower Tier REMIC
  and the Upper Tier REMIC.  The Certificates, other than the Class R1  
  Certificates, shall be issued by the    Upper Tier REMIC, and the Class R1
  Certificates shall be issued by the   Lower Tier REMIC.  The Lower Tier
  REMIC shall be evidenced by the Class R1   Certificate and the regular
  interests having the characteristics and terms   set forth below, which
  interests (other than the Class R1 Certificate)   shall be issued by the
  Lower Tier REMIC to the Trustee.  The Lower Tier   Interests and the
  proceeds thereof shall be assets of the Upper Tier   REMIC.

           (ii)  The Lower Tier Interests shall consist of the 1-A1, 1-A2,
  1-A3, 1-A5, 1-AP, 1-AX, B1(1), B2(1), B3(1), B4(1), B5(1) and B6(1) (the
  "Group 1 Lower Tier Interests"), the 2-A, B1(2), B2(2), B3(2), B4(2),
  B5(2) and B6(2) (the "Group 2 Lower Tier Interests"), and the 3-A1, 3-A2,
  3-B1, 3-B2, 3-B3, B4(3), B5(3), B6(3) and R2 (the "Group 3 Lower Tier
  Interests").  The Group 1 Lower Tier Interests (other than Lower Tier
  Interests 1-AP and 1-AX) shall bear interest at the Pool 1 Rate, the Group
  2 Lower Tier Interests shall bear interest at the Pool 2 Rate, and the
  Group 3 Lower Tier Interests shall bear interest at the Pool 3 Rate.  The
  1-AP Lower Tier Interest shall not bear interest.  The 1-AX Lower Tier
  Interest shall bear interest at the Certificate Interest Rate applicable
  to the Class 1-AX Certificates.  The Lower Tier Balance of each Lower Tier
  Interest shall be equal to the Class Certificate Principal Amount or
  Component Principal Amount of the Corresponding Class for such Lower Tier
  Interest.  The initial Lower Tier Balance for Lower Tier Interest R2 shall
  be equal to $100.

            Distributions of principal on the Lower Tier Interests shall
  correspond to the distributions of principal and interest made under
  Section 5.02 on the Classes of Certificates and Components.  Allocation of
  losses on the Lower Tier Interests shall correspond to the allocation of
  Realized Losses made under Section 5.03 on the Classes of Certificates and
  Components.

          (iii)  The Lower Tier Interests shall be issued as non-
  certificated interests.  The Class R1 Certificate shall be issued in fully
  registered certificated form and shall be executed and countersigned as
  provided in Section 3.01 hereof.

           (iv)  On each Distribution Date, in addition to amounts otherwise
  distributable thereon pursuant to Section 5.02, the Trustee shall
  distribute to the holder of the Class R1 Certificate any amounts (other
  than the amounts described in clauses (a) through (e) of the definition of
  Available Distribution Amount) remaining in the Lower Tier REMIC after all
  amounts required to be applied pursuant to the preceding paragraph have
  been so applied.  Any distributions pursuant to this paragraph shall not
  reduce the Class Certificate Principal Balance of the Class R1
  Certificate.

            (v)  The Lower Tier Interests identified in subparagraph (ii)  
  above shall be designated as the "regular  interests" and the Class R1
  Certificate as the single class of "residual interests" in the Lower Tier
  REMIC for purposes of the REMIC provisions.  The Certificates other than
  the Class R1 and Class R2 Certificates shall be designated as "regular
  interests" in the Upper Tier REMIC for purposes of the REMIC Provisions. 
  The Class R2 Certificates shall be designated as the single class of
  "residual interest" in the Upper Tier REMIC for purposes of the REMIC
  Provisions.

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

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

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

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

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

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

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

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

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

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

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

                                   ARTICLE XI

                            MISCELLANEOUS PROVISIONS

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

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

       Section 11.03.  Amendment.  (a)  This Agreement may be amended from
                       ---------
  time to time by the Depositor and the Trustee, without notice to or the
  consent of any of the Holders, (i) to cure any ambiguity, (ii) to cause
  the provisions herein to conform to or be consistent with or in
  furtherance of the statements made with respect to the Certificates, the
  Trust Fund or this Agreement in any Offering Document; or to correct or
  supplement any provision herein which may be inconsistent with any other
  provisions herein, (iii) to make any other provisions, with respect to
  matters or questions arising under this Agreement or (iv) to add, delete,
  or amend any provisions to the extent necessary or desirable to comply
  with any requirements imposed by the Code and the REMIC Provisions.  No
  such amendment effected pursuant to the preceding sentence shall, as
  evidenced by an Opinion of Counsel, adversely affect the status of any
  REMIC created pursuant to this Agreement, nor shall such amendment
  effected pursuant to clause (iii) of such sentence adversely affect in any
  material respect the interests of any Holder.  Prior to entering into any
  amendment without the consent of Holders pursuant to this paragraph, the
  Trustee may require an Opinion of Counsel (at the expense of the party
  requesting such amendment) to the effect that such amendment is permitted
  under this paragraph.  Any such amendment shall be deemed not to adversely
  affect in any material respect any Holder, if the Trustee receives written
  confirmation from each Rating Agency that such amendment will not cause
  such Rating Agency to reduce the then current rating assigned to the
  Certificates (in the case of the Class 1-A3 Certificates, determined
  without regard to the Class 1-A3 Policy) (and any Opinion of Counsel
  requested by the Trustee in connection with any such amendment may rely
  expressly on such confirmation as the basis therefor).

       (b)  This Agreement may also be amended from time to time by the  
  Depositor and the Trustee with the consent of the Holders of not less than  
  66-2/3% of the Class Certificate Principal Amount (or Aggregate Notional  
  Amount or, in the case of the Class 1-AX Certificates, aggregate  
  Percentage Interest) of each Class of Certificates affected thereby for  
  the purpose of adding any provisions to or changing in any manner or  
  eliminating any of the provisions of this Agreement or of modifying in
  any manner the rights of the Holders; provided, however, that no such
  amendment shall be made unless the Trustee receives an Opinion of Counsel,
  at the expense of the party requesting the change, that such change will
  not adversely affect the status of any REMIC as a REMIC or cause a tax to
  be imposed on such REMIC; and provided further, that no such amendment may
  (i) reduce in any manner the amount of, or delay the timing of, payments
  received on Mortgage Loans, which are required to be distributed on any
  Certificate without the consent of the Holder of such Certificate or (ii)
  reduce the aforesaid percentages of Class Certificate Principal Amount 
  (or Aggregate Notional Amount) of Certificates of each Class, the Holders 
  of which are required to consent to any such amendment without the consent
  of the Holders of 100% of the Class Certificate Principal Amount 
  (or Aggregate Notional Amount or, in the Class of the 1-AX Certificates, 
  aggregate  Percentage Interest) of each Class of Certificates affected
  thereby.  For  purposes of this paragraph, references to "Holder" or
  "Holders" shall be  deemed to include, the case of any Class of
  Book-Entry Certificates, the  related Certificate Owners.

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

       (d)  It shall not be necessary for the consent of Holders under this
  Section 11.03 to approve the particular form of any proposed amendment,
  but it shall be sufficient if such consent shall approve the substance
  thereof.  The manner of obtaining such consents and of evidencing the
  authorization of the execution thereof by Holders shall be subject to such
  reasonable regulations as the Trustee may prescribe.

       Section 11.04.  Voting Rights.  Except to the extent that the consent
                       -------------
  of all affected Certificateholders is required pursuant to this Agreement,
  with respect to any provision of this Agreement requiring the consent of
  Certificateholders representing specified percentages of aggregate
  outstanding Certificate Principal Amount (or Notional Amount),
  Certificates owned by the Depositor, the Trustee or the Servicer or
  Affiliates thereof are not to be counted so long as such Certificates are
  owned by the Depositor, the Trustee or the Servicer or Affiliates thereof.

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

       (b)  The Trustee will provide to any person to whom a Prospectus was
  delivered, upon the request of such person specifying the document or
  documents requested, (i) a copy (excluding exhibits) of any report on Form
  8-K or Form 10-K filed with the Securities and Exchange Commission
  pursuant to Section 9.02(c) and (ii) a copy of any document incorporated
  by reference in the Prospectus.  Any reasonable out-of-pocket expenses
  incurred by the Trustee in providing copies of such documents shall be
  reimbursed by the Depositor.

       (c)  On each Distribution Date the Trustee shall deliver or cause to
  be delivered by first-class mail to the Depositor, Attention:  Contract
  Finance, a copy of the report delivered to Certificateholders pursuant to
  Section 4.03.

       Section 11.06.  Governing Law.  THIS AGREEMENT SHALL BE CONSTRUED IN
                       -------------
  ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK, AND THE OBLIGATIONS,
  RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER SHALL BE DETERMINED IN
  ACCORDANCE WITH SUCH LAWS WITHOUT REGARD TO CONFLICT OF LAWS PRINCIPLES
  APPLIED IN NEW YORK.


       Section 11.07.  Notices.  All demands, notices and communications
                       -------
  hereunder shall be in writing and shall be deemed to have been duly given
  when received by (a) in the case of the Depositor, Structured Asset
  Securities Corporation, 200 Vesey Street, New York, New York 10285,
  Attention: President, and (b) in the case of the Trustee, First Bank
  National Association, 180 East Fifth Street, St. Paul, Minnesota  55101,
  Attention: Structured Finance/SASCO 1996-6, or as to each party such other
  address as may hereafter be furnished by such Party to the other parties
  in writing.  Any notice required or permitted to be mailed to a Holder
  shall be given by first class mail, postage prepaid, at the address of
  such Holder as shown in the Certificate Register.  Any notice so mailed
  within the time prescribed in this Agreement shall be conclusively
  presumed to have been duly given, whether or not the Holder receives such
  notice.

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

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

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

       Section 11.11.  Benefits of Agreement.  Nothing in this Agreement or
                       ---------------------
  in the Certificates, express or implied, shall give to any Person, other
  than the parties to this Agreement and their successors hereunder and the
  Holders of the Certificates, any benefit or any legal or equitable right,
  power, remedy or claim under this Agreement, except to the extent
  specified in Section 11.14.

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

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

                      (ii) the appointment of any successor to any Servicer
  pursuant to Section 6.14; and

                     (iii) the making of a final payment pursuant to Section
  7.02.

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

       If to Fitch, to:

       Fitch Investors Service, L.P.
       1201 East 7th Street
       Powell, Wyoming  82435
       Attention: Residential Mortgage Surveillance


  
       If to S&P, to:

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

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

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

       Section 11.14.  Matters Relating to the Certificate Insurance Policy.
                       ----------------------------------------------------
  (a)  By accepting its Certificate, each Class 1-A3 Certificateholder
  agrees that unless a Financial Security Default exists, Financial Security
  shall have the right to exercise all rights of the Class 1-A3
  Certificateholders under this Agreement without any further consent of the
  Class 1-A3 Certificateholders, including, without limitation:

            (i)  the right to give notices of breach or to terminate the
       rights and obligations of the Servicer as Servicer pursuant to Section
       6.14;

           (ii)  the right to direct the actions of the Trustee  during the
       continuance of an Event of Default pursuant to Sections 6.14 and 6.15;

          (iii)  the right to consent to or direct any waivers of Events of
       Default; and

           (iv)  the right to remove the Trustee pursuant to Section 6.06.

       In addition, each Class 1-A3 Certificateholder agrees that, unless a
  Financial Security Default exists, the rights specifically set forth above
  may be exercised by the Class 1-A3 Certificateholders only with the prior
  written consent of Financial Security; provided, that such consent shall
  not be required if Financial Security is furnished with either (i) an
  Opinion of Counsel to the effect that such amendment will not adversely
  affect in any material respect the interests of Financial Security or (ii)
  a letter from each Rating Agency stating that such amendment will not
  result in the downgrade or withdrawal of the rating then assigned to the
  Class 1-A3 Certificates without regard to the guaranty provided by the
  Class 1-A3 Policy.

       (b)  Unless a Financial Security Default exists, the Trustee shall
  not agree to any amendment pursuant to Section 11.03 without the prior
  written consent of Financial Security, which consent shall not be
  unreasonably withheld.

       (c)  All notices, statements, reports, certificates or opinions
  required by this Agreement to be sent to any other party hereto or to the
  Class 1-A3 Certificateholders shall also be sent, and any report or
  statement sent by the Servicer to the Trustee in accordance with the Sale
  and Servicing Agreement shall be sent by the Trustee, to Financial
  Security at the following address:

       Financial Security Assurance Inc.
       350 Park Avenue
       New York, New York  10022
       Attention:  Senior Vice President, Surveillance Dept.

  or such other address as Financial Security may hereafter furnish to the
  Depositor and the Trustee

       (d)  Financial Security shall be a third-party beneficiary of this
  Agreement, entitled to enforce the provisions hereof as if a party hereto.

       (e)  No purchase of the property of the Trust Fund pursuant to
  Section 7.01(b) shall occur if such purchase would result in a draw on the
  Class 1-A3 Policy, unless Financial Security has consented to such
  purchase. 
 
       IN WITNESS WHEREOF, the Depositor and the Trustee have caused their
  names to be signed hereto by their respective officers hereunto duly
  authorized as of the day and year first above written.

                                STRUCTURED ASSET SECURITIES
                                CORPORATION, as Depositor


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


                                FIRST BANK NATIONAL ASSOCIATION, 
                                as Trustee


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

  
                                   EXHIBIT B
                                   ---------

                      FORM OF TRUSTEE FINAL CERTIFICATION



                                          ----------------------
                                                 (Date)


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

       Re:  Trust Agreement (the "Trust Agreement"), dated as of November 1,
            1996 between Structured Asset Securities Corporation, as Depositor
            and First Bank National Association, as Trustee, with respect to 
            Structured Asset Securities Corporation Mortgage Pass-Through 
            Certificates, Series 1996-6

  Ladies and Gentlemen:

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

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

           (ii)  with respect to any Mortgage Loan other than a Cooperative
  Mortgage Loan, a duly executed Assignment of Mortgage;

          (iii)  with respect to any Mortgage Loan other than a Cooperative
  Mortgage Loan, the original recorded Mortgage with evidence of recording
  indicated thereon; or, if, in connection with any Mortgage Loan, the
  Depositor (or the Servicer or any of its correspondents, at the direction
  of the Seller and the Depositor) cannot deliver the Mortgage with evidence
  of recording thereon because such Mortgage has been lost, the Depositor
  (or the Servicer or its correspondents, at the direction of the Seller and
  Depositor) shall deliver or cause to be delivered to the Trustee, a
  photocopy of such Mortgage (certified by the Servicer or its
  correspondents to be a true and correct copy) together with a written
  Opinion of Counsel acceptable to the Trustee and the Depositor that an
  original recorded Mortgage is not required to enforce the Trustee's
  interest in the Mortgage Loan;
  
           (iv)  if applicable, such original intervening assignments
  ("Intervening Assignments"), as may be necessary to show a complete chain
  of title to the Mortgage from the originator to the Trustee at the
  direction of the Seller and the Depositor; or, as to any such Intervening
  Assignment which cannot be delivered because such Intervening Assignment
  has been lost, a written Opinion of Counsel acceptable to the Trustee and
  the Depositor that such original Intervening Assignment is not required to
  enforce the Trustee's interest in the Mortgage Loans.

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

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

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

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

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

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

                                First Bank National Association,
                                as Trustee


                                By:________________________________
                                   Name:
                                   Title:

  
                                  EXHIBIT B-4
                                  -----------

                              FORM OF ENDORSEMENT

       Pay to the order of First Bank National Association, as trustee (the
  "Trustee") under a Trust Agreement dated as of November 1, 1996, between
  Structured Asset Securities Corporation, as Depositor, and the Trustee
  relating to Structured Asset Securities Corporation Mortgage Pass-Through
  Certificates, Series 1996-6, without recourse.


                                __________________________________
                                (current signatory on note)


                                By:_______________________________
                                   Name:
                                   Title:


  
                                   EXHIBIT C
                                   ---------

                  REQUEST FOR RELEASE OF DOCUMENTS AND RECEIPT


                                                                
                                          ----------------------
                                                 (Date)


  (Addressed to Trustee
  or, if applicable, custodian)


       In connection with the administration of the mortgages held by you as
  Trustee under a certain Trust Agreement dated as of ______________1, 199__
  between Structured Asset Securities Corporation, as Depositor, and you,
  as Trustee (the "Trust Agreement"), the undersigned Servicer hereby
  requests a release of the Mortgage File held by you as Trustee with
  respect to the following described Mortgage Loan for the reason indicated
  below.

       Mortgagor's Name:

       Address:

       Loan No.:

       Reason for requesting file:

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

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

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

       4. The Mortgage Loan is being foreclosed.

       5. Other. (Describe)

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

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


                                __________________________________
                                (Name of Servicer)


                                By:_______________________________
                                   Name:
                                   Title: Servicing Officer


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

          FORM OF RESIDUAL CERTIFICATE TRANSFER AFFIDAVIT (TRANSFEREE)



  STATE OF            )
                      ) ss.:


  COUNTY OF           )

            (NAME OF OFFICER), _________________ being first duly sworn,
  deposes and says:

            1.   That he (she) is (title of officer) ___________
  _____________ of (name of Purchaser) ________________________
  _________________ (the "Purchaser"), a _______________________
  (description of type of entity) duly organized and existing under the laws
  of the (State of __________) (United States), on behalf of which he (she)
  makes this affidavit.

            2.   That the Purchaser's Taxpayer Identification Number is
  (           ).

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

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

            5.   That the Purchaser hereby acknowledges that under the terms
  of the Trust Agreement (the "Agreement") between Structured Asset
  Securities Corporation and First Bank National Association, as Trustee,
  dated as of November 1, 1996, no transfer of the Residual Certificates
  shall be permitted to be made to any person unless the Trustee has
  received a certificate from such transferee to the effect that such
  transferee is not an employee benefit plan subject to ERISA or a plan
  subject to Section 4975 of the Code and is not using the assets of any
  employee benefit plan or other plan to acquire Residual Certificates.

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

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

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

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

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

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

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

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


                           _________________________________
                           (name of Purchaser)


                           By:______________________________
                              Name: 
                              Title: 


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

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


  NOTARY PUBLIC


  ______________________________


  COUNTY OF_____________________

  STATE OF______________________

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



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

              RESIDUAL CERTIFICATE TRANSFER AFFIDAVIT (TRANSFEROR)


                                                          ___________________
                                                                  Date       




            Re:  Structured Asset Securities Corporation
                 Mortgage Pass-Through Certificates     
                 ---------------------------------------


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


                                Very truly yours,


                                _______________________________
                                Name:
                                Title:


  
                                   EXHIBIT E
                                   ---------

                          Sale and Servicing Agreement

  
                                   EXHIBIT F


                                   ---------

                     FORM OF RULE 144A TRANSFER CERTIFICATE


       Re:  Structured Asset Securities Corporation
            Mortgage Pass-Through Certificates
            Series 1996-6                          
            ---------------------------------------

            Reference is hereby made to the Trust Agreement dated as of     
  ______ 1, 199___ (the "Trust Agreement") between Structured Asset Securities
  Corporation, as Depositor, and First Bank National Association, as
  Trustee. Capitalized terms used but not defined herein shall have the
  meanings given to them in the Trust Agreement.

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

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

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

                           _____________________________________
                           (Name of Transferor)

                           By:__________________________________
                              Name:
                              Title:

  Dated: ___________, ____
  
                                   EXHIBIT G
                                   ---------


                         FORM OF PURCHASER'S LETTER FOR
                       INSTITUTIONAL ACCREDITED INVESTOR


                                                                
                                          ----------------------
                                                 (Date)


  Dear Sirs:

       In connection with our proposed purchase of $______________ principal
  amount of Mortgage Pass-Through Certificates, Series 1996-6 (the
  "Privately Offered Certificates") of Structured Asset Securities
  Corporation (the "Depositor"), we confirm that:

  (1) We have received a copy of the Private Placement Memorandum dated    
      _____, 199_ relating to the Privately Offered Certificates (the "Private
      Placement Memorandum"), and we understand that the Privately Offered
      Certificates have not been, and will not be, registered under the
      Securities Act of 1933, as amended (the "Securities Act"), and may not be
      sold except as permitted in the following sentence. We agree, on our own
      behalf and on behalf of any accounts for which we are acting as
      hereinafter stated, that if we should sell any Privately Offered
      Certificates within three years of the later of the date of original
      issuance of the Privately Offered Certificates or the last day on which
      such Privately Offered Certificates are owned by the Depositor or any
      affiliate of the Depositor (which includes the Placement Agent) we will
      do so only (A) to the Depositor, (B) to "qualified institutional buyers"
      (within the meaning of Rule 144A under the Securities Act) in accordance
      with Rule 144A under the Securities Act ("QIBs"), (C) pursuant to an
      exemption from registration in accordance with Rule 904 of Regulation S
      under the Securities Act, (D) pursuant to the exemption from registration
      provided by Rule 144 under the Securities Act, or (E) to an institutional
      "accredited investor" within the meaning of Rule 501(a)(1), (2), (3) or
      (7) of Regulation D under the Securities Act that is not a QIB (an
      "Institutional Accredited Investor") which, prior to such transfer,
      delivers to the Trustee under the Trust Agreement dated as of
      ___ 1, 199_ between the Depositor and First Bank National Association, as
      Trustee (the "Trustee"), a signed letter in the form of this letter; and
      we further agree,in the capacities stated above, to provide to any person
      purchasing any of the Privately Offered Certificates from us a notice
      advising such purchaser that resales of the Privately Offered 
      Certificates are restricted as stated herein.

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

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

  (4) We are an Institutional Accredited Investor and we are acquiring the
      Privately Offered Certificates purchased by us for our own account or for
      one or more accounts (each of which is an Institutional Accredited
      Investor) as to each of which we exercise sole investment discretion.
 
  (5) We have received such information as we deem necessary in order to
      make our investment decision.

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

       Terms used in this letter which are not otherwise defined herein have
  the respective meanings assigned thereto in the Trust Agreement.
  
       You and the Depositor are entitled to rely upon this letter and are
  irrevocably authorized to produce this letter or a copy hereof to any
  interested party in any administrative or legal proceeding or official
  inquiry with respect to the matters covered hereby.

                                Very truly yours,


                                __________________________________
                                (Purchaser)


                                By________________________________
                                  Name: 
                                  Title:


  
                                   EXHIBIT H
                                   ---------

                       (FORM OF ERISA TRANSFER AFFIDAVIT)

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

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

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

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

            3. The Investor hereby acknowledges that under the terms of the
  Trust Agreement (the "Agreement") between Structured Asset Securities
  Corporation, as Depositor, and First Bank National Association, as
  Trustee, dated _____________ 1, 199_, no transfer of the ERISA-Restricted
  Certificates shall be permitted to be made to any person unless the
  Depositor and Trustee have received a certificate from such transferee in
  the form hereof.

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


                                _________________________________
                                (Investor)


                                By:______________________________
                                   Name:
                                   Title:

  ATTEST:


  ___________________________

  STATE OF            )
                      )ss.:
  COUNTY OF           )

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

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

                                __________________________________
                                NOTARY PUBLIC

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

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

                             MORTGAGE LOAN SCHEDULE


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

                           PRINCIPAL AMOUNT SCHEDULES


                                (Not Applicable)



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


                                                  the "Purchaser"


                               and


                     HOUSEHOLD BANK, f.s.b.


                                                    the "Company"


                               and


                       FLEET MORTGAGE CORP.


                                                   the "Servicer"
__________________________________________________________________

            MORTGAGE LOAN SALE AND SERVICING AGREEMENT

                   Dated as of November 1, 1996
__________________________________________________________________


          Conventional Residential Fixed Rate Mortgage Loans




                         TABLE OF CONTENTS

Section                                                       Page

                             ARTICLE I

                            DEFINITIONS

Section 1.01.  Definitions ................................     2

                             ARTICLE II

                    CONVEYANCE OF MORTGAGE LOANS;
                    POSSESSION OF MORTGAGE FILES;
              BOOKS AND RECORDS; DELIVERY OF DOCUMENTS

Section 2.01.  Conveyance of Mortgage Loans; 
               Possession of Mortgage Files; 
               Maintenance of Servicing Files .............    13
Section 2.02.  Books and Records; Transfers of 
               Mortgage Loans .............................    13
Section 2.03.  Delivery of Documents ......................    14

                            ARTICLE III

                   REPRESENTATIONS AND WARRANTIES: 
                         REMEDIES AND BREACH

Section 3.01.  Company Representations and Warranties .....    15
Section 3.02.  Servicer Representations and Warranties ....    18
Section 3.03.  Representations and Warranties Regarding 


               Individual Mortgage Loans ..................    20
Section 3.04.  Remedies for Breach of Representations 
               and Warranties .............................    29

                            ARTICLE IV

        ADMINISTRATION AND SERVICING OF MORTGAGE LOANS

Section 4.01.  Servicer to Act as Servicer ................    32
Section 4.02.  Liquidation of Mortgage Loans ..............    34
Section 4.03.  Collection of Mortgage Loan Payments .......    34
Section 4.04.  Establishment of and Deposits 
               to Custodial Account .......................    34
Section 4.05.  Permitted Withdrawals From 
               Custodial Account ..........................    36
Section 4.06.  Establishment of and Deposits 
               to Escrow Account ..........................    37
Section 4.07.  Permitted Withdrawals From Escrow Account ..    38
Section 4.08.  Payment of Taxes, Insurance and 
               Other Charges ..............................    38
Section 4.09.  Protection of Accounts .....................    39
Section 4.10.  Maintenance of Hazard Insurance ............    39
Section 4.11.  Maintenance of Mortgage Impairment 
               Insurance ..................................    40
Section 4.12.  Maintenance of Fidelity Bond and 
               Errors and Omissions Insurance .............    40
Section 4.13.  Inspections ................................    41
Section 4.14.  Restoration of Mortgaged Property ..........    41
Section 4.15.  Maintenance of Primary Mortgage 
               Insurance; Claims ..........................    41
Section 4.16.  Title Management and Disposition of 
               REO Property ...............................    42
Section 4.17.  Real Estate Owned Reports ..................    44
Section 4.18.  Liquidation Reports ........................    44
Section 4.19.  Reports of Foreclosures and Abandonments 
               of Mortgaged Property ......................    44

                             ARTICLE V

                       PAYMENTS TO PURCHASER

Section 5.01.  Remittances ................................    45
Section 5.02.  Statements to Purchaser ....................    45
Section 5.03.  Monthly Advances by Servicer ...............    46

                            ARTICLE VI

                   GENERAL SERVICING PROCEDURES

Section 6.01.  Transfers of Mortgaged Property ............    46
Section 6.02.  Satisfaction of Mortgages and Release 
               of Mortgage Files ..........................    47
Section 6.03.  Servicing Compensation .....................    47
Section 6.04.  Annual Statement Regarding Minimum 
               Servicing Standards ........................    48
Section 6.05.  Annual Independent Certified Public 
               Accountants' Servicing Report ..............    48
Section 6.06.  Right to Examine Servicer Records ..........    48

                           ARTICLE VII

                 COMPANY AND SERVICER TO COOPERATE

Section 7.01.  Provision of Information ...................    49
Section 7.02.  Financial Statements; Servicing Facility ...    49



                           ARTICLE VIII

                      THE COMPANY AND SERVICER

Section 8.01.  Indemnification; Third Party Claims ........    49
Section 8.02.  Merger or Consolidation of the Company 
               or the Servicer ............................    50
Section 8.03.  Limitation on Liability of Company, 
               Servicer and Others ........................    50
Section 8.04.  Limitation on Resignation and Assignment 
               by Company and the Servicer ................    51

                            ARTICLE IX

                              DEFAULT

Section 9.01.  Events of Default ..........................    53
Section 9.02.  Waiver of Defaults .........................    55

                             ARTICLE X

                            TERMINATION

Section 10.01.  Termination ...............................    55

                             ARTICLE XI

                       MISCELLANEOUS PROVISIONS

Section 11.01.  Successor to Servicer .....................    55
Section 11.02.  Amendment .................................    56
Section 11.03.  Closing ...................................    57
Section 11.04.  Governing Law .............................    58
Section 11.05.  Duration of Agreement .....................    58
Section 11.06.  Notices ...................................    58
Section 11.07.  Severability of Provisions ................    59
Section 11.08.  Relationship of Parties ...................    59
Section 11.09.  Execution; Successors and Assigns .........    59
Section 11.10.  Recordation of Assignments of Mortgage ....    59
Section 11.11.  Assignment by Purchaser ...................    60
Section 11.12.  No Solicitation ...........................    60
Section 11.13.  Reconstitution ............................    60

EXHIBITS


EXHIBIT A      MORTGAGE LOAN SCHEDULE
EXHIBIT B      CONTENTS OF EACH MORTGAGE FILE
EXHIBIT C-1    MORTGAGE LOAN DOCUMENTS
EXHIBIT C-2    FORM OF REQUEST FOR RELEASE OF DOCUMENTS AND
               RECEIPT
EXHIBIT D-1    CUSTODIAL ACCOUNT CERTIFICATION
EXHIBIT D-2    CUSTODIAL ACCOUNT LETTER AGREEMENT
EXHIBIT E-1    ESCROW ACCOUNT CERTIFICATION
EXHIBIT E-2    ESCROW ACCOUNT LETTER AGREEMENT
EXHIBIT F      MONTHLY REMITTANCE ADVICE
EXHIBIT G      MONTHLY ELECTRONIC DATA TRANSMISSION
EXHIBIT H      FORM OF CERTIFICATE OF SERVICING OFFICER FOR
               NONRECOVERABLE ADVANCES
EXHIBIT I      EXCEPTIONS TO THE PRIMARY MORTGAGE INSURANCE POLICY
               REPRESENTATIONS
EXHIBIT J      COMPANY'S OFFICER'S CERTIFICATE
EXHIBIT K      SERVICER'S OFFICER'S CERTIFICATE
EXHIBIT L      FORM OPINION OF COUNSEL FROM COMPANY
EXHIBIT M      FORM OPINION OF COUNSEL FROM SERVICER
EXHIBIT N      SECURITY RELEASE CERTIFICATION FORM A


EXHIBIT O      SECURITY RELEASE CERTIFICATION FORM B


          This is a Mortgage Loan Sale and Servicing Agreement (the
"Agreement") for conventional fixed rate residential first lien
mortgage loans, dated and effective as of November 1, 1996, and is
executed among Lehman Capital, A Division of Lehman Brothers
Holdings Inc., as purchaser (the "Purchaser"), Household Bank,
f.s.b., as seller (together with its successors in interest or
permitted assigns, the "Company") and Fleet Mortgage Corp., as
servicer (together with its successors in interest or permitted
assigns, the "Servicer").

                     W I T N E S S E T H

          WHEREAS, the Purchaser has agreed to purchase from the
Company and the Company has agreed to sell to the Purchaser certain
conventional, fixed rate, residential first lien mortgage loans
(the "Mortgage Loans"), on a servicing retained basis, which have
an aggregate outstanding principal balance as of the close of
business on the Cut-off Date, after deduction of payments due on or
before such date, of ($280,263,423.8776,000,000) and the Servicer
has agreed to service the Mortgage Loans on behalf of the Purchaser
in accordance with the terms set forth herein;

          WHEREAS, each of the Mortgage Loans is secured by a
mortgage, deed of trust or other security instrument creating a
first lien on a residential dwelling located in the jurisdiction
indicated on the Mortgage Loan Schedule, which is annexed hereto as
Exhibit A;

          WHEREAS, the Purchaser and the Company have agreed that
the Purchaser will assign all of its rights and delegate all of its
obligations hereunder to the Depositor (as defined herein) which in
turn will assign all of its rights and delegate all of its
obligations (except as otherwise specified herein) hereunder to the
Trustee (as defined herein) under the Trust Agreement (as defined
herein), and that each reference herein to the Purchaser is
intended, unless otherwise specified, to mean Lehman Capital or the
Trustee, as assignee, whichever is the holder of the Mortgage Loans
from time to time; and

          WHEREAS, the Purchaser, the Company and the Servicer wish
to prescribe the manner of purchase of the Mortgage Loans and the
management, servicing and control of the Mortgage Loans.

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

                          ARTICLE I
                         DEFINITIONS
                         -----------

          Section 1.01.  Definitions.  Whenever used herein, the
following words and phrases, unless the context otherwise requires,
shall have the following meanings:

          Accepted Servicing Practices:  To the extent that there
are specific servicing procedures and standards set forth in the
FNMA Selling and Servicing Guide (MBS Special Servicing Option), as
from time to time amended, such procedures and standards shall
constitute Accepted Servicing Practices (to the extent that such
procedures and standards are not inconsistent with this Agreement). 


For matters as to which no specific servicing procedures or
standards are contained in the FNMA Selling and Servicing Guide
(MBS Special Servicing Option), the then present residential
mortgage loan servicing practices of prudent mortgage lending
institutions that service loans of the same type as the Mortgage
Loans in the jurisdictions in which Mortgaged Properties are
located shall constitute Accepted Servicing Practices; provided,
that, the Servicer shall not be required to obtain the consent of
the Purchaser regarding the Servicer-s determination not to seek
any deficiency judgment against any Mortgagor.

          Agreement: This Mortgage Loan Sale and Servicing
Agreement and all amendments hereof and supplements hereto.

          ALTA: The American Land Title Association, or any
successor thereto.

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

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

          BIF: The Bank Insurance Fund, or any successor thereto.

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

          Buydown Funds: Funds contributed by the Mortgagor or
another source in order to reduce the interest payments required
from the Mortgagor for a specified period in specified amounts.

          Buydown Mortgage Loan: Any Mortgage Loan as to which the
Mortgagor pays less than the full monthly payment specified in the
Mortgage Note during the Buydown Period and the difference between
the amount paid by the Mortgagor and the amount specified in the
Mortgage Note is paid from the related Buydown Funds.

          Buydown Period: The period during which Buydown Funds are
required to be applied to the related Buydown Mortgage Loan.

          Certificates: Any or all of the Certificates issued
pursuant to the Trust Agreement.

          Closing Date: November 13, 1996.

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

          Company: Household Bank, f.s.b., a federal savings bank,
or its successor in interest or assigns, or any successor to the
Company under this Agreement appointed as herein provided.

          Condemnation Proceeds: All awards or settlements in
respect of a Mortgaged Property, whether permanent or temporary,
partial or entire, by exercise of the power of eminent domain or
condemnation, to the extent not required to be released to a


Mortgagor in accordance with the terms of the related Mortgage Loan
Documents.

          Custodial Account: The separate account or accounts
created and maintained pursuant to Section 4.04.

          Custodian: First Trust National Association, in its
capacity as custodian of the Mortgage Loan Documents, or its
successors in interest.

          Cut-off Date: November 1, 1996.

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

          Deleted Mortgage Loan: A Mortgage Loan that is
repurchased by the Company in accordance with the terms of this
Agreement and which is, in the case of a substitution pursuant to
Section 3.04, replaced or to be replaced with one or more
Qualifying Substitute Mortgage Loans.

          Depositor: Structured Asset Securities Corporation, a
Delaware corporation, or its successors in interest or assigns.

          Determination Date: The 15th day (or if such 15th day is
not a Business Day, the Business Day immediately preceding such
15th day) of the month of the related Remittance Date.

          Due Date: The day of the month on which the Monthly
Payment is due on a Mortgage Loan, exclusive of any days of grace. 
The Due Date for all of the Mortgage Loans is the first day of each
month.

          Due Period: With respect to each Remittance Date, the
period commencing on the second day of the month preceding the
month of such Remittance Date and ending on the first day of the
month of such Remittance Date.

          Eligible Account: One or more accounts (i) that are
maintained with a depository institution whose (a) long-term debt
obligations (or, in the case of a depository institution which is
part of a holding company structure, the long-term debt obligations
of such holding company structure) at the time of deposit therein
are rated at least -A- by S&P (or the equivalent by Fitch) and (b)
short-term debt obligations (or, in the case of a depository
institution which is part of a holding company structure, the
short-term debt obligations of such holding company structure) at
the time of deposit therein are rated at least -A-1- by S&P (or the
equivalent by Fitch), (ii) the deposits in which are fully insured
by the FDIC through either the Bank Insurance Fund or the Savings
Association Insurance Fund, (iii) the deposits in which are insured
by the FDIC through either the Bank Insurance Fund or the Savings
Association Insurance Fund (to the limit established by the FDIC)
and the uninsured deposits in which accounts are otherwise secured
such that, as evidenced by an Opinion of Counsel delivered to the
Trustee, the Trustee, on behalf of the Certificateholders has a
claim with respect to the funds in such accounts or a perfected
first security interest against any collateral securing such funds
that is superior to claims of any other depositors or creditors of
the depository institution with which such accounts are maintained,
(iv) that are trust accounts maintained with the trust department
of a federal or state chartered depository institution or trust
company acting in its fiduciary capacity, or (v) that are
maintained with Fleet National Bank, N.A.  (-FNB-) provided that
(a) the long-term deposits of FNB are rated at least -A- by S&P (or
the equivalent by Fitch) and (b) the short-term deposits of FNB are


rated at least -A-1- by S&P (or the equivalent by Fitch).  If
either S&P or Fitch downgrades the rating of the long-term or
short-term deposits of FNB below the levels specified above, within
30 days of such downgrade, the Custodial Account and Escrow Account
must be established with another depository institution which
satisfies the requirements set forth above.

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

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

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

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

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

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

               (vi)  a Qualified GIC;



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

               (viii)  any other demand, money market, common trust
fund or time deposit or obligation, or interest-bearing or other
security or investment, (A) rated in the highest rating category by
each Rating Agency or (B) that would not adversely affect the then
current rating by either Rating Agency of any of the Certificates;
provided, however, that no such instrument shall be an Eligible
Investment if such instrument evidences either (i) a right to
receive only interest payments with respect to the obligations
underlying such instrument, or (ii) both principal and interest
payments derived from obligations underlying such instrument and
the principal and interest payments with respect to such instrument
provide a yield to maturity of greater than 120% of the yield to
maturity at par of such underlying obligations, and provided that
any such investment will be a "permitted investment" within the
meaning of Section 860G(a)(5) of the Code.

          Errors and Omissions Insurance Policy: An errors and
omissions insurance policy to be maintained by the Servicer
pursuant to Section 4.12.

          Escrow Account: The account or accounts created and
maintained pursuant to Section 4.06.

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

          Event of Default: Any one of the conditions or
circumstances enumerated in Section 9.01.

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

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

          Fidelity Bond: A fidelity bond to be maintained by the
Servicer pursuant to Section 4.12.

          First Remittance Date: December 18, 1996.

          Fitch: Fitch Investors Service, L.P., or any successor in
interest.

          FNMA: Fannie Mae, or any successor thereto.

          GNMA: The Government National Mortgage Association, a
wholly owned corporate instrumentality of the United States
Department of Housing and Urban Development.

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

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


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

          Loan-to-Value Ratio or LTV: With respect to any Mortgage
Loan, the ratio of the principal balance of such Mortgage Loan at
origination, or such other date as is specified, to the lesser of
(a) the Appraised Value of the Mortgaged Property and (b) if the
Mortgage Loan was made to finance the acquisition of the related
Mortgaged Property, the purchase price of the Mortgaged Property,
expressed as a percentage.

          Material Defect: As defined in Section 2.03.  

          Monthly Advance: The sum of the delinquent portions of
any Monthly Payments at the close of business on the Determination
Date required to be advanced by the Servicer pursuant to Section
5.03 on the Business Day immediately preceding the related
Remittance Date.

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

          Monthly Remittance Advice: The statement provided by the
Servicer to the Purchaser on or prior to each Remittance Date
pursuant to Section 5.02, in the form attached hereto as Exhibit F.

          Moody's: Moody's Investors Service, or any successor in
interest.

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

          Mortgage File: The items pertaining to a particular
Mortgage Loan referred to in Exhibit B annexed hereto, and any
additional documents required to be added to the Mortgage File
pursuant to this Agreement.

          Mortgage Impairment Insurance Policy: A mortgage
impairment or blanket hazard insurance policy as described in
Section 4.11.

          Mortgage Interest Rate: With respect to each Mortgage
Loan, the fixed annual rate of interest on a Mortgage Note.  

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

          Mortgage Loan Documents: The documents listed in Exhibit
C-1 hereto.

          Mortgage Loan Schedule: A schedule of Mortgage Loans
annexed hereto as Exhibit A, such schedule setting forth the
following information with respect to each Mortgage Loan: (1) the
Company's Mortgage Loan identifying number; (2) the Mortgagor's


name; (3) the street address of the Mortgaged Property including
the state code; (4) a code indicating whether the Mortgaged
Property is a single family residence, 2-4 family residence,
condominium unit, or PUD; (5) the original months to maturity or
the remaining months to maturity from the Cut-off Date, in any case
based on the original amortization schedule, and if different, the
maturity expressed in the same manner but based on the actual
amortization schedule; (6) the Loan-to-Value Ratio at origination;
(7) the Mortgage Interest Rate as of the Cut-off Date; (8) the date
that the first Monthly Payment was due; (9) the stated maturity
date; (10) the amount of the Monthly Payment; (11) the last payment
date on which a payment was actually applied to the outstanding
principal balance; (12) the original principal balance of the
Mortgage Loan; (13) the principal balance of the Mortgage Loan as
of the close of business on the Cut-off Date, after deduction of
payments of principal due on or before the Cut-off Date, whether or
not collected; (14) the Remittance Rate; (15) an indication of
whether the Mortgaged Property is owner-occupied, investment
property or a second home; (16) an indication whether the Mortgage
Loan was a -cash-out- refinance Mortgage Loan, a -rate-term-
Mortgage Loan, or a purchase money Mortgage Loan; and (17) an
indication of whether the Mortgage Loan is a Buydown Mortgage Loan. 
With respect to the Mortgage Loans in the aggregate, the Mortgage
Loan Schedule shall set forth the following information, as of the
Cut-off Date: (1) the number of Mortgage Loans; (2) the current
aggregate outstanding principal balance of the Mortgage Loans; (3)
the weighted average Mortgage Interest Rate of the Mortgage Loans;
and (4) the weighted average remaining term to stated maturity of
the Mortgage Loans.

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

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

          Mortgagor: The obligor on a Mortgage Note.

          Nonrecoverable Advance: All or any portion of any Monthly
Advance previously made by the Servicer that, in the reasonable
judgment of the Servicer, will not be ultimately recoverable from
related Liquidation Proceeds, Insurance Proceeds, Condemnation
Proceeds or other amounts received with respect to the related
Mortgage Loan.

          Officer's Certificate: A certificate signed by the
Chairman of the Board, the Vice Chairman of the Board, the
President or a Vice President and by the Treasurer or the Secretary
or one of the Assistant Treasurers or Assistant Secretaries of the
Company or the Servicer, as the case may be, and delivered to the
Purchaser as required by this Agreement.

          Opinion of Counsel: A written opinion of counsel, who may
be an employee of the Company or the Servicer, as the case may be,
(except that such counsel must be Independent (as defined in the
Trust Agreement) outside counsel with respect to any such opinion
relating to the REMIC Provisions), acceptable to the Purchaser.

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

          Prepayment Period: With respect to any Remittance Date,
the calendar month preceding the month in which such Remittance
Date occurs.


          Primary Mortgage Insurance Policy: A policy of primary
mortgage guaranty insurance issued by a Qualified Insurer, as
required by this Agreement with respect to certain Mortgage Loans.

          Prime Rate: The prime rate announced to be in effect from
time to time, as published by The Wall Street Journal.

          Principal Balance: As to each Mortgage Loan, and for any
Due Date and the Due Period ending thereon, (i) the principal
balance of such Mortgage Loan outstanding at the Cut-off Date after
giving effect to payments of principal due on or before such date,
whether or not received, minus (ii) all amounts previously
distributed to the Purchaser (or that will be distributed on the
next succeeding Remittance Date) with respect to the related
Mortgage Loan representing payments or recoveries of principal or
advances in lieu thereof.

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

          PUD: Planned unit development.

          Purchase Price and Terms Letter: The Purchase Price and
Terms Letter dated as of October 9, 1996 between the Purchaser and
the Company, as amended on October 29, 1996.

          Purchaser: Lehman Capital, or its successor in interest
or any assignee thereof under this Agreement as herein provided, or
of any such assignee.

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

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

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

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

               d)  provide that the Servicer's interest therein
shall be transferable to any successor servicer hereunder; and

               e)  provide that the funds reinvested thereunder and
accrued interest thereon be returnable to the related Collection
Account, not later than the Business Day prior to any Remittance
Date.


          Qualified Insurer: A mortgage guaranty insurance company
duly authorized and licensed where required by law to transact
mortgage guaranty insurance business and approved as an insurer by
FNMA or FHLMC.

          Qualifying Substitute Mortgage Loan: In the case of a
Mortgage Loan substituted for a Deleted Mortgage Loan, a Mortgage
Loan that, on the date of substitution, (i) has a Principal Balance
(together with that of any other mortgage loan substituted for the
same Deleted Mortgage Loan) as of the Due Date in the month in
which such substitution occurs not in excess of the Principal
Balance of the related Deleted Mortgage Loan as of such date (the
amount of any difference, plus one month's interest thereon at the
related Remittance Rate, to be remitted by the Company to the
Servicer for deposit in the Custodial Account pursuant to Section
4.04), (ii) has a Mortgage Interest Rate not less than, and not
more than one percentage point greater than, the Mortgage Interest
Rate of the related Deleted Mortgage Loan, (iii) has a Remittance
Rate not less than that of the related Deleted Mortgage Loan, (iv)
has a remaining term to stated maturity not longer than, and not
more than one year shorter than, the remaining term to stated
maturity of the related Deleted Mortgage Loan, (v) is, in the
reasonable determination of the Purchaser, of the same type,
quality and character as the related Deleted Mortgage Loan as if
the defect or breach had not occurred, and (vi) has a Loan-to-Value
Ratio as of the date of such substitution not greater than that of
the related Deleted Mortgage Loan.

          Record Date: The close of business of the last Business
Day of the month preceding the month of the related Remittance
Date.

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

          REMIC Provisions: The provisions of the federal income
tax law relating to a REMIC, which appear at Section 860A through
860G of Subchapter M of Chapter 1, Subtitle A of the Code, and
related provisions, and regulations, rulings or pronouncements
promulgated thereunder, as the foregoing may be in effect from time
to time.

          Remittance Date: The 18th day (or if such 18th day is not
a Business Day, the first Business Day immediately preceding such
day) of any month, beginning with the First Remittance Date.

          Remittance Rate: With respect to each Mortgage Loan, the
annual rate of interest remitted to the Purchaser, which shall be
equal to the Mortgage Interest Rate for such Mortgage Loan minus
the Servicing Fee Rate.

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

          REO Disposition Proceeds: All amounts received with
respect to an REO Disposition pursuant to Section 4.16.

          REO Property: A Mortgaged Property acquired by the
Servicer on behalf of the Purchaser through foreclosure or by deed
in lieu of foreclosure, as described in Section 4.16.

          Repurchase Price: With respect to any Mortgage Loan, a
price equal to (i) the Principal Balance of such Mortgage Loan plus
(ii) interest on such Principal Balance at the Remittance Rate from
the date to which interest has last been paid (to the extent
distributed to the Purchaser) to the date of repurchase, less


amounts received or advanced in respect of such repurchased
Mortgage Loan which are being held in the Custodial Account for
distribution in the month of repurchase.

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

          SAIF: The Savings Association Insurance Fund, or any
successor thereto.

          Securities Act: The Securities Act of 1933, as amended.

          Servicer: Fleet Mortgage Corp., a South Carolina
corporation, or its successor in interest or assigns, or any
successor to the Servicer under this Agreement appointed as herein
provided.  

          Servicing Advances: All customary, reasonable and
necessary "out of pocket" costs and expenses other than Monthly
Advances (including reasonable attorneys' fees and disbursements)
incurred in the performance by the Servicer of its servicing
obligations, including, but not limited to, the cost of (a) the
preservation, restoration and protection of the Mortgaged Property,
(b) any enforcement or judicial proceedings, including
foreclosures, (c) the management and liquidation of any REO
Property and (d) compliance with the obligations under Sections
4.02 and 4.08.

          Servicing Fee: With respect to each Mortgage Loan, the
amount of the monthly fee the Purchaser shall pay to the Servicer,
which shall be equal to one-twelfth of the product of (a) the
Servicing Fee Rate and (b) the outstanding principal balance of
such Mortgage Loan.  Such fee shall be payable monthly, computed on
the basis of the same principal balance and period respecting which
any related interest payment on a Mortgage Loan is computed.  The
obligation of the Purchaser to pay the Servicing Fee is limited to,
and the Servicing Fee is payable solely from, the interest portion
(including recoveries with respect to interest from Liquidation
Proceeds, to the extent permitted by Section 4.05) of each Monthly
Payment collected by the Servicer, or as otherwise provided under
Section 4.05.

          Servicing Fee Rate: .25% per annum.  

          Servicing File: With respect to each Mortgage Loan, the
file retained by the Servicer consisting of originals of all
documents in the Mortgage File that are not delivered to the
Purchaser and copies of the Mortgage Loan Documents listed in
Exhibit C-1 the originals of which are delivered to the Purchaser
pursuant to Section 2.03.

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

          Subservicer: Fleet Mortgage Group, Inc., a Rhode Island
corporation, or any successor in interest.

          Subservicing Agreement: The agreement, dated as of
December 31, 1994, between the Servicer and the Subservicer
pursuant to which the Subservicer will service the Mortgage Loans
in a manner not inconsistent with the terms of this Agreement.

          Trust: The trust fund established by the Trust Agreement,


the assets of which primarily consist of the Mortgage Loans.

          Trust Agreement: The Trust Agreement dated as of November
1, 1996 between the Depositor and the Trustee.

          Trustee: First Bank National Association, as Trustee
under the Trust Agreement, or its successor in interest or assigns.


                              ARTICLE II

CONVEYANCE OF MORTGAGE LOANS; POSSESSION OF MORTGAGE FILES; BOOKS
AND RECORDS; DELIVERY OF DOCUMENTS

          Section 2.01.  Conveyance of Mortgage Loans; Possession of Mortgage
Files; Maintenance of Servicing Files.  The Company, simultaneously with the 
execution and delivery of this Agreement and subjectto the receipt by the 
Company of the purchase price for the Mortgage Loans as set forth in the 
Purchase Price and Terms Letter, doeshereby sell, transfer, assign, set over 
and convey to the Purchaser, without recourse, but subject to the terms 
of this Agreement, all the right, title and interest of the Company in and
to the Mortgage Loans on a servicing retained basis. 
Pursuant to Section 2.03, the Company shall deliver the Mortgage Loan Documents
to the Purchaser (or its designee, including the Custodian) on or prior to the 
Closing Date.

          The contents of each Mortgage File not delivered to the
Purchaser (or its designee, including the Custodian) are and shall
be held in trust by the Servicer for the benefit of the Purchaser
as the owner thereof.  The Servicer shall maintain a Servicing File
consisting of a copy of the contents of each Mortgage File and the
originals of the documents in each Mortgage File not delivered to
the Purchaser.  The possession of each Servicing File by the
Servicer is at the will of the Purchaser for the sole purpose of
servicing the related Mortgage Loan, and such retention and
possession by the Servicer is in a custodial capacity only.  Upon
the sale of the Mortgage Loans the ownership of each Mortgage Note,
the related Mortgage and the related Mortgage File and Servicing
File shall vest immediately in the Purchaser, and the ownership of
all records and documents with respect to the related Mortgage Loan
prepared by or which come into the possession of the Servicer shall
vest immediately in the Purchaser and shall be retained and
maintained by the Servicer, in trust, at the will of the Purchaser
and only in such custodial capacity.  Each Servicing File shall be
segregated from the other books and records of the Servicer and
shall be marked appropriately to reflect clearly the sale of the
related Mortgage Loan to the Purchaser.  The Servicer shall release
its custody of the contents of any Servicing File only in
accordance with written instructions from the Purchaser, unless
such release is required as incidental to the Servicer-s servicing
of the Mortgage Loans or is in connection with a repurchase of any
Mortgage Loan pursuant to Section 3.04 or Section 6.02.

          Section 2.02.  Books and Records; Transfers of Mortgage
Loans.  From and after the sale of the Mortgage Loans to the
Purchaser all rights arising out of the Mortgage Loans including
but not limited to all funds received on or in connection with the
Mortgage Loan, shall be received and held by the Servicer in trust
for the benefit of the Purchaser as owner of the Mortgage Loans.

          The sale of each Mortgage Loan shall be reflected on the
Company's balance sheet and other financial statements as a sale of
assets by the Company.  The Servicer shall be responsible for
maintaining, and shall maintain, a complete set of books and
records for each Mortgage Loan which shall be marked clearly to
reflect the ownership of each Mortgage Loan by the Purchaser.  The
Servicer shall maintain in its possession, available for inspection
during normal business hours by the Purchaser, or its designee,
upon reasonable written notice and shall deliver to the Purchaser
upon reasonable written notice, evidence of compliance 
with all federal, state and local laws, rules and regulations.  To
the extent that original documents are not required for purposes of
realization of Liquidation Proceeds or Insurance Proceeds,
documents maintained by the Servicer may be in the form of
microfilm or microfiche or such other reliable means of recreating
original documents, including but not limited to optical imagery
techniques.

          The Servicer shall maintain with respect to each Mortgage
Loan and shall make available for inspection during normal business
hours upon reasonable written notice by the Purchaser or its
designee the related Servicing File during the time the Purchaser
retains ownership of a Mortgage Loan and thereafter in accordance
with applicable laws and regulations.

          The Servicer shall keep at its office books and records
in which, subject to such reasonable regulations as it may
prescribe, the Servicer shall note transfers of Mortgage Loans.  No
transfer of a Mortgage Loan may be made unless such transfer is in
compliance with the terms hereof.  For the purposes of this
Agreement, the Servicer shall be under no obligation to deal with
any Person with respect to this Agreement or the Mortgage Loans
unless the books and records show such Person as the owner of the
Mortgage Loan.  The Purchaser may, subject to the terms of this
Agreement, sell and transfer all or any portion of the Mortgage
Loans, provided that, the Servicer shall not be obligated to make
monthly remittances hereunder to more than four (4) owners of
Mortgage Loans at any one time.  The Purchaser promptly shall
advise the Servicer of the transfer.  Upon receipt of notice of the
transfer, the Servicer shall mark its books and records to reflect
the ownership of the Mortgage Loans of such assignee, and shall
release the previous Purchaser from its obligations hereunder with
respect to the Mortgage Loans sold or transferred.  Upon receipt of
notice of any subsequent transfer of any Mortgage Loan, the
Servicer shall mark its books and records to reflect the ownership
of such Mortgage Loan by such subsequent transferee.

          Section 2.03.  Delivery of Documents.  The Company shall
deliver and release to the Purchaser (or its designee) at least one
week prior to the Closing Date those Mortgage Loan Documents as
required by this Agreement with respect to each Mortgage Loan, a
list of which is attached as Exhibit C-1 hereto.  Within 90 days
after the Closing Date, the Purchaser, or its designee, shall
review those Mortgage Loan Documents which were delivered by the
Company pursuant to this Section 2.03.  Within 90 days of receipt
by the Company of any notice from the Purchaser (or its designee)
that any of the Mortgage Loan Documents is missing, does not appear
regular on its face (i.e., is mutilated, damaged, defaced, torn or
otherwise physically altered) or appears to be unrelated to the
Mortgage Loans identified in the Mortgage Loan Schedule which in
any such case materially and adversely affects the related Mortgage
Loan (each, a "Material Defect"), the Company shall cure such Material 
Defect or, if it does not cure such Material Defect within such period,
repurchase the related Mortgage Loan at the Repurchase Price (or,
to the extent provided in Section 3.04, substitute one or more
Qualifying Substitute Mortgage Loans).  Notwithstanding anything to
the contrary contained herein, the Purchaser shall not be obligated
to purchase any Mortgage Loan if the related original Mortgage Note
and original Assignment of Mortgage is not delivered to the
Purchaser (or its designee) prior to the Closing Date.

          The Servicer shall forward to the Purchaser (or its
designee) original documents evidencing an assumption,
modification, consolidation or extension of any Mortgage Loan
entered into in accordance with Section 4.01 or Section 6.01 within
one week of their execution, provided, however, that the Servicer
shall provide the Purchaser with a certified true copy of any such
document submitted for recordation within one week of its
execution, and shall provide the original of any document submitted
for recordation or a copy of such document certified by the
appropriate public recording office to be a true and complete copy
of the original promptly upon receiving the same from the
appropriate public recording office.

                                 ARTICLE III

			REPRESENTATIONS AND WARRANTIES:
				REMEDIES AND BREACH

          Section 3.01.  Company Representations and Warranties. 
The Company represents and warrants to the Purchaser that as of the
Closing Date:

          (a)  Due Organization and Authority.  The Company is a
federal savings bank duly organized, validly existing and in good
standing under the laws of the United States and has all licenses
necessary to carry on its business as now being conducted and is
licensed, qualified and in good standing in each state where a
Mortgaged Property is located if the laws of such state require
licensing or qualification in order to conduct business of the type
conducted by the Company; in any event the Company is in compliance
with the laws of any such state to the extent necessary to ensure
the enforceability of the related Mortgage Loan; the Company has
the full power and authority to execute and deliver this Agreement
and to perform in accordance herewith; the execution, delivery and
performance of this Agreement (including all instruments of
transfer to be delivered pursuant to this Agreement) by the Company
and the consummation of the transactions contemplated hereby have
been duly and validly authorized; assuming the due authorization,
execution and delivery hereof by the Purchaser and the Servicer,
this Agreement evidences the valid, binding and enforceable
obligation of the Company, subject, as to enforceability, to
bankruptcy, insolvency, reorganization or other similar laws
affecting creditors' rights and to general principles of equity
(regardless of whether the enforceability of this Agreement is 
considered in a proceeding in equity or at law); and all requisite 
corporate action has been taken by the Company to make this Agreement 
valid and binding upon the Company in accordance with its terms;

          (b)  Ordinary Course of Business.  The consummation of
the transactions contemplated by this Agreement are in the ordinary
course of business of the Company, and the transfer, assignment and
conveyance of the Mortgage Notes and the Mortgages by the Company
pursuant to this Agreement are not subject to the bulk transfer or
any similar statutory provisions in effect in any applicable
jurisdiction;

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

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

          (e)  No Consent Required.  No consent, approval,
authorization or order of any court or governmental agency or body
is required for the execution, delivery and performance by the
Company of or compliance by the Company with this Agreement or the
sale of the Mortgage Loans as evidenced by the consummation of the
transactions contemplated by this Agreement, or if required, such
approval has been obtained prior to the Closing Date; provided,
however, that the Company makes no representation or warranty
regarding federal or state securities laws in connection with the 
sale or distribution of the Certificates;

          (f)  Selection Process.  The Mortgage Loans were selected
from among the outstanding fixed rate one- to four-family mortgage
loans in the Company's portfolio as to which the representations
and warranties set forth in Section 3.03 could be made and such
selection was not made in a manner so as to affect adversely the
interests of the Purchaser;

          (g)  Pool Characteristics.  With respect to all of the
Mortgage Loans (and, as to any percentage of the Mortgage Loans or
Mortgaged Properties, with respect to the aggregate Principal
Balance of the Mortgage Loans as of the Cut-off Date), (a) no more
than (1.53%) are secured by real property improved by two- to
four-family dwellings; (b) no more than (2.80%) are secured by real
property improved by individual condominium units; (c) no more than
(11.24%) are secured by real property improved by an individual
unit in a planned unit development; (d) none are secured by shares
in cooperative units; (e) at least (84.596.4%) are secured by real
property with a detached one-family residence erected thereon or an
individual unit in a planned unit development; (f) no more than
(2.21.3%) of the Mortgaged Properties were owner-occupied second
homes or investor properties; (g) at least (97.898.7%) of the
Mortgaged Properties were owner-occupied primary residences; (h) no
Mortgage Loans had at origination a Loan-to-Value Ratio in excess
of (10095%); (i) the weighted average Loan-to-Value Ratio with
respect to all of the Mortgage Loans is not greater than (73.9460%)
at origination; (j) none of the Mortgage Loans were originated
under a limited documentation program; (k) approximately (4.69%) of
the Mortgage Loans were "cash-out" refinances, approximately
(63.14.5%) of the Mortgage Loans were rate-term refinances and
approximately (32.30.6%) of the Mortgage Loans were purchase money
mortgage loans; (l) no more than approximately (31.4150%) of the
Mortgaged Properties are located in the State of California; and
(m) all Mortgaged Properties (other than those located in 
California) are geographically dispersed with not any one state
having more than (13.63%) of the Mortgaged Properties.  The
Mortgage Loans were underwritten in accordance with the Company's
underwriting guidelines in effect at the time each Mortgage Loan as
originated (provided that the Company may have made exceptions to
its underwriting standards where there were compensating factors). 
Each Mortgage and Mortgage Note is a FNMA/FHLMC uniform instrument
or was acceptable in form to FNMA or FHLMC as of the date of
origination of the related Mortgage Loan.  The minimum Mortgage
Interest Rate on any Mortgage Loan is 4.75%, and the maximum
Mortgage Interest Rate on any Mortgage Loan is 16.7513.50%.  No
more than 1.2( )% of the Mortgage Loans are secured by Mortgaged
Properties located in the same United States postal zip code.  The
Mortgage Loans have a weighted average remaining term to stated
maturity of approximately 2710 months.  
The maximum original principal balance of any Mortgage Loan was
($1,000,000) the minimum original principal balance for any
Mortgage Loan was ($17,400207,200) and the average original
principal balance of the Mortgage Loans was approximately
($251,741282,766.)

          (h)  No Untrue Information.  The information concerning
the Company and the Mortgage Loans set forth in this Agreement,
including the exhibits hereto, and in any statement, report or
other document furnished or to be furnished by the Company pursuant
to this Agreement or in connection with the transactions
contemplated hereby is true, correct and complete in all material
respects;

          (i)  Sale Treatment.  The disposition of the Mortgage
Loans pursuant to this Agreement will be treated by the Company for
financial accounting and reporting purposes as a sale of assets;

          (j)  Financial Statements.  The Company has delivered to
the Purchaser financial statements as to the last two complete
fiscal years.  All such financial statements fairly present the
pertinent results of operations and changes in financial position
at the end of each such period of the Company and its subsidiaries
and have been prepared in accordance with generally accepted
accounting principles consistently applied throughout the periods
involved, except as set forth in the notes thereto.  In addition,
the Company has delivered information as to its conventional
mortgage loan delinquency and foreclosure experience for the
immediately preceding two-year period, in each case with respect to
mortgage loans owned by it and such mortgage loans serviced for
others during such period, and all such information so delivered is
true and correct in all material respects.  There has been no
change in the business, operations, financial condition, properties
or assets of the Company since the date of the Company's financial
statements that would have a material adverse effect on its ability
to perform its obligations under this Agreement;

          (k)  No Brokers' Fees.  The Company has not dealt with
any broker, investment banker, agent or other person that may be
entitled to any commission or compensation in connection with the
sale of the Mortgage Loans;

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

          (m)  Fair Consideration.  The consideration received by
the Company upon the sale of the Mortgage Loans under this
Agreement constitutes fair consideration and reasonably equivalent
value for the Mortgage Loans.

          Section 3.02.  Servicer Representations and Warranties:
The Servicer represents and warrants to the Purchaser that as of
the Closing Date:

          (a)  Due Organization and Authority.  The Servicer is a
corporation duly organized, validly existing and in good standing
under the laws of the State of South Carolina and has all licenses
necessary to carry on its business as now being conducted and is
licensed, qualified and in good standing in each state where a
Mortgaged Property is located if the laws of such state require
licensing or qualification in order to conduct business of the type
conducted by the Servicer; 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; the Servicer has the full corporate power and
authority to execute and deliver this Agreement and to perform in
accordance herewith; the execution, delivery and performance of
this Agreement (including all instruments of transfer to be
delivered pursuant to this Agreement) by the Servicer and the
consummation of the transactions contemplated hereby to be
performed by the Servicer have been duly and validly authorized;
assuming the due authorization, execution and delivery hereof by
the Purchaser and the Company, this Agreement evidences the valid,
binding and enforceable obligation of the Servicer, subject, as to
enforceability, to bankruptcy, insolvency, reorganization or other
similar laws affecting creditors' rights and to general principles
of equity (regardless of whether the enforceability of this
Agreement is considered in a proceeding in equity or at law); and
all requisite corporate action has been taken by the Servicer to
make this Agreement valid and binding upon the Servicer in
accordance with its terms;

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

          (c)  No Conflicts.  Neither the execution and delivery of
this Agreement or the other transactions contemplated hereby, nor
the fulfillment of or compliance with the terms and conditions of
this Agreement, conflicts with or will result in a breach of any of
the terms, conditions or provisions of the Servicer-s certificate
of incorporation 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 constitutes a default or will result in an
acceleration under any of the foregoing, or result in the violation
of any law, rule, regulation, order, judgment or decree to which
the Servicer or its property is subject, or impair the ability of
the Purchaser to realize on the Mortgage Loans, or impair the value
of the Mortgage Loans;

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

          (e)  No Litigation Pending.  There is no action, suit,
proceeding or investigation pending or, to the best of the
Servicer's knowledge, threatened against the Servicer which, either
in any one instance or in the aggregate, could reasonably be
expected to 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 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;

          (f)  No Consent Required.  No consent, approval,
authorization or order of any court or governmental agency or body
is required for the execution, delivery and performance by the
Servicer of or compliance by the Servicer with this Agreement or
the consummation of the transactions contemplated by this Agreement
to be performed by the Servicer, or if required, such approval has
been obtained prior to the Closing Date; provided, however, that
the Servicer makes no representation or warranty regarding federal
or state securities laws in connection with the sale or
distribution of the Certificates;

          (g)  No Untrue Information.  The information concerning
the Servicer and the Mortgage Loans set forth in this Agreement,
including the exhibits hereto, and in any statement, report or
other document furnished or to be furnished by the Servicer
pursuant to this Agreement or in connection with the transactions
contemplated hereby is or will be true, correct and complete in all
material respects;

          (h)  Financial Statements.  The Servicer has delivered to
the Purchaser or the Company consolidated financial statements as
to the last two complete fiscal years.  All such financial
statements fairly present the pertinent results of operations and
changes in financial position at the end of each such period of the
Servicer and its parent and subsidiaries and have been prepared in
accordance with generally accepted accounting principles
consistently applied throughout the periods involved, except as set
forth in the notes thereto.  In addition, the Servicer has
delivered information as to its conventional mortgage loan delinquency 
and foreclosure experience for the immediately preceding two-year period, 
in each case with respect to mortgage loans owned by it and such mortgage 
loans serviced for others during such period, and all such information so 
delivered is true and correct in all material respects.  There has been no
change in the business, operations, financial condition, properties
or assets of the Servicer since the date of the Servicer's financial 
statements that would have a material adverse effect on 
its ability to perform its obligations under this Agreement;

          (i)  Reasonable Servicing Fee.  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;

          (j)  Ability to Perform.  The Servicer does not believe,
nor does it have any reason or cause to believe, that it cannot
perform each and every covenant made by it in this Agreement; and

          (k)  Servicing.  From and after the date on which a
Mortgage Loan became subject to the terms and provisions of that
certain Servicing Agreement dated as of April 28, 1995 by and
between the Servicer and the Company (the -Prior Servicing
Agreement-) each such Mortgage Loan has been serviced in accordance
with Accepted Servicing Practices and in material compliance with
the terms and provisions of the Prior Servicing Agreement.

          Section 3.03.  Representations and Warranties Regarding
Individual Mortgage Loans.  As to each Mortgage Loan, the Company
hereby represents and warrants to the Purchaser that as of the
Closing Date:

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

          (b)  Payments Current.  All payments required to be made,
up to and including the Due Date immediately preceding the Cut-off
Date, for each Mortgage Loan under the terms of the related
Mortgage Note have been made, and no payment required to be made
under any Mortgage Loan has been delinquent by more than thirty
days more than one time within the twelve months preceding the
Cut-off Date;

          (c)  No Outstanding Charges.  There are no defaults in
complying with the terms of any Mortgage, and all taxes,
governmental assessments, insurance premiums, water, sewer and 
municipal charges, leasehold payments or ground rents which
previously became due and owing have been paid, or an escrow of
funds has been established in an amount sufficient to pay for every
such item that remains unpaid and that has been assessed but is not
yet due and payable.  The Company has not advanced funds, or
induced, solicited or knowingly received any advance of funds by a
party other than the Mortgagor, directly or indirectly, for the
payment of any amount required under any Mortgage Loan, except for
interest accruing from the date of the related Mortgage Note or
date of disbursement of the Mortgage Loan proceeds, whichever is
later, to the day which precedes by one month the Due Date of the
first installment of principal and interest;

          (d)  No Defenses.  No Mortgage Note is subject to any
right of rescission, set-off, counterclaim or defense, including
without limitation the defense of usury, nor will the operation of
any of the terms of any Mortgage Note or Mortgage, or the exercise
of any right thereunder, render such Mortgage Note or Mortgage
unenforceable, in whole or in part, or subject to any right of
rescission, set-off, counterclaim or defense, including without
limitation the defense of usury, and no such right of rescission,
set-off, counterclaim or defense has been asserted with respect
thereto; and no Mortgagor was a debtor in any state or federal
bankruptcy or insolvency proceeding at the time the Mortgage Loan
was originated;

          (e)  Hazard Insurance.  Pursuant to the terms of the
Mortgage, all buildings or other improvements upon the Mortgaged
Property are insured by a generally acceptable insurer against loss
by fire, hazards of extended coverage and such other hazards as are
customary in the area where the Mortgaged Property is located
pursuant to insurance policies conforming to the requirements of
Section 4.10.  If, upon origination of the Mortgage Loan, the
Mortgaged Property was in an area identified in the Federal
Register by the Federal Emergency Management Agency as having
special flood hazards (and such flood insurance has been made
available), a flood insurance policy meeting the requirements of
the current guidelines of the federal Flood Insurance
Administration is in effect, which policy conforms to the
requirements of Section 4.10.  All individual insurance policies
contain a standard mortgagee clause naming the Company and its
successors and assigns as mortgagee, and all premiums thereon have
been paid.  Each Mortgage obligates the Mortgagor thereunder to
maintain the hazard insurance policy at the Mortgagor's cost and
expense, and on the Mortgagor's failure to do so, authorizes the
holder of the Mortgage to obtain and maintain such insurance at
such Mortgagor's cost and expense, and to seek reimbursement
therefor from the Mortgagor.  Where required by state law or
regulation, each Mortgagor has been given an opportunity to choose
the carrier of the required hazard insurance, provided the policy
is not a "master" or "blanket" 
hazard insurance policy covering the common facilities of a planned
unit development or condominium.  Each hazard insurance policy is
the valid and binding obligation of the insurer, is in full force
and effect, and will be in full force and effect and inure to the
benefit of the Purchaser upon the consummation of the transactions
contemplated by this Agreement.  The Company has not engaged in,
and has no knowledge of any Mortgagor's having engaged in, any act
or omission that would impair the coverage of any such policy, the
benefits of the endorsement provided for herein, or the validity
and binding effect of either, including without limitation, no
unlawful fee, commission, kickback or other unlawful compensation
or value of any kind has been or will be received, retained or
realized by any attorney, firm or other person or entity, and no
such unlawful items have been received, retained or realized by the
Company;

          (f)  Compliance with Applicable Laws.  Any and all
requirements of any federal, state or local law, including, without
limitation, usury, truth-in-lending, real estate settlement
procedures, consumer credit protection, equal credit opportunity or
disclosure laws applicable to each Mortgage Loan have been complied
with, and the Company shall make or cause to be made available upon
reasonable notice for the Purchaser's inspection, evidence of
compliance with all such requirements;

          (g)  No Satisfaction of Mortgage.  Each Mortgage has not
been satisfied, cancelled, subordinated or rescinded, in whole or
in part, and the Mortgaged Property has not been released from the
lien of the Mortgage, in whole or in part, nor has any instrument
been executed that would effect any such release, cancellation,
subordination or rescission;

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

          (i)  Validity of Mortgage Documents.  Each Mortgage Note
and the related Mortgage are genuine, and each is the legal, valid
and binding obligation of the maker thereof, enforceable in
accordance with its terms, except as such enforcement may be
limited by bankruptcy, insolvency, reorganization or other similar
laws affecting the enforcement of creditors' rights generally and
by general equity principles (regardless of whether such
enforcement is considered in a proceeding in equity or at law). 
All parties to each Mortgage Note and the related Mortgage and any
other related agreement had legal capacity to enter into the
Mortgage Loan and to execute and deliver such Mortgage Note and
Mortgage and any other related agreement, and each Mortgage Note
and Mortgage has been duly and properly executed by such parties;

          (j)  Ownership.  Immediately prior to the sale of the
Mortgage Loans by the Company to the Purchaser pursuant to this
Agreement, the Company was the sole owner and holder of each
Mortgage Loan, each Mortgage Loan was not assigned or pledged, and
the Company had good and marketable title thereto, and had full
right to transfer and sell each Mortgage Loan to the Purchaser free
and clear, except as described in paragraph (h) above, of any
encumbrance, equity, participation interest, lien, pledge, charge,
claim or security interest, and had full right and authority
subject to no interest or participation of, or agreement with, any
other party, to sell and assign each Mortgage Loan pursuant to this
Agreement.  Immediately prior to the sale of the Mortgage Loans by
the Company to the Purchaser pursuant to this Agreement, either the
Company was the sole owner of record of each Mortgage Loan or the
Servicer, for the benefit of the Company and as the Company-s
nominee, was the sole record holder of each Mortgage Loan;

          (k)  LTV; Primary Mortgage Insurance Policy.  No Mortgage
Loan has a Loan-to-Value Ratio at origination (or, if any Mortgage
Loan has been the subject of a significant modification since
origination, other than as a result of a default or imminent
default, as of the date of such modification) greater than 95%. 
Except for the Mortgage Loans set forth on Exhibit I, the original
LTV of the Mortgage Loan either was not more than 80% or the excess
over 75% is and will be insured as to payment defaults by a Primary
Mortgage Insurance Policy meeting the requirements of Section 4.15
until the LTV of such Mortgage Loan is reduced to 80%.  All Primary
Mortgage Insurance Policies shall insure at least 30% of the principal
balance of the related Mortgage Loan at origination if the LTV is between
95.00% and 90.01%, at least 25% of such balance if the LTV is between 90.00%
and 85.01%, and at least 12% of such balance if the LTV is between
85.00% and 80.01%.  All provisions of such Primary Mortgage
Insurance Policy have been and are being complied with, such policy
is in full force and effect, and all premiums due thereunder have
been paid.  No action, inaction, or event has occurred and no state
of facts exists that has, or will result in the exclusion from,
denial of, or defense to coverage.  Any Mortgage Loan subject to a
Primary Mortgage Insurance Policy obligates the Mortgagor
thereunder to maintain the Primary Mortgage Insurance Policy and to
pay all premiums and charges in connection therewith.  The Mortgage
Interest Rate for the Mortgage Loan as set forth on the Mortgage
Loan Schedule is net of any such insurance premium;

          (l)  Title Insurance.  Each Mortgage Loan is covered by
either (i) an attorney's opinion of title and abstract of title the
form and substance of which is generally acceptable to mortgage
lending institutions originating mortgage loans in the locality
where the related Mortgaged Property is located or (ii) an ALTA
mortgagee title insurance policy or other generally acceptable form
of policy of insurance acceptable to FNMA or FHLMC, issued by a
title insurer acceptable to FNMA or FHLMC and qualified to do
business in the jurisdiction where the related Mortgaged Property
is located, insuring, subject to the exceptions listed in paragraph
(h) above, the Company, and its successors and assigns, as to the
first priority lien of the Mortgage in the original principal
amount of the Mortgage Loan.  If the Mortgaged Property is a
condominium unit located in a state in which a title insurer will
generally issue an endorsement, then the related title insurance
policy contains an endorsement insuring the validity of the
creation of the condominium form of ownership with respect to the
project in which such unit is located.  Where required by state law
or regulation, the Mortgagor has been given the opportunity to
choose the carrier of the required mortgagee title insurance. 
Additionally, such mortgagee title insurance policy affirmatively
insures ingress and egress, and against encroachments by or upon
the Mortgaged Property or any interest therein.  The Company is the
named insured and the sole insured of such mortgagee title
insurance policy, the assignment to the Purchaser of the Company's
interest in such mortgagee title insurance policy does not require
the consent of or notification to the insurer (or if such consent
or notification is required, such consent has been received, or
such notification has been given), and such mortgagee title
insurance policy is in full force and effect and will be in force
and effect and will inure to the benefit of the Purchaser upon the
consummation of the transactions contemplated 
by this Agreement.  No claims have been made under such mortgagee
title insurance policy, and no prior holder of the Mortgage,
including the Company, has done, by act or omission, anything that
would impair the coverage of such lender's title insurance policy,
including without limitation, no unlawful fee, commission, kickback
or other unlawful compensation or value of any kind has been or
will be received, retained or realized by any attorney, firm or
other person or entity, and no such unlawful items have been
received, retained or realized by the Company;

          (m)  Mortgaged Property Undamaged; No Defaults.  No
foreclosure action is being threatened or commenced with respect to
any Mortgage Loan.  There is no proceeding pending or threatened
for the total or partial condemnation of any Mortgaged Property. 
Each Mortgaged Property is undamaged by waste, fire, earthquake or
earth movement, windstorm, flood, tornado or other casualty so as
to affect adversely the value of the Mortgaged Property as security
for the related Mortgage Loan or the use for which the premises
were intended.  There is no default, breach, violation or event of
acceleration existing under any Mortgage or the Mortgage Note and
no event which, with the passage of time or with notice and the
expiration of any grace or cure period, would constitute a default,
breach, violation or event of acceleration, and neither the Company
nor its predecessors have waived any default, breach, violation or
event of acceleration;

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

          (o)  Loan Origination.  Each Mortgage Loan was originated
by a savings and loan association, savings bank, commercial bank,
credit union, insurance company, or similar institution which is
supervised and examined by a Federal or State authority, or by a
mortgagee approved by the Secretary of Housing and Urban
Development pursuant to sections 203 and 211 of the National
Housing Act.  The documents, instruments and agreements submitted
for loan underwriting were not falsified and contain no untrue
statement of material fact or omit to state a material fact
required to be stated therein as necessary to make the information
and statements therein not misleading.  The originator of each
Mortgage Loan was in compliance with any and all applicable "doing
business" and licensing requirements in the jurisdiction in which
the related Mortgaged Property was located when such party
originated such Mortgage Loan;

          (p)  Interest Accrual.  Each mortgage loan provides for
accrual of interest on the basis of a 360-day year consisting of
twelve 30-day months.

          (q) Original Terms Unmodified.  The terms of each
Mortgage Note and Mortgage have not been impaired, waived, altered
or modified in any respect, except by a written instrument which
has been recorded, if necessary to protect the interests of the
Purchaser and which have been delivered to Purchaser (or its
designee) prior to the Closing Date.  The substance of any such
waiver, alteration or modification has been approved by the issuer
of any related Primary Mortgage Insurance Policy and the title
insurer, to the extent required by the related policy, and its
terms are reflected on the Mortgage Loan Schedule.  No Mortgagor
has been released, in whole or in part, from the obligations
imposed by the terms of the related Mortgage Note, and no Mortgaged
Property has been released, in whole or in part, from the lien of
the related Mortgage, except in connection with an assumption
agreement approved by the issuer of any related Primary Mortgage
Insurance Policy and the title insurer, to the extent required by
the related policy, and which assumption agreement is part of the
related Mortgage Loan File and the terms of which are reflected in
the Mortgage Loan Schedule;

          (r)  Location and Type of Mortgaged Property.  Each
Mortgaged Property is located in the state identified in the
Mortgage Loan Schedule and consists of a parcel of real property
with a detached single family residence erected thereon, or a two-
to four-family dwelling, or an individual condominium unit in a
low-rise condominium project, or an individual unit in a planned
unit development, provided, however, that any condominium project,
or planned unit development shall conform with the Company-s
underwriting guidelines in effect at the time that such Mortgage
Loan was originated regarding such dwellings, and no residence or
dwelling is a mobile home or a manufactured dwelling.  No portion
of any Mortgaged Property is or has been used for commercial
purposes;

          (s)  Full Disbursement of Proceeds.  Each Mortgage Loan
has been closed and the proceeds of each Mortgage Loan have been
fully disbursed and there is no requirement for future advances
thereunder, and any and all requirements as to completion of any
on-site or off-site improvement and as to disbursements of any
escrow funds therefor have been complied with.  All costs, fees and
expenses incurred in making or closing each Mortgage Loan and the
recording of the related Mortgage were paid, and the related
Mortgagor is not entitled to any refund of any amounts paid or due
under such Mortgage Note or Mortgage;

          (t)  Doing Business.  All parties that have had any
interest in any Mortgage Loan, whether as mortgagee, assignee,
pledgee or otherwise, are (or, during the period in which they held
and disposed of such interest, were) (1) in compliance with any and
all applicable licensing requirements of the laws of the state
wherein the related Mortgaged Property is located, and (2)
organized under the laws of such state, or (3) qualified to do 
business in such state, or (4) federal savings and loan
associations or national banks having principal offices in such
state, or (5) not doing business in such state;

          (u)  Location of Improvements; No Encroachments.  All
improvements located on or being part of each Mortgaged Property
lie wholly within the boundaries and building restriction lines of
such Mortgaged Property (and, if such Mortgaged Property is a
condominium unit, such improvements lie wholly within the project)
and no improvements on adjoining properties encroach upon such
property.  As of the date of origination of the Mortgage Loan, no
improvement located on or being part of the Mortgaged Property was
in violation of any applicable zoning law or regulation;

          (v)  Payment Terms.  Each Mortgage Note is payable each
month in equal monthly installments of principal and interest with
the exception of the final Monthly Payment scheduled thereunder
which may differ in a non-material amount, with interest calculated
and payable in arrears, sufficient to amortize the Mortgage Loan
fully by the stated maturity date, over an original term of not
more than thirty years from commencement of amortization, with a
principal balance at origination of no more than $1,000,000.  The
stated remaining term of each Mortgage Loan is between 36( ) and
357( ) months.

          (w)  Customary Provisions.  Each Mortgage contains
customary and enforceable provisions such as to render the rights
and remedies of the holder thereof adequate for the realization
against the related Mortgaged Property of the benefits of the
security provided thereby, including, (i) in the case of a Mortgage
designated as a deed of trust, by trustee's sale, and (ii)
otherwise by judicial foreclosure.  Upon default by a Mortgagor on
a Mortgage Loan and foreclosure on, or trustee's sale of, the
related Mortgaged Property pursuant to the proper procedures, the
holder of such Mortgage Loan will be able to deliver good and
merchantable title to the related Mortgaged Property.  There is no
homestead or other exemption available to a Mortgagor that would
interfere with the ultimate sale of the related Mortgaged Property
at a trustee's sale or the right to foreclose the Mortgage;

          (x)  Occupancy of the Mortgaged Property.  As of the date
on which each Mortgage Loan was originated, the related Mortgaged
Property was capable of being lawfully occupied under applicable
law.  All inspections, licenses and certificates required to be
made or issued with respect to all occupied portions of each
Mortgaged Property and, with respect to the use and occupancy of
the same, including but not limited to certificates of occupancy
and fire underwriting certificates, have been made or obtained from
the appropriate authorities.  Except as set forth on the Mortgage
Loan Schedule, each Mortgagor represented at the time of
origination of the related Mortgage 
Loan that such Mortgagor would occupy the related Mortgaged
Property as such Mortgagor's primary residence;

          (y)  No Additional Collateral.  Each Mortgage Note is not
and has not been secured by any collateral except the lien of the
corresponding Mortgage and the security interest of any applicable
security agreement or chattel mortgage referred to in (h) above;

          (z)  Deeds of Trust.  In the event any Mortgage
constitutes a deed of trust, a trustee, duly qualified under
applicable law to serve as such, has been properly designated and
currently so serves and is named in such Mortgage, and no fees or
expenses are or will become payable by the Company, or any assignee
or transferee thereof, to the trustee under the deed of trust,
except in connection with a trustee's sale after default by the
related Mortgagor;

          (aa) Delivery of Mortgage Documents.  Each Mortgage Note,
the related Mortgage, the related Assignment of Mortgage and any
other documents required to be delivered with respect to each
Mortgage Loan by the Company as set forth in Exhibit C-1 attached
hereto have been delivered, in accordance with Section 2.03 hereof,
to the Purchaser (or its designee).  The Company or the Servicer,
as the case may be, is in possession of a complete, true and
accurate Mortgage File with respect to each Mortgage Loan in
compliance with Exhibit B, except for such documents the originals
of which have been delivered to the Purchaser (or its designee);

          (bb) Transfer of Mortgage Loans.  Each Assignment of
Mortgage is in recordable form and is acceptable for recording
under the laws of the jurisdiction in which the related Mortgaged
Property is located;

          (cc) Due on Sale.  Each Mortgage contains an enforceable
provision (to the extent not prohibited by law) for the
acceleration of the payment of the unpaid principal balance of the
related Mortgage Loan in the event that the related Mortgaged
Property is sold or transferred without the prior written consent
of the Mortgagee thereunder;

          (dd) Buydown Provisions; No Graduated Payments or
Contingent Interests.  No more than 0( )% of the Mortgage Loans (by
Principal Balance) are Buydown Mortgage Loans.  Each Buydown
Mortgage Loan has been fully funded.  No Mortgage Loan is a
graduated payment mortgage loan and no Mortgage Loan has a shared
appreciation or other contingent interest feature;

          (ee) Consolidation of Future Advances.  None of the
Mortgage Loans contain any provisions permitting future advances
after the Cut-off Date.  Any future advances made prior to the
Cut-off Date have been consolidated with the outstanding principal
amount secured by the related Mortgage, and the secured principal
amount, as consolidated, bears a single interest rate and single
repayment term.  The lien of the Mortgage securing the consolidated
principal amount is expressly insured as having 
first lien priority by a title insurance policy, an endorsement to
the policy insuring the mortgagee's consolidated interest or by
other title evidence acceptable to FNMA and FHLMC.  In each case,
the consolidated principal amount does not exceed the original
principal amount of the Mortgage Loan;

          (ff) Collection and Origination Practices; Escrow
Deposits.  The origination and collection practices used with
respect to each Mortgage Loan have been in accordance with Accepted
Servicing Practices, and have been in all respects in compliance
with all applicable laws and regulations.  With respect to escrow
deposits and Escrow Payments, if any, all such payments are in the
possession of, or under the control of, the Company or the Servicer
and there exist no deficiencies in connection therewith for which
customary arrangements for repayment thereof have not been made. 
All Escrow Payments have been collected in full compliance with
state and federal law.  With respect to each Mortgage Loan that
provides for Escrow Payments and where Escrow Payments have been
collected, an escrow of funds is not prohibited by applicable law
and has been established in accordance with Accepted Servicing
Practices.  No escrow deposits or Escrow Payments or other charges
or payments due the Company have been capitalized under the
Mortgage or the Mortgage Note.  Any interest required to be paid
pursuant to state and local law has been properly paid and
credited;

          (gg) Appraisal.  Each Mortgage File contains an appraisal
of the related Mortgaged Property signed prior to the approval of
the related Mortgage Loan application by an appraiser who had no
direct or indirect interest in the related Mortgaged Property and
who meets the minimum qualifications of FNMA and FHLMC for
appraisers, on a form approved by FNMA or FHLMC with such riders as
have been approved by FNMA or FHLMC, as the case may be;

          (hh) Soldiers' and Sailors' Relief Act.  No Mortgagor has
notified the Company of, and the Company has no knowledge of, any
relief requested or allowed to any Mortgagor under the Soldiers'
and Sailors' Civil Relief Act of 1940;

          (ii) No Construction Loans.  No Mortgage Loan was made in
connection with facilitating the trade-in or exchange of a
Mortgaged Property;

          (jj) Adverse Conditions.  The Company knows of no
condition or event with respect to any Mortgage Loan which
reasonably could cause it to expect that such Mortgage Loan shall
become delinquent or that the value of such Mortgage Loan will
otherwise be adversely affected;

          (kk) No Release.  No Mortgage Loan requires the Mortgagee
thereunder to release any portion of the related Mortgaged Property
from the lien of the related Mortgage other than upon payment in
full of such Mortgage Loan;

          (ll) Condominiums/Planned Unit Developments.  If any
Mortgaged Property is a condominium unit or a planned unit 

development (other than a de minimis planned unit development) such
condominium or planned unit development project meets the Company-s
underwriting guidelines that were in effect at the time of
origination of the related Mortgage Loan;

          (mm) REMIC Qualification.  Each Mortgage Loan is a
"qualified mortgage" within the meaning of Section 860G of the Code
and Treas.  Reg.  ^U1.860G-2.

          (nn) No Violation of Environmental Laws.  There is no
pending action or proceeding directly involving any Mortgaged
Property of which the Company is aware in which compliance with any
environmental law, rule or regulation is an issue; and to the best
of the Company-s knowledge, nothing further remains to be done to
satisfy in full all requirements of each such law, rule or
regulation constituting a prerequisite to use and enjoyment of said
property.  

          (oo) Mortgagor.  The Mortgagor is one or more natural
persons and/or trustees for an Illinois land trust or a trustee
under a -living trust- and such -living trust- is in compliance
with FNMA.

          (pp) Servicing.  From and after the date of origination,
each Mortgage Loan has been serviced in accordance with Accepted
Servicing Practices in all respects, and the Servicer has complied
in all material respects with the provisions relative to the
servicing and administration of each Mortgage Loan as such
provisions are set forth in the Prior Servicing Agreement.

          (qq) Legal Proceedings.  No Mortgaged Property is subject
to foreclosure, litigation, bankruptcy or insolvency proceedings or
any workout or foreclosure agreement, and, to the best of the
Company-s knowledge, the filing of a bankruptcy or insolvency
proceeding that would result in such Mortgage Loan becoming subject
to bankruptcy or insolvency proceedings is not imminent.

          Section 3.04.  Remedies for Breach of Representations and
Warranties.  It is understood and agreed that the representations
and warranties set forth in Sections 3.01, 3.02, and 3.03 shall
survive the sale of the Mortgage Loans to the Purchaser and the
subsequent sale of the Mortgage Loans by the Purchaser to the
Depositor and by the Depositor to the Trustee, and the delivery of
the Mortgage Loan Documents to the Purchaser (or its designee) and
shall inure to the benefit of the Purchaser, notwithstanding any
restrictive or qualified endorsement on any Mortgage Note or
Assignment of Mortgage or the examination or failure to examine any
Mortgage File.  Upon discovery by the Company, the Servicer or the
Purchaser of a breach of any of the foregoing representations and
warranties which materially and adversely affects the value of the
Mortgage Loans or the interests of the Purchaser (or which
materially and adversely affects the interests of the Purchaser in
the related Mortgage Loan in the case of a representation and
warranty relating to a particular Mortgage Loan), the party discovering 
such breach shall give prompt written notice to the other parties.

          With respect to a breach of any representation or
warranty set forth in Sections 3.01 or 3.03, within 90 days of the
earlier of either discovery by or notice to the Company of any
breach of any such representation or warranty which materially and
adversely affects the value of the Mortgage Loans or the interests
of the Purchaser, or which materially and adversely affects the
interest of the Purchaser in the related Mortgage Loan in the case
of a representation and warranty relating to the Mortgage Loans,
the Company shall use its best efforts promptly to cure such breach
in all material respects and, if such breach cannot be cured, the
Company shall repurchase the affected Mortgage Loan at the
Repurchase Price.

          In the event that a breach shall involve any
representation or warranty set forth in Section 3.01, and such
breach cannot be cured within 60 days of the earlier of either
discovery by or notice to the Company of such breach, then, if such
breach materially and adversely affects the value of any Mortgage
Loan or the interests of the Purchaser in any Mortgage Loan, the
Company shall repurchase such affected Mortgage Loan at the
Repurchase Price.

          The Company may, within 90 days following the earlier of
discovery by or notice to the Company of any such breach of Section
3.03, at its option and subject to the provisions described below,
and provided that the Company has a Qualifying Substitute Mortgage
Loan, rather than repurchase the Mortgage Loan as provided above,
remove such Mortgage Loan (a "Deleted Mortgage Loan") and
substitute in its place one or more Qualifying Substitute Mortgage
Loans, provided that no such substitution shall be made (i) after
the two year period beginning on the Closing Date and (ii) unless
the Purchaser has received an Opinion of Counsel (at the expense of
the Company) that such substitution will not adversely affect the
status of any REMIC established pursuant to the Trust Agreement as
a REMIC or cause any such REMIC to be deemed to have engaged in a
"prohibited transaction" under the REMIC Provisions.  If the
Company has no Qualifying Substitute Mortgage Loan, it shall
repurchase the deficient Mortgage Loan.  Any repurchase of a
Mortgage Loan or Loans pursuant to the foregoing provisions of this
Section 3.04 shall be accomplished by the Company remitting to the
Servicer for deposit in the Custodial Account the amount of the
Repurchase Price for distribution to Purchaser on the next
scheduled Remittance Date, after deducting therefrom any amount
received in respect of such repurchased Mortgage Loan or Loans and
being held in the Custodial Account for future distribution which
amount shall be remitted to the Company.

          At the time of repurchase or substitution, the Purchaser
and the Company shall arrange for the reassignment of 
the Deleted Mortgage Loan to the Company and the delivery to the
Company of any documents held by the Purchaser relating to the
Deleted Mortgage Loan.  In the event of a repurchase or
substitution, the Company shall, simultaneously with such
reassignment, give written notice to the Purchaser and the Servicer
that such repurchase or substitution has taken place, amend the
Mortgage Loan Schedule to reflect the withdrawal of the Deleted
Mortgage Loan from this Agreement, and, in the case of
substitution, identify one or more Qualifying Substitute Mortgage
Loans and amend the Mortgage Loan Schedule to reflect the addition
of such Qualifying Substitute Mortgage Loan to this Agreement.  In
connection with any such substitution, the Company shall be deemed
to have made as to such Qualifying Substitute Mortgage Loan the
representations and warranties set forth in this Agreement except
that all such representations and warranties set forth in this
Agreement with respect to each Mortgage Loan shall be deemed made
as to such Qualifying Substitute Mortgage Loan as of the date of
such substitution.  The Company shall effect such substitution by
delivering to the Purchaser for such Qualifying Substitute Mortgage
Loan the documents required by the Trust Agreement, with the
Mortgage Note endorsed as required by the Trust Agreement.  No
substitution will be made in any calendar month after the
Determination Date for such month.  The Company shall remit to the
Servicer for deposit in the Custodial Account the Monthly Payment
due on such Qualifying Substitute Mortgage Loan or Loans in the
month following the date of such substitution.  Monthly Payments
due with respect to Qualifying Substitute Mortgage Loans in the
month of substitution less the related Servicing Fee shall be
remitted to the Company by the Servicer.  For the month of
substitution, distributions to Purchaser shall include the Monthly
Payment due on any Deleted Mortgage Loan in the month of
substitution, and the Company shall thereafter be entitled to
retain all amounts subsequently received by the Company in respect
of such Deleted Mortgage Loan.

          For any month in which the Company substitutes a
Qualifying Substitute Mortgage Loan for a Deleted Mortgage Loan,
the Company shall determine the amount (if any) by which the
aggregate principal balance of all Qualifying Substitute Mortgage
Loans as of the date of substitution is less than the aggregate
Principal Balance of all Deleted Mortgage Loans (after application
of scheduled principal payments due in the month of substitution). 
The amount of such shortfall shall be remitted by the Company to
the Servicer for deposit in the Custodial Account at the time of
such substitution.

          In addition to such repurchase or substitution
obligation, the Company shall promptly reimburse the Purchaser for
any expenses reasonably incurred by the Purchaser in enforcing its
remedies hereunder in connection with any breach by the Company of
any representation or warranty set forth in this 
Agreement.  It is understood and agreed that the obligations of the
Company set forth in this Section 3.04 to cure, substitute for or
repurchase a defective Mortgage Loan and to reimburse the Purchaser
as provided in this Section 3.04 constitute the sole remedies of
the Purchaser respecting a breach of the foregoing representations
and warranties.

          Any cause of action against the Company relating to or
arising out of the breach of any representations and warranties
made in Sections 3.01 and 3.03 shall accrue as to any Mortgage Loan
upon failure by the Company to cure such breach or repurchase such
Mortgage Loan as specified above.

          With respect to a breach of any representation or
warranty set forth in Section 3.02, the Servicer shall indemnify
the Purchaser and hold it harmless against any losses, damages,
penalties, fines, forfeitures, reasonable and necessary legal fees
and related costs, judgments, and other cost and expenses resulting
from any claim, demand, defense or assertion based on or grounded
upon, or resulting from, a breach of the Servicer representations
and warranties contained in Section 3.02 of this Agreement.  


				ARTICLE IV

		ADMINISTRATION AND SERVICING OF MORTGAGE LOANS

          Section 4.01.  Servicer to Act as Servicer.  The
Servicer, as an independent contractor, shall service and
administer the Mortgage Loans and shall have full power and
authority, acting alone or through a Subservicer, to do, or cause
to be done, any and all things in connection with such servicing
and administration which the Servicer may deem necessary or
desirable, consistent with the terms of this Agreement and with
Accepted Servicing Practices.

          Consistent with the terms of this Agreement, the Servicer
may waive any late payment charge, assumption fee or other fee that
may be collected in the ordinary course of servicing the Mortgage
Loans.  The Servicer shall not make any future advances to any
obligor under any Mortgage Loan and (unless the Mortgagor is in
default with respect to the Mortgage Loan or such default is, in
the judgment of the Servicer, imminent) the Servicer shall not
permit any modification of any material term of any Mortgage Loan,
including any modification that would change the Mortgage Interest
Rate, defer or forgive the payment of principal or interest, reduce
or increase the outstanding principal balance (except for actual
payments of principal) or change the final maturity date on such
Mortgage Loan.  In the event of any such modification which permits
the deferral of interest or principal payments on any Mortgage
Loan, the Servicer shall, on the Business Day immediately preceding
the Remittance Date in any month in which any such principal or
interest payment has been deferred, make a Monthly Advance in
accordance with Section 5.03, in an amount equal to the difference
between (a) such month's principal and one month's 
interest at the Remittance Rate on the unpaid principal balance of
such Mortgage Loan and (b) the amount paid by the Mortgagor.  The
Servicer shall be entitled to reimbursement for such advances to
the same extent as for all other advances made pursuant to Section
5.03.  Without limiting the generality of the foregoing, the
Servicer shall continue, and is hereby authorized and empowered, to
execute and deliver on behalf of itself and the Purchaser, all
instruments of satisfaction or cancellation, or of partial or full
release, discharge and all other comparable instruments, with
respect to the Mortgage Loans and with respect to the Mortgaged
Properties.  Upon the request of the Servicer, the Purchaser shall
furnish the Servicer with any powers of attorney and other
documents necessary or appropriate to enable the Servicer to carry
out its servicing and administrative duties under this Agreement.

          In servicing and administering the Mortgage Loans, the
Servicer shall employ procedures (including collection procedures)
and exercise the same care that it customarily employs and
exercises in servicing and administering mortgage loans for its own
account, giving due consideration to Accepted Servicing Practices
where such practices do not conflict with the requirements of this
Agreement.

          The Mortgage Loans may be subserviced by the Subservicer
in accordance with the servicing provisions of this Agreement on
behalf of the Servicer, provided that the Subservicer is a
FNMA-approved lender or a FHLMC seller/servicer in good standing,
and no event has occurred, including but not limited to a change in
insurance coverage, which would make it unable to comply with the
eligibility requirements for lenders imposed by FNMA or for
seller/servicers imposed by FHLMC, or which would require
notification to FNMA or FHLMC.  The Servicer may perform any of its
servicing responsibilities hereunder or may cause the Subservicer
to perform any such servicing responsibilities on its behalf, but
the use by the Servicer of the Subservicer shall not release the
Servicer from any of its obligations hereunder and the Servicer
shall remain responsible hereunder for all acts and omissions of
the Subservicer as fully as if such acts and omissions were those
of the Servicer.  Any monies received by the Subservicer in respect
of any Mortgage Loan shall be deemed to have been received by the
Servicer whether or not actually received by it.  The Servicer
shall pay all fees and expenses of the Subservicer from its own
funds, and the Subservicer's fee shall not exceed the Servicing
Fee.

          References in this Agreement to performance by the
Servicer of its servicing responsibilities hereunder shall be
deemed to include the Subservicer acting on behalf of the Servicer.

          At the cost and expense of the Servicer, without any
right of reimbursement from the Custodial Account, the Servicer
shall be entitled to terminate the rights and responsibilities of 
the Subservicer and arrange for any servicing responsibilities to
be performed by a successor Subservicer meeting the requirements in
the second preceding paragraph and approved by the Purchaser in
writing (which approval shall not be unreasonably withheld),
provided, however, that nothing contained herein shall be deemed to
prevent or prohibit the Servicer, at the Servicer's option, from
electing to service the related Mortgage Loans itself.  In the
event that the Servicer's responsibilities and duties under this
Agreement are terminated pursuant to Section 8.04, 9.01 or 10.01,
the Servicer shall at its own cost and expense terminate the rights
and responsibilities of the Subservicer as soon as is reasonably
possible.  The Servicer shall pay all fees, expenses or penalties
necessary in order to terminate the rights and responsibilities of
the Subservicer from the Servicer's own funds without reimbursement
from the Purchaser.

          The Servicer shall be entitled to enter into an agreement
with the Subservicer for indemnification of the Servicer by the
Subservicer and nothing contained in this Agreement shall be deemed
to limit or modify such indemnification.

          Any Subservicing Agreement and any other transactions or
services relating to the Mortgage Loans involving the Subservicer
shall be deemed to be between the Subservicer and Servicer alone,
and the Purchaser shall have no obligations, duties or liabilities
with respect to the Subservicer including no obligation, duty or
liability of Purchaser to pay the Subservicer's fees and expenses. 
For purposes of distributions and advances by the Servicer pursuant
to this Agreement, the Servicer shall be deemed to have received a
payment or other recovery in respect of a Mortgage Loan when the
Subservicer has received such payment or recovery.

          Section 4.02.  Liquidation of Mortgage Loans.  In the
event that any payment due under any Mortgage Loan and not deferred
pursuant to Section 4.01 is not paid when the same becomes due and
payable, or in the event the Mortgagor fails to perform any other
covenant or obligation under the Mortgage Loan and such failure
continues beyond any applicable grace period, the Servicer shall
take such action as (1) the Servicer would take under similar
circumstances with respect to a similar mortgage loan held for its
own account for investment, (2) shall be consistent with Accepted
Servicing Practices, and (3) is consistent with any related Primary
Mortgage Insurance Policy.

          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 such
hazardous or toxic substances or wastes identified as such pursuant
to any local, state or federal environmental law, rule or
regulation, or if the Purchaser otherwise requests an environmental
inspection, an inspection of such Mortgaged Property shall be conducted  
by a qualified inspector.  Upon completion of such inspection, the Servicer
shall promptly provide the Purchaser with a written report of such 
environmental inspection.

          In the event that the environmental inspection report
indicates that the Mortgaged Property is contaminated by hazardous
or toxic substances or wastes, the Servicer shall not proceed with
foreclosure or acceptance of a deed in lieu of foreclosure, and the
Servicer shall be reimbursed for all Servicing Advances made with
respect to the related Mortgaged Property from the Custodial
Account pursuant to Section 4.05 hereof.

          Section 4.03.       Collection of Mortgage Loan Payments. 
Continuously from the date hereof until the principal and interest
on all Mortgage Loans are paid in full, the Servicer shall proceed
diligently to collect all payments due under each of the Mortgage
Loans when the same shall become due and payable and shall
ascertain and estimate Escrow Payments and all other charges that
will become due and payable with respect to the Mortgage Loan and
the Mortgaged Property consistent with Accepted Servicing
Practices, to the end that the installments payable by the
Mortgagors will be sufficient to pay such charges as and when they
become due and payable.

          Section 4.04.  Establishment of and Deposits to Custodial
Account.  The Servicer shall segregate and hold all funds collected
and received pursuant to a Mortgage Loan separate and apart from
any of its own funds and general assets and shall establish and
maintain one or more Custodial Accounts, in the form of time
deposit or demand accounts, titled "Fleet Mortgage Corp., in trust
for Lehman Capital, A Division of Lehman Brothers Holdings Inc.,"
or such other designation as the Purchaser may direct.  The
Custodial Account shall be an Eligible Account.  Any funds
deposited in the Custodial Account may be invested in Eligible
Investments.  Funds deposited in the Custodial Account may be
withdrawn by the Servicer in accordance with Section 4.05.  The
creation of any Custodial Account shall be evidenced by a
certification substantially in the form of Exhibit D-1 hereto, in
the case of an account established with the Servicer or an
affiliate thereof, or by a letter agreement substantially in the
form of Exhibit D-2 hereto, in the case of an account held by a
depository other than the Servicer or an affiliate thereof.  A copy
of such certification or letter agreement shall be furnished to the
Purchaser and, upon request, to any subsequent Purchaser.

          Funds in a Custodial Account may be invested in Eligible
Investments which shall mature not later than the earlier of the
Business Day immediately preceding the next succeeding Remittance
Date, and such Eligible Investments shall not be sold or disposed
of prior to their maturity.  All income and gain realized from any
investment shall be for the benefit of the Servicer and shall be
subject to its withdrawal or order from 

time to time.  The amount of any losses incurred in respect of any
such investments shall be deposited in the related Custodial
Account by the Servicer out of its own funds immediately as such
loss is realized.

          The Servicer shall deposit in the Custodial Account on a
daily basis, as received, and retain therein, the following
collections received by the Servicer and payments made by the
Servicer after the Cut-off Date, other than payments of principal
and interest due on or before the Cut-off Date:

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

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

          (iii)     all Liquidation Proceeds;

          (iv) all Insurance Proceeds including amounts required to
be deposited pursuant to Section 4.10 (other than proceeds to be
held in the Escrow Account and applied to the restoration or repair
of the Mortgaged Property or released to the Mortgagor in
accordance with Section 4.14) and Section 4.11;

          (v)   all Condemnation Proceeds which are not applied to
the restoration or repair of the Mortgaged Property;

          (vi) any amount (without duplication) required to be
deposited in the Custodial Account pursuant to Sections 4.01, 4.16,
5.03, 6.01 or 6.02;

          (vii)     any amounts received by the Servicer payable in
connection with the repurchase of any Mortgage Loan pursuant to
Section 3.04 and all amounts received by the Servicer which are
required to be deposited by the Servicer in connection with a
shortfall in principal amount of any Qualifying Substitute Mortgage
Loan pursuant to Section 3.04;

          (viii)    with respect to each Principal Prepayment
received during the immediately preceding Prepayment Period, an
amount (to be paid by the Servicer out of its funds as provided in
Section 6.03 hereof) which, when added to all amounts allocable to
interest received in connection with such Principal Prepayment,
equals one month's interest on the amount of principal so prepaid
at the Remittance Rate, the aggregate of such payments by the
Servicer for any month not to exceed the aggregate of the
Servicer's Servicing Fees for such month;

          (ix) any amounts required to be deposited by the Servicer
into the Custodial Account pursuant to Section 4.11 in connection
with the deductible clause in any blanket hazard insurance policy;
and

          (x)  any amounts received with respect to or related to
any REO Property and all REO Disposition Proceeds pursuant to
Section 4.16.

          The foregoing requirements for deposit into the Custodial
Account shall be exclusive, it being understood and agreed that,
without limiting the generality of the foregoing, payments in the
nature of late payment charges and assumption 
fees, need not be deposited by the Servicer into the Custodial
Account.  Any interest paid on funds deposited in the Custodial
Account by the depository institution shall accrue to the benefit
of the Servicer and the Servicer shall be entitled to retain and
withdraw such interest from the Custodial Account pursuant to
Section 4.05.

          Section 4.05.  Permitted Withdrawals From Custodial
Account.  The Servicer shall, from time to time, withdraw funds
from the Custodial Account for the following purposes:

          (i)  to make payments to the Purchaser in the amounts and
in the manner provided for in Section 5.01;

          (ii) to reimburse itself for Monthly Advances of the
Servicer's funds made pursuant to Section 5.03, the Servicer's
right to reimburse itself pursuant to this subclause (ii) being
limited to amounts received on the related Mortgage Loan which
represent late payments of principal and/or interest respecting
which any such advance was made, related Liquidation Proceeds,
Insurance Proceeds, Condemnation Proceeds, REO Property, and such
other amounts as may be collected by the Servicer from the
Mortgagor or otherwise relating to such Mortgage Loan, it being
understood that, in the case of any such reimbursement, the
Servicer's right thereto shall be prior to the rights of Purchaser,
except that, where the Servicer is required to repurchase a
Mortgage Loan pursuant to Section 6.02, the Servicer's right to
such reimbursement shall be subsequent to the payment to the
Purchaser of the Repurchase Price pursuant to such sections and all
other amounts required to be paid to the Purchaser with respect to
such Mortgage Loan;

          (iii)      to reimburse itself for unreimbursed Servicing
Advances, and for any unpaid Servicing Fees, the Servicer's right
to reimburse itself pursuant to this subclause (iii) with respect
to any Mortgage Loan being limited to related Liquidation Proceeds,
Condemnation Proceeds, Insurance Proceeds, REO Disposition Proceeds
and other amounts received in respect of the related REO Property,
and such other amounts as may be collected by the Servicer from the
Mortgagor or otherwise relating to the Mortgage Loan, it being
understood that, in the case of any such reimbursement, the
Servicer's right thereto shall be prior to the rights of the
Purchaser except where the Servicer is required to repurchase a
Mortgage Loan pursuant to Section 6.02, in which case the
Servicer's right to such reimbursement shall be subsequent to the
payment to the Purchaser of the Repurchase Price pursuant to such
sections and all other amounts required to be paid to the Purchaser
with respect to such Mortgage Loan;

          (iv) to reimburse itself for any Nonrecoverable Advance; 

          (v)  to pay itself investment earnings on funds deposited
in the Custodial Account;

          (vi) to reimburse itself for expenses incurred and
reimbursable to it pursuant to Section 8.01 or Section 8.03;

          (vii)     to pay any amount required to be paid pursuant
to Section 4.16 related to any REO Property (including recordation
expenses incurred in connection with a foreclosure proceeding and
the reasonable costs of obtaining any Opinion of Counsel described
in Section 4.16), it being understood that in the case of any such
expenditure or withdrawal related to a particular REO Property, the
amount of such expenditure or withdrawal from the Custodial Account
shall be limited to amounts on deposit in the Custodial Account
with respect to the related REO Property;

          (viii)    to withdraw funds deposited in error in the
Custodial Account; and

          (ix) to clear and terminate the Custodial Account upon
the termination of this Agreement.

          Section 4.06.  Establishment of and Deposits to Escrow
Account.  The Servicer shall segregate and hold all funds collected
and received pursuant to a Mortgage Loan constituting Escrow
Payments separate and apart from any of its own funds and general
assets and shall establish and maintain one or more Escrow
Accounts, in the form of time deposit or demand accounts, titled,
"Fleet Mortgage Corp., in trust for Lehman Capital, A Division of
Lehman Brothers Holdings Inc." The Escrow Accounts shall be
Eligible Accounts.  Funds deposited in the Escrow Account may be
drawn on by the Servicer in accordance with Section 4.07.  The
creation of any Escrow Account shall be evidenced by a
certification substantially in the form of Exhibit E-1 hereto, in
the case of an account established with the Servicer, or by a
letter agreement substantially in the form of Exhibit E-2 hereto,
in the case of an account held by a depository other than the
Servicer.  A copy of such certification or letter, as applicable,
shall be furnished to the Purchaser upon request.

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

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

          (ii) all amounts representing Insurance Proceeds or
Condemnation Proceeds which are to be applied to the restoration or
repair of any Mortgaged Property pursuant to Section 4.14.

          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 4.07.  The Servicer shall be
entitled to retain any interest paid on funds deposited in the
Escrow Account by the depository institution, other than interest
on escrowed funds required by law to be paid to the Mortgagor.  To
the extent required by law, the 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 4.07.  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 items constituting
Escrow Payments for the related Mortgage;

          (ii) to reimburse the Servicer for any Servicing Advances
made by the Servicer pursuant to Section 4.08 with respect to a
related Mortgage Loan, but only from amounts received on the
related Mortgage Loan which represent late collections of Escrow
Payments thereunder;

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

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

          (v)  for application to restoration or repair of the
Mortgaged Property in accordance with the procedures outlined in
Section 4.14;

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

          (vii)     for application of Buydown Funds in accordance
with the terms of any Buydown Mortgage Loan;

          (viii)    to withdraw funds deposited in error in the
Escrow Account; and

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

          Section 4.08.  Payment of Taxes, Insurance and Other
Charges.  With respect to each Mortgage Loan, the Servicer shall
maintain accurate records reflecting the status of any ground
rents, taxes, assessments, water rates, sewer rents, and other
charges which are or may become a lien upon the Mortgaged Property
and the status of the Private Mortgage Insurance Policy premium and
fire, flood and hazard insurance coverage and shall obtain, from
time to time, all bills for the payment of such charges (including
renewal premiums) and shall effect payment thereof prior to the
applicable penalty or termination date, employing for such purpose
deposits of the Mortgagor in the Escrow Account which shall have
been estimated and accumulated by the Servicer in amounts
sufficient for such purposes, as allowed under the terms of the
Mortgage or applicable law.  To the extent that a Mortgage does not
provide for Escrow Payments, the Servicer shall make a Servicing
Advance from its own funds to effect such payment upon notice that
payment of such amounts is due and unpaid.

          Section 4.09.  Protection of Accounts.  The Servicer may
transfer the Custodial Account or the Escrow Account to a different
Eligible Account from time to time.

          Section 4.10.  Maintenance of Hazard Insurance.  The
Servicer shall cause to be maintained for each Mortgage Loan hazard
insurance such that all buildings upon the Mortgaged Property are
insured by an insurer that satisfies the requirements of FNMA or
FHLMC against loss by fire, hazards of extended coverage and such
other hazards as are customary in the area where the Mortgaged
Property is located, in an amount that is not less than the
replacement value of the improvements securing such Mortgage Loan
or the unpaid principal balance of such Mortgage Loan, whichever is
less.

          If upon origination of the Mortgage Loan, the related
Mortgaged Property was located in an area identified in the Federal
Register by the Flood Emergency Management Agency as having special
flood hazards (and such flood insurance has been made available
under the National Flood Insurance Program) a flood insurance
policy meeting the requirements of the current guidelines of the
federal Flood Insurance Administration is in effect with a
generally acceptable insurance carrier that satisfies the
requirements of FNMA or FHLMC in an amount representing coverage
equal to the corresponding amount required by FNMA as set forth in
the FNMA Mortgage-Backed Securities Selling and Servicing Guide or
by FHLMC as set forth in the FHLMC Sellers' and Servicers' Guide.

          If a Mortgage is secured by a unit in a condominium, the
Servicer shall verify that the coverage required of the owner's
association, including hazard, flood, liability, and fidelity
coverage, is being maintained in accordance with then current FNMA
or FHLMC requirements, and secure from the owner's association its
agreement to notify the Servicer promptly of any change in the
insurance coverage or of any condemnation or casualty loss that may
have a material effect on the value of the property as security.

          All policies required hereunder shall name the Servicer
as loss payee and shall be endorsed with standard mortgagee
clauses, which shall provide for at least 30 days prior written
notice of any cancellation, reduction in amount or material change
in coverage.

          The Servicer shall not accept any such insurance policies
from insurance companies unless such companies satisfy the
requirements of FNMA or FHLMC and are licensed to do business in
the jurisdiction in which the Mortgaged Property is located.  The
Servicer shall determine that such policies provide sufficient risk
coverage and amounts, that they insure the property owner, and that
they properly describe the property address.  The Servicer shall
furnish to the Mortgagor a formal notice of expiration of any such
insurance in sufficient time for the Mortgagor to arrange for renewal 
coverage by the expiration date.

          Pursuant to Section 4.04, any amounts collected by the
Servicer under any such policies (other than amounts to be
deposited in the Escrow Account and applied to the restoration or
repair of the related Mortgaged Property, or property acquired in
liquidation of the Mortgage Loan, or to be released to the
Mortgagor in accordance with the terms of the related Mortgage
Note, in accordance with the Servicer's normal servicing procedures
as specified in Section 4.14) shall be deposited in the Custodial
Account subject to withdrawal pursuant to Section 4.05.

          Section 4.11.  Maintenance of Mortgage Impairment
Insurance.  In the event that the Servicer shall obtain and
maintain a blanket policy insuring against losses arising from fire
and hazards covered under extended coverage on all of the Mortgage
Loans, then, to the extent such policy provides coverage in an
amount equal to the amount required pursuant to Section 4.10 and
otherwise complies with all other requirements of Section 4.10, it
shall conclusively be deemed to have satisfied its obligations as
set forth in Section 4.10.  Any amounts collected by the Servicer
under any such policy relating to a Mortgage Loan shall be
deposited in the Custodial Account subject to withdrawal pursuant
to Section 4.05.  Such policy may contain a deductible clause, in
which case, in the event that there shall not have been maintained
on the related Mortgaged Property a policy complying with Section
4.10, and there shall have been a loss which would have been
covered by such policy, the Servicer shall deposit in the Custodial
Account at the time of such loss the amount not otherwise payable
under the blanket policy because of such deductible clause, such
amount to be deposited from the Servicer's funds, without
reimbursement therefor.  Upon request of the Purchaser, the
Servicer shall cause to be delivered to the Purchaser a certified
true copy of such policy and a statement from the insurer
thereunder that such policy shall in no event be terminated or
materially modified without 30 days' prior written notice to such
Purchaser.

          Section 4.12.  Maintenance of Fidelity Bond and Errors
and Omissions Insurance.  The Servicer shall maintain, at its own
expense, a blanket Fidelity Bond and an Errors and Omissions
Insurance Policy, with broad coverage on all officers, employees or
other persons acting in any capacity requiring such persons to
handle funds, money, documents or papers relating to the Mortgage
Loans ("Servicer Employees").  Any such Fidelity Bond and Errors
and Omissions Insurance Policy shall be in the form of the Mortgage
Banker's Blanket Bond and shall protect and insure the Servicer
against losses, including forgery, theft, embezzlement, fraud,
errors and omissions and negligent acts of such Servicer Employees. 
Such Fidelity Bond and Errors and Omissions Insurance Policy also
shall protect and insure the Servicer against losses 
in connection with the release or satisfaction of a Mortgage Loan
without having obtained payment in full of the indebtedness secured
thereby.  No provision of this Section 4.12 requiring such Fidelity
Bond and Errors and Omissions Insurance Policy shall diminish or
relieve the Servicer from its duties and obligations as set forth
in this Agreement.  The minimum coverage under any such bond and
insurance policy shall be at least equal to the corresponding
amounts that the Servicer is required to carry pursuant to the
Servicer-s agreement with FNMA or FHLMC.  Upon the request of the
Purchaser, the Servicer shall cause to be delivered to the
Purchaser a certified true copy of such fidelity bond and insurance
policy and a statement from the surety and the insurer that such
fidelity bond and insurance policy shall in no event be terminated
or materially modified without 30 days' prior written notice to the
Purchaser.

          Section 4.13.  Inspections.  Within 60 days after a
Mortgagor fails to make a Monthly Payment which failure is not
cured the Servicer shall inspect the Mortgaged Property and shall
conduct subsequent inspections in accordance with Accepted
Servicing Practices or as may be required by the primary mortgage
guaranty insurer.  The Servicer shall keep a record of each such
inspection.

          Section 4.14.  Restoration of Mortgaged Property.  The
Servicer need not obtain the approval of the Purchaser prior to
releasing any Insurance Proceeds or Condemnation Proceeds to the
Mortgagor to be applied to the restoration or repair of the
Mortgaged Property if such release is in accordance with Accepted
Servicing Practices and the terms of the related Mortgage Note.  At
a minimum, the Servicer shall comply with the following conditions
in connection with any such release of Insurance Proceeds or
Condemnation Proceeds:

          (i)  the Servicer shall receive satisfactory independent
verification of completion of repairs and issuance of any required
approvals with respect thereto;

          (ii) the Servicer shall take all steps necessary to
preserve the priority of the lien of the Mortgage, including, but
not limited to requiring waivers with respect to mechanics' and
materialmen's liens; and

          (iii)     pending repairs or restoration, the Servicer
shall place the Insurance Proceeds or Condemnation Proceeds in the
Escrow Account.

          If the Purchaser is named as an additional loss payee,
the Servicer is hereby empowered to endorse any loss draft issued
in respect of such a claim in the name of the Purchaser.

          Section 4.15.  Maintenance of Primary Mortgage Insurance;
Claims.  Except for the Mortgage Loans identified on Exhibit I
attached hereto, each Mortgage Loan with a LTV at origination in
excess of 80%, the Servicer shall, without any cost to the
Purchaser, maintain or cause the Mortgagor to maintain in full
force and effect a Primary Mortgage Insurance Policy issued by a 
mortgage insurance company acceptable to FNMA or FHLMC.

          The Servicer shall pay or cause the Mortgagor to pay the
premium thereon on a timely basis, until (a) the related Mortgage
Loan is satisfied, (b) the following conditions are met: the
Servicer has received a written request to cancel the related
Primary Mortgage Insurance Policy and such cancellation is
consistent with Accepted Servicing Practices, which, at a minimum,
shall include the following conditions: (1) the related Mortgage
Loan is current, (2) the related Mortgage Loan has not been more
than 30 days delinquent in the 12-month period that precedes the
request, and (3) the Mortgagor obtains at his or her cost, a new
appraisal that indicates that the outstanding principal balance of
the related Mortgage Loan is below 80% of the current appraised
value of the Mortgaged Property, or (c) such time and on such
conditions as applicable law requires that the Primary Mortgage
Insurance Policy be canceled.  In the event that such Primary
Mortgage Insurance Policy shall be terminated, the Servicer shall
obtain from another Qualified Insurer a comparable replacement
policy, with a total coverage equal to the remaining coverage of
such terminated Primary Mortgage Insurance Policy.  If the insurer
shall cease to be a Qualified Insurer, the Servicer shall determine
whether recoveries under the Primary Mortgage Insurance Policy are
jeopardized for reasons related to the financial condition of such
insurer, it being understood that the Servicer shall in no event
have any responsibility or liability for any failure to recover
under the Primary Mortgage Insurance Policy for such reason.  If
the Servicer determines that recoveries are so jeopardized, it
shall notify the Purchaser and the Mortgagor, if required, and
obtain from another Qualified Insurer a replacement insurance
policy.  The Servicer shall not take any action which would result
in noncoverage under any applicable Primary Mortgage Insurance
Policy of any loss which, but for the actions of the Servicer would
have been covered thereunder.  In connection with any assumption or
substitution agreement entered into or to be entered into pursuant
to Section 6.01, the Servicer shall promptly notify the insurer
under the related Primary Mortgage Insurance Policy, if any, of
such assumption or substitution of liability in accordance with the
terms of such Primary Mortgage Insurance Policy and shall take all
actions which may be required by such insurer as a condition to the
continuation of coverage under such Primary Mortgage Insurance
Policy.  If such Primary Mortgage Insurance Policy is terminated as
a result of such assumption or substitution of liability, the
Servicer shall obtain a replacement Primary Mortgage Insurance
Policy as provided above.

          In connection with its activities as servicer, the
Servicer agrees to prepare and present, on behalf of itself and the
Purchaser, claims to the insurer under any Primary Mortgage
Insurance Policy in a timely fashion in accordance with the terms 
of such Primary Mortgage Insurance Policy and, in this regard, to
take such action as shall be necessary to permit recovery under any
Primary Mortgage Insurance Policy respecting a defaulted Mortgage
Loan.  Pursuant to Section 4.04, any amounts collected by the
Servicer under any Primary Mortgage Insurance Policy shall be
deposited in the Custodial Account, subject to withdrawal pursuant
to Section 4.05.

          Section 4.16.  Title Management and Disposition of REO
Property.  In the event that title to any Mortgaged Property is
acquired in foreclosure or by deed in lieu of foreclosure, the deed
or certificate of sale shall be taken in the name of the Purchaser,
or in the event the Purchaser is not authorized or permitted to
hold title to real property in the state where the REO Property is
located, or would be adversely affected under the "doing business"
or tax laws of such state by so holding title, the deed or
certificate of sale shall be taken in the name of such Person or
Persons as shall be consistent with an Opinion of Counsel obtained
by the Servicer from any attorney duly licensed to practice law in
the state where the REO Property is located.  The Person or Persons
holding such title other than the Purchaser shall acknowledge in
writing that such title is being held as nominee for the Purchaser.

          The Servicer shall manage, conserve, protect and operate
each REO Property for the Purchaser 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 accordance with Accepted Servicing
Practices.  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 Purchaser.

          The Servicer shall dispose of any REO Property as soon as
possible and shall sell such REO Property in any event within two
years after title has been taken to such REO Property, unless (i)
the Purchaser shall have been supplied with an Opinion of Counsel
to the effect that the holding by the Trust of such Mortgaged
Property subsequent to such two-year period (and specifying the
period beyond such two-year period for which the Mortgaged Property
may be held) will not result in the imposition of taxes on
"prohibited transactions" of the Trust as defined in section 860F
of the Code, or cause the related REMIC to fail to qualify as a
REMIC, in which case the Trust may continue to hold such Mortgaged
Property (subject to any conditions contained in such Opinion of
Counsel), or (ii) the Purchaser (at the Servicer's expense) or the
Servicer shall have applied for, prior to the expiration of such
two-year period, an extension of such two-year period in the manner
contemplated by section 856(e)(3) of the Code, in which case the 
two-year period shall be extended by the applicable period.  If a 
period longer than two years is permitted under the foregoing sentence
and is necessary to sell any REO Property, (i) the Servicer shall report
monthly to the Purchaser as to the progress being made in selling such 
REO Property and (ii) if, with the written consent of the Purchaser, a
purchase money mortgage is taken in connection with such sale, such
purchase money mortgage shall name the Servicer as mortgagee, and
such purchase money mortgage shall not be held pursuant to this
Agreement, but instead a separate participation agreement between
the Servicer and Purchaser shall be entered into with respect to
such purchase money mortgage.

          Notwithstanding any other provision of this Agreement, no
Mortgaged Property held by a REMIC shall be rented (or allowed to
continue to be rented) or otherwise used for the production of
income by or on behalf of the Trust or sold in such a manner or
pursuant to any terms that would (i) cause such Mortgaged Property
to fail to qualify at any time as "foreclosure property" within the
meaning of section 860G(a)(8) of the Code, (ii) subject the Trust
to the imposition of any federal or state income taxes on "net
income from foreclosure property" with respect to such Mortgaged
Property within the meaning of section 860G(c) of the Code, or
(iii) cause the sale of such Mortgaged Property to result in the
receipt by the Trust of any income from non-permitted assets as
described in section 860F(a)(2)(B) of the Code, unless the Servicer
has agreed to indemnify and hold harmless the Trust with respect to
the imposition of any such taxes.

          The Servicer shall also maintain on each REO Property
fire and hazard insurance with extended coverage in an 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 disposition of REO Property shall be carried out by
the Servicer.  The Servicer shall promptly notify the Purchaser,
for approval, of any bonafide, commercially reasonable offer it
receives for an REO Property.  If the Purchaser does not object to
such offer within ten (10) days after written receipt thereof, then
the Purchaser shall be deemed to have approved such offer.  The
proceeds of sale of the REO Property shall be promptly deposited in
the Custodial Account.  As soon as practical thereafter the
expenses of such sale shall be paid and the Servicer shall
reimburse itself for any related unreimbursed Servicing Advances,
unpaid Servicing Fees and unreimbursed Monthly Advances made
pursuant to Section 5.03, and on the Remittance Date immediately
following the Prepayment Period in which such sale proceeds are
received the net cash proceeds of such sale remaining in the Custodial 
Account shall be distributed to the Purchaser.

          The Servicer shall reimburse itself from the Custodial
Account, pursuant to the provisions of Section 4.05, funds
necessary for the proper operation, management and maintenance of
each REO Property, including the cost of maintaining any hazard
insurance pursuant to Section 4.10 and the fees of any managing
agent of the Servicer or the Servicer itself.  The REO management
fee shall be an amount that is reasonable and customary in the area
where the Mortgaged Property is located.  The net cash flow from
the REO Property (which shall equal the revenues from such REO
Property net of the expenses described in this Section 4.16 and of
any reserves reasonably required from time to time to be maintained
to satisfy anticipated liabilities for such expenses) shall be
deposited in the Custodial Account pursuant to Section 4.04.

          Section 4.17.  Real Estate Owned Reports.  Together with
the statement furnished pursuant to Section 5.02, the Servicer
shall furnish to the Purchaser on or before the Remittance Date
each month a statement with respect to any REO Property covering
the operation of such REO Property for the previous month and the
Servicer's efforts in connection with the sale of such REO Property
and any rental of such REO Property incidental to the sale thereof
for the previous month.  That statement shall be accompanied by
such other information as the Purchaser shall reasonably request. 
The reasonable and documented out-of-pocket cost of providing such
additional information shall be borne by the Purchaser.

          Section 4.18.  Liquidation Reports.  Upon the foreclosure
sale of any Mortgaged Property or the acquisition thereof by the
Purchaser pursuant to a deed in lieu of foreclosure, the Servicer
shall submit to the Purchaser a liquidation report with respect to
such Mortgaged Property.

          Section 4.19.  Reports of Foreclosures and Abandonments
of Mortgaged Property.  Following the foreclosure sale or
abandonment of any Mortgaged Property, the Servicer shall report
such foreclosure or abandonment as required pursuant to Section
6050J of the Code.


				ARTICLE V

			PAYMENTS TO PURCHASER

          Section 5.01.  Remittances.  On each Remittance Date the
Servicer shall remit by wire transfer of immediately available
funds to the Purchaser the sum of (a) all amounts deposited in the
Custodial Account as of the close of business on the Determination
Date (net of charges against or withdrawals from the Custodial
Account pursuant to Section 4.05), and (b) all amounts, if any,
which the Servicer is obligated to deposit into the Custodial
Account pursuant to Section 5.03, but not including (i) any amounts
attributable to Principal Prepayments received after the
immediately preceding Prepayment Period, (ii) any 
Liquidation Proceeds and Insurance Proceeds received after the
immediately preceding Prepayment Period, and (iii) any amounts
attributable to Monthly Payments collected but due on a Due Date or
Dates subsequent to the related Due Period, all of which amounts,
together with any additional interest required to be deposited into
a Custodial Account in connection with a Principal Prepayment in
accordance with Section 4.04(viii), shall be remitted on the next
succeeding Remittance Date.

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

          Section 5.02.  Statements to Purchaser.  Not later than
the Remittance Date, the Servicer shall furnish to the Purchaser
(or its designee) a Monthly Remittance Advice, with a trial balance
report attached thereto, in the form of Exhibit F annexed hereto,
and an electronic tape, computer diskette or other electronic data
transmission in a format agreed to by the Servicer and the
Purchaser, containing the information set forth in Exhibit G
hereto, as to the preceding remittance and the period ending on the
related Determination Date.

          In addition, not more than 60 days after the end of each
calendar year, the Servicer shall furnish to the Trustee an annual
statement in accordance with the requirements of applicable federal
income tax law as to the aggregate of remittances for the
applicable portion of such year.

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

          The Servicer shall prepare and file any and all tax
returns, information statements or other filings relating to the
period of time prior to the sale of the Mortgage Loans by the
Servicer to the Purchaser required to be delivered to any
governmental taxing authority pursuant to any applicable law with
respect to the Mortgage Loans.  In addition, the Servicer shall
provide the Purchaser with such information concerning the 
Mortgage Loans as is necessary for the Purchaser to prepare its
federal income tax returns.

          Section 5.03.  Monthly Advances by Servicer.  On the
Business Day immediately preceding each Remittance Date, the
Servicer shall deposit in the Custodial Account from its own funds
an amount equal to all Monthly Payments (with interest adjusted to
the Remittance Rate) which were due on the Mortgage Loans during
the applicable Due Period and which were delinquent at the close of
business on the related Determination Date or which were deferred
pursuant to Section 4.01.  The Servicer's obligation to make such
Monthly Advances as to any Mortgage Loan will continue through the
last Monthly Payment due prior to the payment in full of the
Mortgage Loan, or through the last Remittance Date prior to the
Remittance Date for the distribution of all Liquidation Proceeds
and other payments or recoveries (including Insurance Proceeds and
Condemnation Proceeds) with respect to the Mortgage Loan; provided,
however, that the Servicer shall not be obligated to make any
Monthly Advance to the extent that, in its reasonable judgment, the
Servicer determines that such Monthly Advance will not be
ultimately recoverable by it either out of late payments by the
Mortgagor, Liquidation Proceeds, Insurance Proceeds or otherwise,
such determination (and any determination by the Servicer that it
had made a Nonrecoverable Advance) to be certified by the Servicer
by delivery of a Certificate from a Servicing Officer substantially
in the form of Exhibit H hereto to the Purchaser on or prior to the
Business Day preceding the related Remittance Date.


				ARTICLE VI

			GENERAL SERVICING PROCEDURES

          Section 6.01.  Transfers of Mortgaged Property.  The
Servicer shall use its best efforts to enforce any "due-on-sale"
provision contained in any Mortgage or Mortgage Note and to deny
assumption by the person to whom the Mortgaged Property has been or
is about to be sold whether by absolute conveyance or by contract
of sale, and whether or not the Mortgagor remains liable on the
Mortgage and the Mortgage Note.  When the Mortgaged Property has
been conveyed by the Mortgagor, the Servicer shall, to the extent
it has knowledge of such conveyance, exercise its rights to
accelerate the maturity of such Mortgage Loan under the
"due-on-sale" clause applicable thereto, provided, however, that
the Servicer shall not exercise such rights if prohibited by law
from doing so or if the exercise of such rights will impair or
threaten to impair any recovery under the related Primary Mortgage
Insurance Policy, if any.

          If the Servicer reasonably believes it is unable under
applicable law to enforce such "due-on-sale" clause, the Servicer
shall enter into (i) an assumption and modification agreement with
the person to whom such property has been conveyed, pursuant to
which such person becomes liable under the Mortgage Note and the
original Mortgagor remains liable thereon or (ii) in the 
event the Servicer is unable under applicable law to require that
the original Mortgagor remain liable under the Mortgage Note and
the Servicer has the prior consent of the primary mortgage guaranty
insurer, a substitution of liability agreement with the purchaser
of the Mortgaged Property pursuant to which the original Mortgagor
is released from liability and the purchaser of the Mortgaged
Property is substituted as Mortgagor and becomes liable under the
Mortgage Note.  If an assumption fee is collected by the Servicer
for entering into an assumption agreement or a substitution of
liability agreement, such fee, including any prepayment fees or
penalties, will be retained by the Servicer as additional servicing
compensation.  In connection with any such assumption, neither the
Mortgage Interest Rate borne by the related Mortgage Note, the term
of the Mortgage Loan nor the outstanding principal amount of the
Mortgage Loan shall be changed.

          To the extent that any Mortgage Loan is assumed, the
Servicer shall inquire diligently into the creditworthiness of the
proposed transferee, and shall use the underwriting criteria for
approving the credit of the proposed transferee that are
customarily used by the Company with respect to underwriting
mortgage loans of the same type as the Mortgage Loans.  If the
credit of the proposed transferee does not meet such underwriting
criteria, the Servicer diligently shall, to the extent permitted by
the Mortgage or the Mortgage Note and by applicable law, accelerate
the maturity of the Mortgage Loan.

          Section 6.02.  Satisfaction of Mortgages and Release of
Mortgage Files.  Upon the payment in full of any Mortgage Loan, or
the receipt by the Servicer of a notification that payment in full
will be escrowed in a manner customary for such purposes, the
Servicer shall notify the Purchaser in the Monthly Remittance
Advice as provided in Section 5.02, and may request the release of
any Mortgage Loan Documents.

          If the Servicer satisfies or releases a Mortgage without
first having obtained payment in full of the indebtedness secured
by the Mortgage or should the Servicer otherwise prejudice any
rights the Purchaser may have under the mortgage instruments, upon
written demand of the Purchaser, the Servicer shall repurchase the
related Mortgage Loan at the Repurchase Price by deposit thereof in
the Custodial Account within two Business Days of receipt of such
demand by the Purchaser.  The Servicer shall maintain the Fidelity
Bond and Errors and Omissions Insurance Policy as provided for in
Section 4.12 insuring the Servicer against any loss it may sustain
with respect to any Mortgage Loan not satisfied in accordance with
the procedures set forth herein.

          Section 6.03.  Servicing Compensation.  As compensation
for its services hereunder, the Servicer shall be entitled to
withdraw from the Custodial Account or to retain from interest
payments on the Mortgage Loans, the amount of its Servicing Fee, 
less any amounts payable by the Servicer pursuant to Section
4.04(viii).  The Servicing Fee shall be payable monthly and shall
be computed on the basis of the same unpaid principal balance and
for the period as to which any related interest payment on a
Mortgage Loan is computed.  The Servicing Fee shall be payable only
at the time of and with respect to those Mortgage Loans for which
payment is in fact made of the entire amount of the Monthly
Payment.  The obligation of the Purchaser to pay the Servicing Fee
is limited to, and payable solely from, the interest portion of
such Monthly Payments collected by the Servicer.  The aggregate of
the Servicing Fees for any month with respect to the Mortgage Loans
shall be reduced by any amount payable by the Servicer with respect
to such month pursuant to Section 4.04 (viii).

          Additional servicing compensation in the form of
assumption fees, late payment charges, and other similar charges
shall be retained by the Servicer to the extent not required to be
deposited in the Custodial Account.  The Servicer shall be required
to pay all expenses incurred by it in connection with its servicing
activities hereunder and shall not be entitled to reimbursement
thereof except as specifically provided for herein.

          Section 6.04.  Annual Statement Regarding Minimum
Servicing Standards.  The Servicer will deliver to the Purchaser on
or before April 15 of each year, beginning April 15, 1997, a
management representation letter to the Servicer-s independent
public accountants stating that the authors: (a) are responsible
for complying with the minimum servicing standards established in
the Mortgage Bankers Association of America-s Uniform Single
Attestation Program for Mortgage Bankers; (b) are responsible for
establishing and maintaining an effective internal control
structure; (c) have evaluated the Servicer-s compliance with such
minimum servicing standards; (d) have not found any noncompliance
with the minimum servicing standards; and (e) have disclosed any
communications from regulatory agencies, internal auditors and
other practitioners concerning possible noncompliance with the
minimum servicing standards.  

          Section 6.05.  Annual Independent Certified Public
Accountants' Servicing Report.  On or before April 15 of each year
beginning April 15, 1997, the Servicer, at its sole cost and
expense, shall cause a member of a firm of the American Institute
of Public Accountants to furnish a statement to the Purchaser to
the effect that (a) such firm has examined certain documents and
records relating to the servicing of mortgage loans by the Servicer
and (b) on the basis of such an examination it will opine that
management-s assertion that the Servicer has complied with the
minimum servicing standards identified in the Mortgage Bankers
Association of America-s Uniform Single Attestation Program for
Mortgage Bankers, is fairly stated in all material respects..

          Section 6.06.  Right to Examine Servicer Records.  The
Purchaser shall have the right to examine and audit any and all of
the books, records, or other information of the Servicer, whether
held by the Servicer or by another on its behalf, with respect to
or concerning this Agreement or the Mortgage Loans, during normal
business hours, upon reasonable advance written notice.  Any such
examination or audit shall not be an expense of the Servicer.


				ARTICLE VII

			COMPANY AND SERVICER TO COOPERATE

          Section 7.01.  Provision of Information.  During the term
of this Agreement, the Company and Servicer, as appropriate, shall
furnish to the Purchaser such periodic, special, or other reports
or information and the Servicer shall furnish copies or originals
of any documents contained in the Servicing File for each Mortgage
Loan, whether or not provided for herein, as shall be necessary,
reasonable, or appropriate with respect to the Purchaser, any
regulatory requirement pertaining to the Purchaser or the purposes
of this Agreement.  All such reports, documents or information
shall be provided by and in accordance with all reasonable
instructions and directions which the Purchaser may give. 
Purchaser agrees that if such reports or information are not of the
type usually prepared by the Company or the Servicer, as the case
may be, Purchaser shall pay the reasonable and documented
out-of-pocket costs of the Company or the Servicer, as the case
may, for the preparation of such reports or information.

          The Company and Servicer, as appropriate, shall execute
and deliver all such instruments and take all such action as the
Purchaser may reasonably request from time to time, in order to
effectuate the purposes and to carry out the terms of this
Agreement.

          Section 7.02.  Financial Statements; Servicing Facility. 
The Company and Servicer shall furnish promptly to the Purchaser
the Company's and Servicer-s audited financial statements for the
most recently completed two fiscal years, provided that, in the
case of the Servicer such audited financial statements shall be
consolidated financial statements which reflect the financial
condition of the Servicer, its parent and its subsidiaries.  The
Company and Servicer also shall make available any comparable
interim statements to the extent any such statements have been
prepared by or on behalf of the Company and Servicer (and are
available upon request to members or stockholders of the Company
and Servicer or to the public at large).

          The Company and Servicer also shall make available upon
reasonable written notice and during normal business hours to the
Purchaser or a knowledgeable financial or accounting officer for
the purpose of answering questions respecting recent developments
affecting the Company and Servicer or the financial statements of
the Company and Servicer.


				ARTICLE VIII

			THE COMPANY AND SERVICER

          Section 8.01.  Indemnification; Third Party Claims.  The
Company and Servicer shall each indemnify the Purchaser and hold it
harmless against any and all claims, losses, damages, penalties,
fines, forfeitures, reasonable and necessary legal fees and related
costs, judgments, and any other costs, fees and expenses that the
Purchaser may sustain as a result of the failure of the Company or
Servicer to perform their respective duties as specified herein,
and with respect to the Servicer, to service the Mortgage Loans in
strict compliance with the terms of this Agreement.  Each of the
Company and the Servicer, as appropriate, immediately shall notify
the Purchaser if a claim is made by a third party with respect to
this Agreement or the Mortgage Loans, assume (with the prior
written consent of the Purchaser if time permits) the defense of
any such claim and pay all expenses in connection therewith,
including counsel fees, and promptly pay, discharge and satisfy any
judgment or decree which may be entered against either the Company
or the Servicer, as appropriate, or the Purchaser in respect of
such claim.  The Company or the Servicer, as the case may be, shall
follow any written instructions received from the Purchaser in
connection with such claim.  The Purchaser promptly shall reimburse
the Company and the Servicer (or with respect to the Servicer, at
the Servicer's option, the Servicer shall be reimbursed out of the
Custodial Account as provided in Section 4.05) for all amounts
advanced by either of them pursuant to this Section 8.01 except
when the claim results from the failure of the Servicer to service
and administer the Mortgage Loans in strict compliance with the
terms of this Agreement.

          Section 8.02.  Merger or Consolidation of the Company or
the Servicer.  Except as set forth in the following paragraph, the
Company and the Servicer shall keep in full effect its existence,
rights and franchises as a corporation, and shall obtain and
preserve its qualification to do business as a foreign corporation
in each jurisdiction in which such qualification is or shall be
necessary to protect the validity and enforceability of this
Agreement or any of the Mortgage Loans and to perform its duties
under this Agreement.

          Any Person into which the Servicer or the Company, as the
case may be, may be merged or consolidated, or any corporation
resulting from any merger, conversion or consolidation to which the
Servicer or the Company, as the case may be, shall be a party, or
any Person to whom the Servicer or the Company, as the case may be,
has sold substantially all of its assets, or any Person succeeding
to the business of the Servicer or the Company, as the case may be,
or with respect to the Servicer, any Person more than 50% of the
voting stock of which is directly or indirectly owned by Fleet
Financial Group, Inc.  or any limited partnership in which the sole
general partner thereof is either the Servicer or a Person more than 50% 
of the voting stock of which is owned directly or indirectly by Fleet
Financial Group, Inc., shall be the successor of the Servicer or
the Company, 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 (i) the successor or surviving Person
executes an agreement of assumption to perform the obligations of
the Servicer or the Company, as the case may be, hereunder, whether
occurring before or after such consolidation, merger, conversion or
succession, and (ii) with respect to the Servicer, the successor or
surviving Person shall be an institution that is approved to
service mortgage loans on behalf of FNMA or FHLMC and has a net
worth of not less than $15,000,000.

          Section 8.03.  Limitation on Liability of Company,
Servicer and Others.  Neither the Company, the Servicer nor any of
the directors, officers, employees or agents of the Company or the
Servicer shall be under any liability to the Purchaser for any
action taken, or for refraining from the taking of any action, in
good faith pursuant to this Agreement, or for errors in judgment,
provided, however, that this provision shall not protect the
Company or the Servicer or any such person against any breach of
warranties or representations made herein, or failure to perform
its obligations in strict compliance with any standard of care set
forth in this Agreement, or any liability that would otherwise be
imposed by reason of willful misfeasance, bad faith or negligence
in the performance of its duties or by reason of reckless disregard
of its obligations and duties hereunder.  The Company, the Servicer
and any director, officer, employee or agent of the Company or the
Servicer may rely in good faith on any document of any kind prima
facie properly executed and submitted by any Person respecting any
matters arising hereunder.  The Company and the Servicer shall not
be under any obligation to appear in, prosecute or defend any legal
action which, in the case of the Servicer, is not incidental to its
duties to service the Mortgage Loans in accordance with this
Agreement and which in either the Company-s or Servicer-s opinion
may cause it to incur any expense or liability, provided, however,
that the Company or the Servicer may, with the consent of the
Purchaser (which consent shall not be unreasonably withheld),
undertake any such action which it may deem necessary or desirable
in respect to this Agreement and the rights and duties of the
parties hereto.  In such event, the Company or the Servicer, as the
case may be, shall be entitled to reimbursement from the Purchaser
of the reasonable legal expenses and costs of such action and any
liability resulting therefrom (or, with respect to the Servicer, at
the Servicer-s option, the Servicer shall be reimbursed out of the
Custodial Account as provided in Section 4.05), other than any
liability or expense incurred by reason of willful misfeasance, bad 
faith or negligence on the part of the Company or the Servicer.

          Section 8.04.  Limitation on Resignation and Assignment
by Company and the Servicer.  The Purchaser has entered into this
Agreement with the Company and the Servicer in reliance upon the
independent status of the Company and the Servicer, and the
representations as to the adequacy of its servicing facilities,
plant, personnel, records and procedures, its integrity, reputation
and financial standing, and the continuance thereof.  Therefore,
neither the Company nor the Servicer unless otherwise permitted in
this Agreement shall assign their respective rights under this
Agreement or the servicing hereunder or delegate their respective
duties hereunder or any portion thereof (to other than the
Subservicer in the case of the Servicer), or sell or otherwise
dispose of all or substantially all of their respective property or
assets without, in each case, the prior written consent of the
Purchaser, which consent shall not be unreasonably withheld;
provided, that in each case, there must be delivered to the
Purchaser a letter from each of the Rating Agencies to the effect
that such transfer of servicing or sale or disposition of assets
will not result in a qualification, withdrawal or downgrade of the
then-current rating of any of the Certificates.  In addition, the
ability of the Servicer to assign its rights and delegate its
duties under this Agreement to a successor servicer shall be
subject to the following conditions:

          (i)  Such successor servicer must be qualified to service
loans for FNMA or FHLMC;

          (ii) Such successor servicer must have a net worth of not
less than $15,000,000;

         (iii)     Such successor servicer must execute and
deliver to the Trustee an agreement, in form and substance
reasonably satisfactory to the Trustee, that contains an assumption
by such successor servicer of the due and punctual performance and
observance of each covenant and condition to be performed and
observed by the Servicer under this Agreement;

          (iv) There must be delivered to the Trustee a letter from
each of the Rating Agencies to the effect that such transfer of
servicing will not result in a qualification, withdrawal or
downgrade of the then-current rating of any of the Certificates;

          (v)  The Servicer shall, at its cost and expense, take
such steps that may be necessary or appropriate to effectuate and
evidence the transfer of the servicing of the Mortgage Loans to
such successor servicer in accordance with Accepted Servicing
Practices and applicable law, including, but not limited to, the
following: (A) to the extent required by the terms of the Mortgage
Loans and by applicable federal and state laws and regulations, the
Servicer shall timely mail to each obligor under a Mortgage Loan
any required notices or disclosures describing the transfer of
servicing of the Mortgage Loans to the successor servicer; (B) the
Servicer shall transmit to any related insurer 
notification of such transfer of servicing; (C) the Servicer shall
deliver to the successor servicer all Mortgage Loan Documents and
any related records or materials; (D) the Servicer shall transfer
to the successor servicer all funds held by the Servicer in respect
of the Mortgage Loans, other than amounts payable to the Servicer
pursuant to this Agreement; (E) the Servicer shall remit to the
Purchaser the amount of any Monthly Advance made by the Servicer on
any prior date out of amounts held in a Custodial Account for
future distribution and not yet paid into such Custodial Account by
the Servicer; (F) the Servicer shall, after the effective date of
the transfer of servicing to the successor servicer, continue to
forward to such successor servicer, promptly upon receipt, the
amount of any payments or other recoveries received by the
Servicer, and the Servicer shall notify the successor servicer of
the source and proper application of each such payment or recovery;
(G) the Servicer shall, after the effective date of transfer of
servicing to the successor servicer, continue to cooperate with the
successor servicer to facilitate such transfer in such manner and
to such extent as the successor servicer may reasonably request.

          Except as provided above, the Servicer shall not resign
from the obligations and duties hereby imposed on it except by
mutual consent of the Servicer and the Purchaser or upon the
determination that its duties hereunder are no longer permissible
under applicable law and such incapacity cannot be cured by the
Servicer.  Any such determination permitting the resignation of the
Servicer shall be evidenced by an Opinion of Counsel to such effect
delivered to the Purchaser which Opinion of Counsel shall be in
form and substance reasonably acceptable to the Purchaser.  No such
resignation shall become effective until a successor shall have
assumed the Servicer's responsibilities and obligations hereunder
in the manner provided in Section 11.01.

          Without in any way limiting the generality of this
Section 8.04, in the event that the Servicer either shall assign
this Agreement or the servicing responsibilities hereunder or
delegate its duties hereunder or any portion thereof (to other than
the Subservicer) or sell or otherwise dispose of all or
substantially all of its property or assets, without the prior
written consent of the Purchaser or as otherwise permitted in this
Agreement, then the Purchaser shall have the right to terminate
this Agreement upon notice given as set forth in Section 9.01,
without any payment of any penalty or damages and without any
liability whatsoever to the Company or any third party.

				ARTICLE IX

				  DEFAULT

          Section 9.01.  Events of Default.  Each of the following
shall constitute an Event of Default on the part of the Servicer:

          (i)  any failure by the Servicer to remit to the
Purchaser any payment required to be made under the terms of this
Agreement which continues unremedied for a period of five Business
Days after the date upon which written notice of such failure,
requiring the same to be remedied, shall have been received by the
Servicer from the Purchaser; or

          (ii) failure by the Servicer duly to observe or perform
in any material respect any other of the covenants or agreements on
the part of the Servicer set forth in this Agreement which
continues unremedied for a period of 30 days after the date on
which written notice of such failure, requiring the same to be
remedied, shall have been given to the Servicer, as appropriate, by
the Purchaser; provided, however, if such default is reasonably
susceptible of cure, but not within such 30 day period, then
Servicer may be permitted up to an additional 30 days to cure such
default provided that the Servicer diligently and continuously
pursues such cure; or

          (iii)     failure by the Servicer to maintain any license
required to do business in any jurisdiction where a Mortgaged
Property is located which failure adversely affects the Servicer-s
ability to perform its obligations under this Agreement or
adversely affects the value of any Mortgage Loan, which failure
continues for a period of time longer than is deemed reasonable
under the circumstances by the Purchaser; or

          (iv) a decree or order of a court or agency or
supervisory authority having jurisdiction for the appointment of a
conservator or receiver or liquidator in any insolvency,
readjustment of debt, including bankruptcy, 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 60 days; or

          (v)  the Servicer shall consent to the appointment of a
conservator or receiver or liquidator in any insolvency,
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, bankruptcy or
reorganization statute, make an assignment for the benefit of its
creditors, voluntarily suspend payment of its obligations; or

          (vii)     the Servicer ceases to be either an approved
FNMA or FHLMC servicer; or

          (viii)    the Servicer attempts to assign its right to
servicing compensation hereunder without satisfying the
requirements of Sections 8.02 or 8.04 or the Servicer attempts,
without the consent of the Purchaser, to sell or otherwise dispose
of all or substantially all of its property or assets (other than
in compliance with Sections 8.02 or 8.04) or to 
assign this Agreement or the servicing responsibilities hereunder
or to delegate its duties hereunder or any portion thereof to other
than the Subservicer in violation of Sections 8.02 or 8.04; or

          (ix) the Servicer directly or through the Subservicer (to
the extent that such Subservicer continues to subservice the
Mortgage Loans) fails to have the facilities, procedures, and
experienced personnel necessary for the servicing, in accordance
with Accepted Servicing Practices, of the Mortgage Loans.

          In each and every such case, so long as an Event of
Default shall not have been remedied (within, if applicable, the
period specified), in addition to whatsoever rights the Purchaser
may have at law or equity to damages, including injunctive relief
and specific performance, the Purchaser, by notice in writing to
the Servicer, may, taking into account, in the case of the Trustee,
the best interests of holders of Certificates, terminate all the
rights and obligations of the Servicer under this Agreement and in
and to the Mortgage Loans and the proceeds thereof.

          Upon receipt by the Servicer of such written notice, all
authority and power of the Servicer under this Agreement, whether
with respect to the Mortgage Loans or otherwise, shall pass to and
be vested in the successor appointed pursuant to Section 11.01. 
Upon written request from any Purchaser, the Servicer shall
prepare, execute and deliver to the successor entity designated by
the Purchaser any and all documents and other instruments, place in
such successor's possession all Mortgage Files, and do or cause to
be done all other acts or things necessary or appropriate to effect
the purposes of such notice of termination, including but not
limited to the transfer and endorsement or assignment of the
Mortgage Loans and related documents, at the Servicer's sole
expense.  The Servicer shall cooperate with the Purchaser and such
successor in effecting the termination of the Servicer's
responsibilities and rights hereunder, including without
limitation, the transfer to such successor for administration by it
of all cash amounts which shall at the time be credited by the
Servicer to the Custodial Account or Escrow Account or thereafter
received with respect to the Mortgage Loans.

          Section 9.02.  Waiver of Defaults.  By a written notice,
the Purchaser may waive any default by the Company or Servicer in
the performance of its obligations hereunder and its consequences. 
Upon any waiver of a past default, such default shall cease to
exist, and any Event of Default arising therefrom shall be deemed
to have been remedied for every purpose of this Agreement.  No such
waiver shall extend to any subsequent or other default or impair
any right consequent thereon except to the extent expressly so
waived.

				ARTICLE X

				TERMINATION

          Section 10.01.   Termination.  This Agreement shall terminate 
upon either:  (i) the later of the final payment or other liquidation 
(or any advance with respect thereto) of the last Mortgage Loan or the
disposition of any REO Property with respect to the last Mortgage
Loan and the remittance of all funds due hereunder; or (ii) mutual
consent of the Servicer and the Purchaser in writing.


				ARTICLE XI

			MISCELLANEOUS PROVISIONS

          Section 11.01.      Successor to Servicer.  Prior to
termination of the Servicer's responsibilities and duties under
this Agreement pursuant to Sections 8.04, 9.01 or 10.01, the
Purchaser shall (i) succeed to and assume all of the Servicer's
responsibilities, rights, duties and obligations under this
Agreement, or (ii) appoint a successor having the characteristics
set forth in clauses (i) through (iv) of Section 8.04 which shall
succeed to all rights and assume all of the responsibilities,
duties and liabilities of the Servicer under this Agreement prior
to the termination of Servicer's responsibilities, duties and
liabilities under this Agreement.  In connection with such
appointment and assumption, the Purchaser may make such
arrangements for the compensation (not to exceed the Servicing Fee)
of such successor out of payments on Mortgage Loans as it and such
successor shall agree.  In the event that the Servicer's duties,
responsibilities and liabilities under this Agreement should be
terminated pursuant to the aforementioned sections, the Servicer
shall discharge such duties and responsibilities during the period
from the date it acquires knowledge of such termination until the
effective date thereof with the same degree of diligence and
prudence which it is obligated to exercise under this Agreement,
and shall take no action whatsoever that might impair or prejudice
the rights or financial condition of its successor.  The
resignation or removal of the Servicer pursuant to the
aforementioned sections shall not become effective until a
successor shall be appointed pursuant to this Section 11.01 and
shall in no event relieve the Servicer of the representations and
warranties made pursuant to Section 3.02 and the Company of the
representations and warranties made pursuant to Sections 3.01 and
3.03 and the remedies available to the Purchaser under Section
3.04, it being understood and agreed that the provisions of such
Sections 3.01, 3.02, and 3.03 shall be applicable to the Company or
Servicer, as the case may be, notwithstanding any such sale,
assignment, resignation or termination of the Servicer, or the
termination of this Agreement.

          Any successor appointed as provided herein shall execute,
acknowledge and deliver to the Servicer and to the Purchaser an
instrument accepting such appointment, wherein the successor shall
make the representations and warranties set forth in Section 3.02,
whereupon such successor shall become fully vested with all the
rights, powers, duties, responsibilities, 
obligations and liabilities of the Servicer, with like effect as if
originally named as a party to this Agreement.  Any termination or
resignation of the Servicer or termination of this Agreement
pursuant to Sections 8.02, 8.04, 9.01, or 10.01 shall not affect
any claims that any Purchaser may have against the Company or the
Servicer arising out of the Company-s or the Servicer's actions or
failure to act, as the case may be, prior to any such termination
or resignation.

          The Servicer shall deliver promptly to the successor
servicer the funds in the Custodial Account and Escrow Account, all
Mortgage Files and all Servicing Files and related documents and
statements held by it hereunder and the Servicer shall account for
all funds and shall execute and deliver such instruments and do
such other things as may reasonably be required to more fully and
definitively vest in the successor all such rights, powers, duties,
responsibilities, obligations and liabilities of the Servicer.

          Section 11.02.      Amendment.  Capitalized terms used in
this Section 11.02 but not defined in this Agreement shall have the
meanings assigned to them in the Trust Agreement.

          (a)  This Agreement may be amended from time to time by


the Company, the Servicer and the Purchaser (i) to cure any
ambiguity, (ii) to correct or supplement any provision herein which
may be inconsistent with any other provisions herein, (iii) to make
any other provisions, with respect to matters or questions arising
under this Agreement or (iv) to add, delete, or amend any
provisions to the extent necessary or desirable to comply with any
requirements imposed by the Code and the REMIC Provisions.  No such
amendment effected pursuant to the preceding sentence shall, as
evidenced by an Opinion of Counsel, adversely affect the status of
any REMIC created pursuant to the Trust Agreement, nor shall such
amendment effected pursuant to clause (iii) of such sentence
adversely affect in any material respect the interests of any
Holder of any Certificates issued by the Trust.  Prior to entering
into any amendment pursuant to this paragraph, the Purchaser may
require an Opinion of Counsel (at the expense of the party
requesting such amendment) to the effect that such amendment is
permitted under this paragraph.  Any such amendment shall be deemed
not to adversely affect in any material respect any Holder of
Certificates, if the Purchaser receives written confirmation from
each Rating Agency that such amendment will not cause such Rating
Agency to reduce the then current rating assigned to the
Certificates (and any Opinion of Counsel requested by the Trustee
in connection with any such amendment may rely expressly on such
confirmation as the basis therefor).

          (b)  This Agreement may also be amended from time to time
by the Company, the Servicer and the Purchaser with the consent of
the Holders of not less than 66-2/3% of the Aggregate Certificate
Principal Amount of each Class of Certificates affected thereby for
the purpose of adding any provisions to or changing in any manner or
deleting any of the provisions of this Agreement or of modifying in any
manner the rights of the Holders (except as such additions, changes, 
deletions or modifications may be permitted under Section 11.02(a) above); 
provided, however, that no such amendment shall be made unless the Purchaser
 receives an Opinion of Counsel, at the expense of the party requesting the
change, that such change will not adversely affect the status of
any REMIC created pursuant to the Trust Agreement as a REMIC or
cause a tax to be imposed on any such REMIC.

          Section 11.03.      Closing .  The closing for the
purchase and sale of the Mortgage Loans shall be subject to the
Purchaser receiving fully executed originals of the following
documents:
       
          a.   this Agreement in three counterparts;
      
          b.   a Custodial Account Certification in the form of
Exhibit D-1 hereto or a Custodial Account Letter Agreement in the
form of Exhibit D-2;
         
          c.   an Escrow Account Certification in the form of
Exhibit E-1 hereto or an Escrow Account Letter Agreement in the
form of Exhibit E-2 hereto;
          
          d.   an Officer-s Certificate from the Company in the
form of Exhibit J hereto;
          
          e.   a Trust Receipt from the Custodian with exceptions
that are acceptable to Purchaser;
          
          f.   an Officer-s Certificate from the Servicer in the
form of Exhibit K hereto;
          
          g.   an Opinion Letter of the Company in the form of
Exhibit L hereto;
          
          h.   an Opinion Letter of the Servicer in the form of
Exhibit M hereto; and
          
          i.   a Security Release Certification, in the form of
Exhibit N hereto if the Company is a member of the Federal Home
Loan Bank System executed by the applicable regional Federal Home
Loan Bank and, if applicable, in the form of Exhibit O hereto
executed by any other person, as requested by Purchaser, if any of
the Mortgage Loans have at any time been subject to any security
interest, pledge or hypothecation for the benefit of such person.

          Section 11.04.      GOVERNING LAW.  THIS AGREEMENT SHALL
BE CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK,
AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER
SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS WITHOUT REGARD TO
CONFLICT OF LAWS PRINCIPLES APPLIED IN SUCH STATE.

          Section 11.05.      Duration of Agreement.  This
Agreement shall continue in existence and effect until terminated
as herein provided, except that Sections 3.01, 3.02, 3.03, 8.01 and
8.03 shall survive such termination.  This Agreement shall 
remain in full force and effect notwithstanding transfers of the
Mortgage Loans by the Purchaser or any subsequent transferee.

          Section 11.06.      Notices.  All demands, notices and
communications hereunder shall be in writing and shall be deemed to
have been duly given if personally delivered at, or mailed by
registered mail, postage prepaid, or shipped by generally
recognized overnight courier service (provided that confirmation of
delivery is received by the sender), addressed as follows, or to
such other address as either party (or its assignee or any
subsequent assignee thereof, in the case of the Purchaser) may
designate by notice to the other party:

          (i)  if to the Company:
               Household Bank, f.s.b.
               2700 Sanders Road
               Prospect Heights, Illinois 60070

               Attention: Bruce A.  Foster
                                   Vice President

          with a copy to: Associate General Counsel (same address
as above)

          or such other address as may hereafter be furnished to
the Purchaser and the Servicer in writing by the Company;

          (ii) if to the Servicer:
               Fleet Mortgage Corp.
               c/o Fleet Mortgage Group, Inc.
               1333 Main Street, Seventh Floor
               Columbia, South Carolina 29201

               Attention: Executive Vice President of Servicing

          with a copy to:
               Jordan Dorchuck (same address as above)
                Vice President and Assistant General Counsel
               Camilla Cathcart (same address as above)
                Counsel

          or such other address as may hereafter be furnished to
the Purchaser and the Company in writing by the Servicer;

          (iii)     if to the Purchaser:

               Lehman Capital, A Division of 
               Lehman Brothers Holdings Inc.
               200 Vesey Street, 12th Floor
               New York, New York 10285

               Attention: Manager, Contract Finance

               with a copy to:

               Cadwalader, Wickersham & Taft
               100 Maiden Lane
               New York, New York 10038

               Attention: Robert O.  Link, Jr.
or such other address as may hereafter be furnished to the Company
and the Servicer in writing by the Purchaser.

          Section 11.07.      Severability of Provisions.  If any
one or more of the covenants, agreements, provisions or terms of
this Agreement shall be held invalid for any reason whatsoever,
then such covenants, agreements, provisions or terms shall be
deemed severable from the remaining covenants, agreements,
provisions or terms of this Agreement and shall in no way affect
the validity or enforceability of the other provisions of this
Agreement.

          Section 11.08.      Relationship of Parties.  Nothing
herein contained shall be deemed or construed to create a
partnership or joint venture between the parties hereto and the
services of the Company and the Servicer shall be rendered as an
independent contractor and not as agent for the Purchaser.

          Section 11.09.      Execution; Successors and Assigns. 
This Agreement may be executed in one or more counterparts and by
the different parties hereto on separate counterparts, each of
which, when so executed, shall be deemed to be an original; such
counterparts, together, shall constitute one and the same
agreement.  This Agreement shall inure to the benefit of and be
binding upon the Company, the Servicer and the Purchaser and their
respective successors and assigns.

          Section 11.10.      Recordation of Assignments of
Mortgage.  To the extent permitted by applicable law, each of the
Assignments of Mortgage is subject to recordation in all
appropriate public offices for real property records in all the
counties or other comparable jurisdictions in which any of the
Mortgaged Properties is situated, and in any appropriate public
recording office or elsewhere, such recordation to be effected at
the Purchaser's expense in the event recordation is either
necessary under applicable law or requested by the Purchaser at its
sole option.

          Section 11.11.      Assignment by Purchaser.  The
Purchaser shall have the right, upon notice to but without the
consent of the Company or the Servicer, to assign, in whole or in
part, its interest under this Agreement with respect to the
Mortgage Loans (other than any rights of the Purchaser under
Section 11.13) to any Person including, but not limited to the
Depositor, which in turn may assign its interest under this
Agreement with respect to the Mortgage Loans to the Trustee, and
the Trustee then shall succeed to all rights of the Purchaser under
this Agreement.  All references to the Purchaser in this Agreement
(other than in Section 11.13) shall be deemed to include its
assignee or designee and any subsequent assignee, specifically
including the Trustee, provided that the Servicer shall not be
obligated to make monthly remittances hereunder to more than four
(4) owners of Mortgage Loans at any one time.

          Section 11.12.      No Solicitation.  From and after the
date of execution of this Agreement, the Company and the Servicer
agree that it will not take any action or permit or cause any
action to be taken by any of its agents or affiliates, 
or by any independent contractors on the Company's or Servicer's
behalf, to solicit the borrower or obligor under any Mortgage Loan
for purposes relating to the marketing of the Company's or
Servicer's, as the case may be, first mortgage loan products,
including to refinance a Mortgage Loan, in whole or in part,
without the prior written consent of the Purchaser. 
Notwithstanding the foregoing, it is understood and agreed that (a)
promotions undertaken by the Company, the Servicer or any affiliate
of the Company or the Servicer that are directed to segments of the
general public at large, including, without limitation, mass
mailings based on commercially acquired mailing lists, and
newspaper, radio and television advertisements and (b) general
solicitations that include mortgagors with respect to potential
refinancing and in targeted refinancing solicitations, so long, as
the targeted group is based on either (i) the Servicer-s entire
servicing portfolio or (ii) certain mortgage loan characteristics,
and in either event does not consist primarily of Mortgagors shall
not constitute solicitation under this Section 11.12.  This Section
11.12 shall not be deemed to preclude solicitation for any other
financial products or services.

          Section 11.13.      Reconstitution.  The Company and the
Servicer understand and agree that it is the intent of the
Purchaser to securitize the Mortgage Loans (i.e., to form a trust
and to issue securities evidencing interests therein).  The Company
and the Servicer agree to review and adhere to the terms of any
agreements that may be required to facilitate such securitization,
it being understood that any such agreements will not impose upon
the Company or the Servicer any obligations more burdensome than
those contained in this Agreement, and to provide and execute such
certificates, legal opinions and other documents as may be
necessary to facilitate such securitization.  Company shall
reimburse the Servicer for any reasonable and documented
out-of-pocket costs incurred by Servicer in complying with this
Section 11.13.

          Neither the Company nor the Servicer shall reveal to any
party, without the written consent of Lehman Capital, the price
paid to the Company by Lehman Capital for the Mortgage Loans,
except to the extent that it is appropriate for the Company to
reveal such information to its legal counsel, its auditors, and
taxing authorities or other governmental authorities.

          The Company agrees that, notwithstanding anything to the
contrary in the Purchase Price and Terms Letter or in this
Agreement, the provisions of Section 3 of the Purchase Price and
Terms Letter shall survive the execution of this Agreement and
shall remain in effect until the closing of the securitization
transaction referred to above.

          IN WITNESS WHEREOF, the Company and the Purchaser have
caused their names to be signed hereto by their respective 

officers thereunto duly authorized as of the day and year first
above written.

                                   LEHMAN CAPITAL, A DIVISION OF
                                   LEHMAN BROTHERS HOLDINGS INC.
                                   By:
     					Name:
     					Title:

                                   HOUSEHOLD BANK, f.s.b.
                                   By:
     					Name:
     					Title:

                                   FLEET MORTGAGE CORP.
                                   By:
     					Name:
     					Title:<PAGE>
					EXHIBIT A
				MORTGAGE LOAN SCHEDULE<PAGE>
					EXHIBIT B
				CONTENTS OF EACH MORTGAGE FILE

          With respect to each Mortgage Loan, the Mortgage File shall include
each of the following items, which shall be available for inspection by the 
Purchaser (or its designee), and which shall be retained by the Servicer in 
the Servicing File or delivered to the Purchaser (or its designee) pursuant to 
Section 2.03 of the Mortgage Loan Sale, Warranties  and Servicing Agreement to 
which this Exhibit  is attached (the "Agreement"):

                    1.	In the  case of each  Mortgage Loan  , the  original
			Mortgage Note endorsed without recourse in proper form 
			as follows: "Pay to the order of _____________, without
			recourse" (in each case, with all necessary intervening
			endorsements as applicable).  

                   2.   The original of any guarantee executed in
			connection with the Mortgage Note (if any).

                    3.  The original  recorded  Mortgage  with  evidence  of
			recording indicated thereon.  If,  in connection with
			any Mortgage Loan,  the Company cannot deliver the 
			Mortgage with evidence of recording thereon  on or
			prior  to the  Closing Date  because  of (a)  a delay
			caused  by the  public recording office where
			such Mortgage has been delivered for recordation, (b) 
			the original is retained by the public recording office or 
			(c) such Mortgage has been lost, the Company shall 
			deliver or  cause to be delivered to the Trustee
			(or  its custodian), in the case of a  delay due to 
			recording, a true copy of such Mortgage, pending 
			delivery of the original  thereof, together  with an 
			Officer's Certificate of the  Company  certifying that 
			the copy of such Mortgage delivered to the Trustee (or 
			its custodian) is a true copy and that the original of
			such Mortgage has been forwarded to the public 
			recording office, in the case that the original is 
			retained by the public recording office, a certified 
			copy by such public recording office, or, in the case 
			of a Mortgage  that has been lost, a copy thereof 
			(certified as provided for under the laws of the 
			appropriate jurisdiction) and a written Opinion of 
			Counsel acceptable to the Trustee and the Company that
			an original recorded Mortgage is not required to 
			enforce the Trustee's interest in the Mortgage Loan.

                    4.  The  original  of each  assumption,  modification or
			substitution agreement, if any, relating to the 
			Mortgage Loans, or, as to any assumption, modification
			or substitution agreement which cannot be delivered
			on or prior to the Closing Date because of a delay 
			caused by the public recording office  where such 
			assumption, modification or substitution agreement has
			been delivered for recordation, a photocopy of such
			assumption, modification or  substitution agreement, 
			pending delivery  of the original  thereof, together 
			with  an Officer's  Certificate  of the  Company
			certifying that the  copy of  such assumption, 
			modification or  substitution agreement delivered to 
			the Trustee (or its custodian) is a true copy and that
			the original of such agreement has been forwarded to the
			public recording office.

                    5.  The  original   Assignment  of  Mortgage   for  each
			Mortgage Loan, in form and substance acceptable for 
			recording.  If the Assignment of Mortgage is to be 
			recorded, the Mortgage shall be assigned to the 
			Purchaser.  If the Assignment of Mortgage is not
			to be recorded, the Assignment of Mortgage  shall be 
			delivered in blank.   If the Mortgage  Loan was 
			acquired by the Company in a merger, the Assignment of
			Mortgage must be made by "(        ),  successor by 
			merger  to   (name  of predecessor)." If the Mortgage Loan
			was acquired or originated by the Company while doing business
			under another name, the Assignment of Mortgage must be
			by "(          ), formerly known as (previous name)." 
			If the Mortgage Loan was assigned  by the Company to  
			the Servicer  then the related Assignment of Mortgage 
			must  be executed by the Servicer.  Subject to the 
			foregoing, and where permitted under the applicable 
			laws of the jurisdiction wherein the Mortgaged Property
			is located, such assignments of Mortgage may  be made 
			by blanket assignments for Mortgage Loans secured by
			the Mortgaged Properties located in the same county.

                    6.  Originals of all intervening assignments of the 
			Mortgage with evidence of recording thereon, or if any 
			such intervening assignment has  not been returned from
			the applicable  recording office or  has  been lost  
			or if  such public  recording  office retains  the
			original recorded assignments of mortgage, the Company 
			shall deliver or cause to be delivered to the Purchaser
			, a photocopy of such intervening assignment, together 
			with (i) in the case of a delay caused by the public 
			recording office, an Officer-s Certificate of the 
			Company stating that such intervening assignment of 
			mortgage has been dispatched to the appropriate public
			recording office for recordation and that such original
			recorded intervening assignment of mortgage or a copy 
			of such intervening assignment of mortgage certified by
			the appropriate public  recording office or by the 
			title insurance  company that issued the title policy 
			to be a true and complete copy of the original recorded
			intervening assignment of mortgage will be promptly 
			delivered to  the Purchaser upon receipt thereof by  
			the Company; or (ii) in the case of an intervening 
			assignment where a public recording office retains the
			original recorded intervening assignment or in the case
			where an intervening assignment is lost after 
			recordation in a public recording  office, a copy of 
			such intervening assignment certified by such public 
			recording office to be a true and complete copy of the 
			original recorded intervening assignment.

                    7.  The original  Primary Mortgage  Insurance Policy  or
			certificate of insurance, where required pursuant to 
			the Agreement.

                    8.  The original or duplicate original mortgagee  policy
			of title insurance or attorney's opinion of title
			and abstract of title.

                    9.  Any security agreement, chattel mortgage or equivalent
			executed in connection with the Mortgage or as to any
			security  agreement,  chattel mortgage  or their 
			equivalent that  cannot be delivered on or  prior to 
			the Closing Date  because of a delay  caused by the public
			recording office where such document has been delivered
			for recordation,  a photocopy of such document, pending
			delivery of the  original thereof, together with an 
			Officer's Certificate of the  Company certifying  that 
			the copy of such security  agreement, chattel mortgage 
			or their equivalent delivered to the Trustee (or its 
			custodian) is a true copy and that the original of  such 
			document  has been  forwarded to  the public  recording
			office.

                    10. The original hazard insurance policy and, if required 
			by law, flood  insurance policy, in accordance with  
			Section 4.10 of the Agreement.

                    11. Residential loan application.

                    12. Mortgage Loan closing statement.

                    13. Verification of employment and income.

                    14. Verification of  acceptable evidence  of source  and
			amount of downpayment.

                    15.  Credit report on the Mortgagor.

                    16.  Residential appraisal report.

                    17.  Photograph of the Mortgaged Property.

                    18.  Survey of the Mortgaged Property.

                    19. Copy  of each instrument necessary to complete
			identification of any exception set forth in the
			exception schedule in  the title  policy, i.e., map  
			or plat,  restrictions, easements, sewer agreements, 
			home association declarations, etc.

                    20. All required disclosure statements.

                    21. If available, termite report, structural engineer's 
			report, water potability and septic certification.

                    22.  Sales contract (if applicable).

                    23. Tax receipts, insurance premium receipts,
			ledger sheets, payment history from date of origination
			, insurance claim  files, correspondence, current and 
			historical computerized data files, and all other  
			processing, underwriting and closing papers and records
			which are customarily contained in a mortgage loan file
			and which are required to document the Mortgage Loan or
			to service the Mortgage Loan.


					EXHIBIT C-1
				MORTGAGE LOAN DOCUMENTS

          The Mortgage Loan Documents for each Mortgage Loan shall
include each  of  the  following  items, which shall be delivered to the
Purchaser or its designee pursuant to Section 2.03 of the Mortgage Loan Sale,
Warranties and Servicing Agreement to which this Exhibit is annexed 
(the"Agreement"):

                1.  	In the case of each Mortgage Loan , the original Mortgage
			Note endorsed without recourse in proper form as
			follows: "Pay to the order of _____________, without 
			recourse" (in each case, with all necessary intervening
			endorsements as applicable);

                2.  	The original of any guarantee executed in connection 
			with the Mortgage Note;

                3.  	The original recorded Mortgage with evidence of
			recording indicated thereon.  If, in connection with 
			any Mortgage Loan, the Company  cannot deliver  the 
			Mortgage with evidence of recording thereon on or prior
			to the Closing Date because of (a) a delay caused by 
			the public recording office where such Mortgage has 
			been delivered for recordation, (b) the original is 
			retained by the public recording office or (c) because 
			such Mortgage has been lost, the Company shall deliver
			or cause to be delivered to the Trustee (or its 
			custodian), in the case of a delay due to recording, a 
			true copy of such Mortgage, pending delivery of the 
			original thereof, together with  an Officer's 
			Certificate of the Company certifying that the copy of
			such Mortgage delivered to the Trustee (or its 
			custodian) is a true copy and that the  original of 
			such Mortgage has been forwarded to the public recording
			office, in the case that the  original is retained by the
			public recording office, a certified copy thereof by such 
			public recording office, or, in the case of a Mortgage 
			that has been lost, a copy thereof (certified as 
			provided for under the laws of the appropriate 
			jurisdiction) and a written Opinion of Counsel 
			acceptable to the Trustee and the Company  that an
			original recorded Mortgage is not  required to enforce 
			the Trustee's interest in the Mortgage Loan;

                4.  	The original of each assumption, modification
			or substitution agreement, if any, relating to the 
			Mortgage Loans, or, as to any assumption, modification 
			or substitution agreement which cannot be delivered on
			or prior to the Closing Date because of a delay caused 
			by the public recording office where such assumption, 
			modification  or substitution agreement has been 
			delivered for recordation, a photocopy of such 
			assumption, modification or substitution agreement, 
			pending delivery of the original thereof, together  
			with an Officer's  Certificate  of the  Company certifying 
			that the copy of  such assumption, modification
			or substitution agreement delivered to the Trustee (or 
			its custodian) is a true copy and that the original of 
			such agreement has been forwarded to the public 
			recording office; 

              5.  	The original  Assignment of  Mortgage for each Mortgage
			Loan, in form and substance acceptable for recording.  
			If the Assignment of Mortgage is to be recorded, the 
			Mortgage shall be assigned to the Purchaser.  If the 
			Assignment of Mortgage is not to be recorded, the 
			Assignment of Mortgage shall  be delivered in blank.  
			If the Mortgage  Loan was  acquired by the  Company in
			a merger, the  Assignment of Mortgage must be made by 
			"(        ), successor by merger to (name of 
			predecessor)." If the Mortgage Loan was acquired or 
			originated by the Company while doing  business under 
			another name, the Assignment of Mortgage must be by "(
			), formerly known as  (previous name)." If the Mortgage 
			Loan  was assigned by the Company to the Servicer then 
			the related Assignment of Mortgage must be executed by 
			the  Servicer.  Subject to the foregoing, and where 
			permitted  under the  applicable laws of  the 
			jurisdiction wherein the Mortgaged Property is located, 
			such assignments of Mortgage may be made by blanket 
			assignments for Mortgage Loans secured by the Mortgaged 
			Properties located in the same county;

                6.  	Originals of all intervening assignments of the
			Mortgage  with evidence  of recording  thereon,
			or if  any such  intervening assignment has not been 
			returned from the applicable recording office or  has
			been lost  or if such public  recording office retains
			the original recorded assignments of mortgage, the 
			Company shall deliver or cause to be delivered to the 
			Purchaser, a photocopy of such intervening assignment, 
			together with (i) in the case of a delay caused by the 
			public recording office, an Officer-s Certificate of 
			the Company stating that such intervening assignment
			of mortgage has been dispatched to the appropriate 
			public recording office for recordation and that such 
			original recorded intervening assignment of mortgage 
			or a copy of such intervening assignment of mortgage 
			certified by the appropriate public recording office or
			by the title insurance  company that issued  the title 
			policy  to be a true  and complete  copy of  the 
			original recorded intervening assignment of mortgage
			will be promptly delivered to the Purchaser upon 
			receipt thereof by the Company; or (ii) in the case of
			an intervening assignment where a public recording 
			office retains the original recorded intervening 
			assignment or  in the case where an intervening 
			assignment is lost after recordation in a  public 
			recording office, a copy of such intervening assignment
			certified by such public recording  office  to be  a 
			true  and complete  copy  of the  original recorded 
			intervening assignment.

                7.  	The  original  or  duplicate  mortgagee  title  
			insurance policy or attorney's opinion of title 
			and abstract of title; and

                8.  	The original of any security agreement, chattel
			mortgage or equivalent executed in connection with
			the Mortgage or as to any security agreement, chattel
			mortgage or their equivalent that cannot be delivered 
			on or prior to the Closing Date because of a delay 
			caused by the public recording office where such 
			document has been delivered for recordation, a 
			photocopy of such document, pending  delivery  of 
			the  original  thereof, together with an Officer's
			Certificate  of the Company certifying that the copy
			of  such  security agreement, chattel mortgage or their
			equivalent delivered to the Trustee (or its custodian) 
			is a true copy and that the original  of such  document
			has  been forwarded  to the public  recording office.



					EXHIBIT C-2
			REQUEST FOR RELEASE OF DOCUMENTS AND RECEIPT


									(Date)
(Trustee)
(Address)




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


          Mortgagor's Name:

          Address:

          Loan No.:

          Reason for requesting file:

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

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

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

          4.   The Mortgage Loan is being foreclosed.

          5.   Other.  (Describe)

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

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

                              (                   )

                              By:  _______________________________
                                   Name:
                                   Title:<PAGE>
				EXHIBIT D-1
			CUSTODIAL ACCOUNT CERTIFICATION

						______________________, 199__


          (     )  hereby certifies  that  it  has  established  the  account
described below as a Custodial Account pursuant to Section
4.04 of the Mortgage Loan Sale, Warranties and Servicing Agreement,
dated as of (  ), 199__.

          Title of Account:   Fleet  Mortgage  Corp.,  in  trust  for  Lehman
Capital, A Division of Lehman Brothers Holdings Inc.

          Account Number:     _________________________

          Address of office or branch of the Servicer at which Account is
maintained:

		_______________________

		_______________________

		_______________________


                              (                   )
                              By:  _______________________________
                                   Name:
                                   Title:<PAGE>
				EXHIBIT D-2
			CUSTODIAL ACCOUNT LETTER AGREEMENT
						______________________, 199__

To:	____________________
	____________________
	____________________
          (the "Depository")

          As the Servicer under the Mortgage Loan Sale, Warranties
and Servicing Agreement, dated as of (   ), 199__ (the 
"Agreement"), we hereby authorize and request you to establish an
account, as a Custodial Account pursuant to Section 4.04 of the Agreement, to
be designated as "Fleet Mortgage Corp., in trust for
Lehman Capital, A Division of Lehman Brothers Holdings Inc..  All
deposits in the account shall be subject to withdrawal therefrom by
order signed by the Servicer.  This letter is submitted to you in
duplicate.  Please execute and return one original to us.

                              (                   )


                              By:  _______________________________
                                   Name:
                                   Title:        

The undersigned, as Depository,  hereby certifies  that the above  described
account has been established under Account Number ___________, at the office
of the Depository indicated above,  and agrees to honor withdrawals on such
account as provided above.


				________________________________________
						Depository


                              By:  ________________________________
                                   Name:
                                   Title:
<PAGE>
				EXHIBIT E-1
			ESCROW ACCOUNT CERTIFICATION
						__________________, 199__

          (              ) hereby certifies that it has established
the account described  below as an Escrow Account pursuant to Section 4.06 of
the Mortgage Loan Sale, Warranties and Servicing Agreement, dated as of ()  ,
199__.

          Title of Account:   Fleet  Mortgage  Corp.,  in  trust  for  Lehman
Capital, A Division of Lehman Brothers Holdings Inc.

          Account Number: _______________________

          Address of office or branch of the Servicer at which Account is 
maintained:

	__________________________________________________

	__________________________________________________

	__________________________________________________


                              (                   )

                              By:  _______________________________
                                   Name:
                                   Title:
<PAGE>
					EXHIBIT E-2
				ESCROW ACCOUNT LETTER AGREEMENT


						______________________, 199__


To:	____________________
	____________________
	____________________
          (the "Depository")

     
          As Servicer under the Mortgage Loan Sale, Warranties and
Servicing Agreement, dated as of (      ), 199__ (the "Agreement"),
we hereby authorize and request you to establish an account, as an
Escrow Account pursuant to Section 4.07 of the Agreement, to be designated as
"Fleet Mortgage Corp., in trust for Lehman Capital,
A Division of  Lehman Brothers Holdings Inc.,"  or such other  designation as
the Purchaser may direct.  All deposits in the account shall be subject to 
withdrawal therefrom by order signed by the Servicer.  This letter is submitted
to you in  duplicate.  Please execute and return one original to us.


                              (                   )

                              By:  _______________________________
                                   Name:
                                   Title:


                              Date:     _______________________________

<PAGE>
The undersigned, as Depository, hereby certifies that the above described 
account has been established under Account Number _____________________, at the
office of the Depository indicated above, and  agrees to honor withdrawals on
such account as provided above.


				_________________________________________
						Depository


                              By:  _______________________________
                                   Name:
                                   Title:

                              Date:     _______________________________
<PAGE>
					EXHIBIT F
				MONTHLY REMITTANCE ADVICE<PAGE>
					EXHIBIT G
				MONTHLY ELECTRONIC DATA TRANSMISSION<PAGE>
					EXHIBIT H
			FORM OF CERTIFICATE OF SERVICING OFFICER
				FOR NONRECOVERABLE ADVANCES
						___________________________
								(date)
(Trustee)
(Address)



               Re:  Mortgage Loan  Sale, Warranties and Servicing 
		    Agreement, dated as of (       ), 199__ (the
		    "Agreement")

Ladies and Gentlemen:

          In accordance with the provisions of Section 5.03 of the
above-referenced Agreement, the undersigned hereby certifies that
it has determined, with regard to the Mortgage Loan(s) identified
below, that (future advances would) (Monthly Advances previously 
made in  the  amount  of $____________  will)  not be  ultimately
recoverable.


______________________________________________________________
Mortgagor                          Identifying Number


______________________________________________________________
Mortgagor                          Identifying Number


______________________________________________________________
Mortgagor                          Identifying Number


                              (                   )


                              By:  _______________________________
                                   Name:
                                    Title:
<PAGE>
					EXHIBIT I
		EXCEPTIONS TO THE PRIMARY MORTGAGE INSURANCE POLICY 
				REPRESENTATIONS<PAGE>
					K-1

					EXHIBIT J

				COMPANY'S OFFICER'S CERTIFICATE

          I,  ____________________, hereby certify that I am the duly elected
(Vice) President of (COMPANY), a federally chartered institution organized  
under the laws  of the United States,  (the "Company") and further as follows:

          1.   Attached hereto as Exhibit A is a true, correct and
     complete copy of the charter of the Company which is in full force
     and effect on the date hereof and which has been in effect without
     amendment, waiver, rescission or modification since (Cut-off Date).

          2.   Attached hereto  as Exhibit B  is an  original certificate  of
     corporate  existence  of the  Company, issued within ten days of the date
     hereof, and no event has occurred since the date thereof which would 
     impair such existence.

          3.   Attached hereto as Exhibit C is a true, correct and
     complete copy of the  corporate resolutions of the Board of Directors of 
     the Company  authorizing the  Company to  execute and deliver the Purchase
     and Servicing Agreement (as defined below) by original signature, and to 
     endorse the Mortgage Notes and execute the Assignments of Mortgages by 
     original (or facsimile) signature, and such resolutions are in effect 
     on the date hereof and have been in effect without amendment, waiver 
     rescission or modification since (Date).

          4.   Either (i) no consent, approval, authorization or order of any
     court or governmental agency or body is required for the execution, 
     delivery  and performance by  the Company of or  compliance by
     the Company with the Mortgage Loan Sale and Servicing Agreement,  dated 
     as of November 1, 1996 (the "Purchase and Servicing Agreement"), by and 
     among the Company, Fleet Mortgage Corp., and Lehman Capital, a Division 
     of Lehman Brothers Holdings Inc.  (the "Purchaser") or the sale of the 
     mortgage loans or  the consummation  of the  transactions contemplated  
     by the  Purchase and Servicing Agreement; or (ii) any required consent, 
     approval, authorization or order has been obtained by the Company.

          5.   Neither the consummation of the transactions  contemplated by,
     nor the fulfillment of the terms of the Purchase and Servicing Agreement,
     conflicts or will conflict with or results or will result in a breach of 
     or constitutes or will constitute a default under the charter of the 
     Company, the terms of any indenture or other agreement or instrument to 
     which the Company is a party or by which it is bound or to which it is 
     subject, or any statute or order, rule, regulations, writ, injunction or 
     decree of any court, governmental authority or regulatory body to which 
     the Company is subject or by which it is bound.

          6.   To  the  best of  my  knowledge,  there  is no  action, suit,
     proceeding or investigation pending or threatened against the
     Company which, in my judgment, either in any one instance or in the
     aggregate,  may  result in  any  material  adverse  change in  the  
     business, operations, financial condition, properties or assets of
     the Company or in any material impairment of the right or ability
     of the Company to  carry on its business substantially as now conducted
     or in any material liability on the part of the Company or which would 
     draw into question the validity of the Purchase and Servicing Agreement 
     or the mortgage loans or of any action taken or to be taken in connection
     with the transactions contemplated hereby, or which would be likely to 
     impair materially the ability of the  Company to  perform under the terms
     of the  Purchase and  Servicing Agreement.


          7.   Each person listed on Exhibit E attached hereto who,
     as an officer or  representative of the Company, signed (a)  the Purchase 
     and Servicing Agreement and  (b) any other document delivered prior hereto
     or on the date hereof in connection with any purchase described in the 
     Agreement was, at the respective times of such signing and delivery, and 
     is now, a duly elected or appointed, qualified and acting officer or 
     representative of the Company, who holds the office set forth opposite 
     his or her name on Exhibit E, and the signatures of such persons appearing
     on such documents are their genuine signatures.

          8.   The  Company is duly authorized  to engage in the transactions
     described and contemplated in the Purchase and Servicing Agreement.
<PAGE>
   IN WITNESS WHEREOF, I have hereunto signed my name and affixed the seal of
the Company.

Dated: 			By: 

          Name:

     (Seal)         Title:    (Vice) President



          I, ________________________, an (Assistant) Secretary of
(COMPANY), hereby certify  that ____________ is  the duly elected,  qualified
and acting (Vice) President of the Company and that the signature appearing 
above is (her) (his) genuine signature.

          IN WITNESS WHEREOF, I have hereunto signed my name.

Dated:             	By:

          Name:
          Title:    (Assistant) Secretary
<PAGE>
	                                       EXHIBIT E to
                                        Company's Officer's Certificate



     Name                Title                    Signature








<PAGE>
					EXHIBIT K
				SERVICER-S OFFICER-S CERTIFICATE

          I, ____________________, hereby certify that I am  the duly elected
(Vice) President of (SERVICER), a corporation organized under the laws of the
(state of ____________), (the "Servicer") and further as follows:

          1.   Attached hereto as Exhibit A is a true, correct and
     complete copy of the charter of the Servicer which is in full force
     and effect on the date hereof.

          2.   Attached hereto as Exhibit B is a true, correct and
     complete copy of the bylaws of the Servicer which are in effect on
     the date hereof.

          3.   Attached  hereto as Exhibit  C is  an original  certificate of
     corporate existence of the Servicer, issued within ten days of the date 
     hereof, and no event has occurred since the date thereof which would 
     impair such standing.

          4.   Attached hereto as Exhibit D is a true, correct and
     complete copy of the corporate resolutions  of the Board of Directors of
     the Servicer authorizing the Servicer to execute and deliver the Purchase
     and Servicing  Agreement (as  hereinafter  defined) by original signature,
     and such resolutions are in effect on  the  date  hereof and  have  been 
     in  effect without amendment, waiver rescission or modification 
     since (Date).

          5.   Either (i) no consent, approval, authorization or order of any
     court or governmental agency or body is required for the execution, 
     delivery and performance  by the Servicer of or  compliance by
     the Servicer with the Mortgage Loan Sale and Servicing Agreement, 
     dated as of November 1, 1996  (the "Purchase and Servicing Agreement"), 
     by  and among the Servicer, Household Bank, F.S.B.  and Lehman Capital, 
     a Division of Lehman Brothers Holdings Inc. (the "Purchaser"),  or the 
     consummation  of the transactions  contemplated by the Purchase and 
     Servicing Agreement; or (ii) any required consent, approval, authorization
     or order has been obtained by the Servicer.

          6.   Neither the consummation of  the transactions contemplated by,
     nor the fulfillment of the terms of the Purchase and Servicing Agreement, 
     conflicts or will conflict with or results or will result in a breach of 
     or constitutes or will constitute a default under  the articles of 
     incorporation  or by-laws of the  Servicer, to the best of my knowledge 
     the terms of any indenture or other agreement or instrument to which the 
     Servicer is a party or by which it is bound or to which it is subject, 
     or any statute or order, rule, regulations, writ, injunction or decree of 
     any court, governmental authority or regulatory body to which the Servicer
     is subject or by which it is bound.

          7.   To  the  best of  my  knowledge,  there  is no  action,  suit,
     proceeding or investigation pending or threatened against the Servicer  
     which,  in  my judgment,  either  in  any one  instance  or  in the 
     aggregate,  may  result in  any  material  adverse  change in  the  
     business, operations, financial condition, properties or assets of the
     Servicer or in any material impairment of the right or ability of the 
     Servicer  to carry on its  business substantially as now  conducted or
     which would  draw into question  the validity of  the Purchase and  
     Servicing Agreement or the mortgage loans or of any action taken or to be
     taken  in connection with the transactions contemplated hereby, or which 
     would be likely to impair materially the ability of  the Servicer to 
     perform  under the terms of the  Purchase and Servicing Agreement.

          8.   Each person listed on Exhibit E attached hereto who,
     as an  officer or  representative of  the Servicer,  signed the Purchase
     and Servicing Agreement, was, at the respective times of such signing and 
     delivery, and is now, a duly elected or appointed, qualified and acting 
     officer or representative of the Servicer, who holds the office set forth
     opposite his or her name on Exhibit E, and the signatures of such persons
     appearing on such documents are their genuine signatures.

          9.   The Servicer is duly authorized  to engage in the transactions
     described and contemplated in the Purchase and Servicing Agreement. 
     IN WITNESS WHEREOF, I have hereunto signed my name and affixed the seal
of the Servicer.

Dated:         		By:


          	Name:

     (Seal)         		Title:    (Vice) President

          I, ________________________, an (Assistant) Secretary of
(SERVICER), hereby certify that ____________ is the duly elected,
qualified and acting (Vice) President of the Servicer and that the
signature appearing above is (her) (his) genuine signature.

          IN WITNESS WHEREOF, I have hereunto signed my name.

Dated:         	By:

          Name:
	  Title:    (Assistant) Secretary<PAGE>
                               EXHIBIT E to
                                        Servicer's Officer's Certificate



     Name                Title                    Signature








<PAGE>
					EXHIBIT L
			(FORM OF OPINION OF COUNSEL FROM THE COMPANY)


                                   (date)



Lehman Capital, a Division of 
Lehman Brothers Holdings Inc.
American Express Tower, 8th Floor
World Financial Center
New York, New York 10285-0800

Dear Sirs:
          You  have  requested  (our) (my)  opinion,  as  (Assistant) General
Counsel  to (COMPANY)  (the "Company"),  with respect  to certain  matters in
connection with the sale by the Company of the Mortgage  Loans pursuant  to 
that certain Mortgage  Loan Sale  and Servicing Agreement by and among the 
Company, Fleet Mortgage Corp. and Lehman Capital, a Division of Lehman Brothers
Holdings Inc. (the  "Purchaser"), dated as  of November  1, 1996 (the "Purchase
and Servicing Agreement").  Capitalized terms  not otherwise defined herein 
have the meanings set forth in the Purchase and Servicing Agreement.

          (We) (I) have examined the following documents:

          1.   the Purchase and Servicing Agreement;

          2.   the form of Assignment of Mortgage; 

          3.   the form of endorsement of the Mortgage Notes; and

          4.   such other documents, records and papers as we have deemed 
               necessary and relevant as a basis for this opinion.

          To the extent (we) (I) have deemed necessary and proper,
(we) (I) have relied upon the representations and warranties of the
Company  contained in the  Purchase and Servicing  Agreement.  (We)  (I) have
assumed the authenticity of all documents submitted to me
as originals, the genuineness of all signatures, the legal capacity
of natural persons and the conformity to the originals of all documents.

          Based upon the foregoing, it is (our) (my) opinion that:

           1.	The  Company  is  a  federally  chartered  savings  bank  duly
		organized, validly existing and in good standing under the laws
		of the United States and is qualified to transact business in,
		and is in  good standing under, the  laws of each state in  
		which a Mortgaged Property is located or is otherwise exempt 
		from such qualifications.

           2.  	The  Company  has  the power  to  engage  in  the transactions
		contemplated by the Purchase and Servicing Agreement and all 
		requisite power, authority and legal right to execute and 
		deliver the Purchase and Servicing Agreement and the Mortgage
		Loans and to perform and observe the terms and conditions of 
		such instruments.

           3. 	The Purchase and Servicing Agreement has been duly authorized, 
		executed and delivered by the Company and is a legal, valid and
		binding agreement  enforceable in accordance  with its 
		respective terms against the  Company, subject to bankruptcy
		laws and other similar laws of general application affecting 
		rights of creditors and subject  to the application of the 
		rules of equity,  including those respecting the availability
		of specific performance, none of which will  materially inter-
		fere with the realization of the benefits  provided thereunder
		or with the  Purchaser's ownership  of the Mortgage Loans.

           4. 	The Company has been duly authorized to allow any of its 
		officers to execute any and all documents by original signature
		in order to complete the transactions contemplated by the 
		Purchase and Servicing Agreement and by original or facsimile 
		signature in order to execute the endorsements to the Mortgage 
		Notes and the  Assignments of Mortgages, and the original or 
		facsimile signature of the officer  at the  Company executing 
		the endorsements to the  Mortgage Notes and the Assignments of 
		Mortgages represents the legal and valid signature of said 
		officer of the Company.

           5. 	Either (i) no consent, approval, authorization or order of any
		court or governmental agency or body is required for the 
		execution, delivery  and performance by  the Company of or 
		compliance by the Company with the Purchase and Servicing 
		Agreement or the sale and delivery of the Mortgage Loans or 
		the consummation of the transactions contemplated by the 
		Purchase and Servicing Agreement; or (ii) any required consent,
		approval, authorization or order has been obtained by 
		the Company.

           6.	Neither the  consummation of the transactions contemplated by,
		nor the fulfillment of the terms of,  the Purchase and Servic-
		ing Agreement or the Mortgage Loans  conflicts or will conflict
		with or results or will result in a breach of or constitutes or
		will constitute a default under the charter or by-laws  of the 
		Company, the terms of any  indenture or other agreement or 
		instrument to which the Company is a party or by which it is 
		bound or to which it is subject, or violates any statute or 
		order, rule, regulations, writ, injunction or decree of any 
 		court, governmental authority or regulatory body to which the
		Company is subject or by which it is bound.

           7.	There  is no action, suit, proceeding or investigation pending
		or, to the best of my knowledge, threatened against the Company
		which, in my judgment, either in any  one instance or in the 
		aggregate, may  result in  any material adverse  change in the
		business, operations, financial condition, properties or assets
		of the Company or in any material impairment of the right or 
		ability of the Company to carry on its business substantially
		as now conducted  or in  any material liability  on the  part
		of the  Company or which would draw into question the validity
		of the Purchase  and Servicing Agreement or the Mortgage Loans
		or of  any action taken  or to be taken in connection with the
		transactions contemplated  thereby, or  which would  be likely
		to impair materially the ability of  the Company to  perform 
		under the  terms of the Purchase  and Servicing Agreement or 
		the Mortgage Loans.

           8.	The sale of each Mortgage Note and Mortgage as and in the 
		manner contemplated by the Purchase and Servicing Agreement
		is sufficient fully to transfer to the Purchaser all right, 
		title and interest of the Company thereto as noteholder and 
		mortgagee.

           9. 	To the best of my knowledge, upon due inquiry, the
		Mortgages have been duly assigned and the Mortgage Notes have 
		been duly endorsed as provided in the Purchase and Servicing 
		Agreement. 

The Assignments of Mortgage are in recordable form, except for the
insertion  of the name  of the  assignee, and upon  the name of  the assignee
being inserted,  are acceptable  for recording under  the laws  of the  state
where each related Mortgaged Property is located. 
The endorsement of  the Mortgage Notes, the delivery to the Purchaser (or its
designee) of the Assignments of Mortgage, and the delivery of the original 
endorsed Mortgage Notes to the Purchaser or its designee are sufficient to
permit  the Purchaser  to  avail  itself of  all  protection available  under
applicable law against the claims of  any present or future creditors of  the
Company, and are sufficient to prevent any other sale, transfer, assignment, 
pledge or  hypothecation of the Mortgages and the Mortgage Notes by the 
Company from being enforceable.        

	This opinion is  given to you for your  sole benefit, and
no other person or entity is entitled to rely hereon
except that the purchaser or purchasers to which you initially and
directly resell the Mortgage Loans may rely on this opinion as if
it were addressed to them as of its date.


                                   Very truly yours,


                                   (Name)
                                   (Assistant) General Counsel
<PAGE>
EXHIBIT M
(FORM OF OPINION OF COUNSEL FROM THE SERVICER)


                                   (date)



Lehman Capital, a Division of 
Lehman Brothers Holdings Inc.
American Express Tower, 8th Floor
World Financial Center
New York, New York 10285-0800

Dear Sirs:
          You have requested  my opinion, as Counsel to  Fleet Mortgage Corp.
(the "Servicer"), with respect to certain matters
in connection with the assumption of servicing responsibilities by
the Servicer  of the Mortgage  Loans pursuant  to that certain  Mortgage Loan
Sale  and Servicing  Agreement by  and  among the  Servicer, Household  Bank,
F.S.B.  and Lehman Capital, a Division of
Lehman Brothers Holdings Inc.  (the "Purchaser"), dated as of
November 1, 1996 (the "Purchase and Servicing Agreement").  Capitalized terms
not otherwise defined herein have the meanings  set forth in the Purchase and
Servicing Agreement.

          (We) (I) have examined the following documents:

          1.	the Purchase and Servicing Agreement; and

          2.	such other documents, records and papers as we have deemed 
                necessary and relevant as a basis for this opinion.

          To the extent (we) (I) have deemed necessary and proper,
(we) (I) have relied upon the representations and warranties of the
Servicer contained in the Purchase and Servicing Agreement.  (We)
(I) have assumed the authenticity of all documents submitted to me
as originals, the genuineness of all signatures, the legal capacity
of natural persons and the conformity to the originals of all documents.

         Based upon the foregoing, it is (our) (my) opinion that:

           1.  The Servicer is a corporation duly organized, validly existing
and in good standing under the laws of the South
Carolina.

           2.  The  Servicer  has the  power  to engage  in  the transactions
contemplated by the Purchase and Servicing Agreement and all requisite power,
authority and legal right to execute and deliver the Purchase and Servicing
Agreement and to perform and  observe the terms and conditions of such
instruments.

           3.  The Purchase and Servicing Agreement has been duly
authorized, executed and delivered by the Servicer and assuming that the laws
of New York are the  same as the laws of South Carolina is a legal, valid and
binding agreement enforceable in accordance with its respective terms against
the Servicer, subject to bankruptcy  laws and other  similar laws of general 
application affecting rights of creditors and subject to the application of 
the rules of  equity, including  those  respecting the  availability of 
specific performance (regardless of whether such enforcement is sought in 
a proceeding in equity or at law).

           4.  The Servicer has been duly authorized to allow any
of its  officers to execute  any and all  documents by original  signature in
order to complete the transactions contemplated by the Purchase and Servicing
Agreement.

           5.  Either (i) no consent, approval, authorization or order of any
court or governmental agency or body is required for the execution, delivery 
and performance by the Servicer of  or compliance by the Servicer with the 
Purchase and Servicing Agreement or (ii)  any required consent, approval, 
authorization or order has been obtained by the Servicer.

           6.  Neither the consummation of  the transactions contemplated by,
nor the fulfillment of the terms of, the Purchase and Servicing Agreement 
conflicts or will conflict with or results or will result in a breach of 
or constitutes or will constitute a default under the articles of incorporation
or  by-laws of the Servicer, the terms of any indenture or other agreement or
instrument known by me to which the Servicer is a party or by which it is bound
or to which it is subject, or violates any statute or order, rule, regulations,
writ, injunction or decree of any court, governmental authority or regulatory 
body to which the Servicer is subject or by which it is bound.

           7.  There is no action, suit, proceeding or investigation pending
or, to the best of my knowledge, threatened against the Servicer which, in my 
judgment, either in any one instance or in the aggregate, is likely to result 
in any material adverse change in  the business, operations, financial condit-
ion, 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 which would draw into question the validity of the  Purchase and 
Servicing Agreement or the  Mortgage Loans  or of  any action taken or to be 
taken in connection with  the transactions  contemplated thereby,  or  which 
would  be likely to impair materially the ability of the Servicer to perform 
under the terms of the Purchase and Servicing Agreement.          

	This opinion is  given to you for your  sole benefit, and
no other person or entity is entitled to rely hereon except that 
the purchaser or purchasers to which you initially and directly resell 
the Mortgage Loans may rely on this opinion as if it were addressed to 
them as of its date. 

                                   Very truly yours,


                                   (Name)
                                   (Assistant) General Counsel
<PAGE>
					EXHIBIT N
				SECURITY RELEASE CERTIFICATION








						___________________, 199_



Federal Home Loan Bank of





Attention:


          Re: Notice of Sale and Release of Collateral

Dear Sirs:


          This letter  serves as notice that (COMPANY), a (state) (federally)
chartered savings and loan association (in the state of
___________) (the "Association")  has committed to sell to  Lehman Capital, a
Division of Lehman Brothers Holdings Inc.  ("LCC") under
a Mortgage Loan Sale and Servicing Agreement dated as of November
1, 1996, certain mortgage loans originated by the Association.  The
Association warrants that the mortgage loans to be sold to LCC are
in addition to and beyond any collateral required to secure
advances made by you to the Association.

          The Association acknowledges that the mortgage loans to
be sold to LCC shall not be used as additional or substitute collateral  for
advances made by you.  LCC understands  that the balance of the Association's
mortgage loan portfolio may be used as collateral or additional collateral for
advances made by you, and confirms that it has no interest therein.

          Execution of this letter by the Federal Home Loan Bank of
_________________________ shall constitute a full and complete release of any
security interest, claim, or lien which the Federal
Home Loan Bank  of _____________________ may have against  the mortgage loans
to be sold to LCC.  


                                   Very truly yours,
                                   (COMPANY)

     						By:
     						Name:
     						Title:
     						Date:

Acknowledged and approved:

FEDERAL HOME LOAN BANK OF 


By:                       
Name:
Title:
Date:<PAGE>
				EXHIBIT O

			SECURITY RELEASE CERTIFICATION

			I.  Release of Security Interest

          The financial institution named below hereby relinquishes
any and all right, title and interest it may have in all Mortgage
Loans  to be  purchased  by Lehman  Capital,  a Division  of  Lehman Brothers
Holdings Inc.  from the Company named below pursuant to that certain Mortgage
Loan Sale and Servicing Agreement, dated as of November 1, 1996, and certifies
that all notes, mortgages, assignments and other documents in its possession 
relating to such Mortgage Loans have been delivered and released to the 
Company named below or its designees, as of the date and time of the sale
of such Mortgage  Loans to  Lehman Capital,  a Division  of  Lehman Brothers
Holdings Inc.

Name and Address of Financial Institution


                (name)


               (Address)

     By:            <PAGE>
			II.  Certification of Release

          The Company  named  below hereby  certifies  to Lehman  Capital,  a
Division of Lehman Brothers Holdings Inc.  that, as of
the date and time of the sale of the above-mentioned Mortgage Loans
to Lehman Capital, a Division of Lehman Brothers Holdings Inc., the
security  interests  in  the  Mortgage  Loans  released  by  the  above-named
financial institution comprise all security interests
relating to or affecting any and all such Mortgage Loans.  The
Company warrants  that, as  of such  time, there  are  and will  be no  other
security interests affecting any or all of such Mortgage Loans.

                                   (SELLER)

     				By:
     				Title:
     				Date:





<TABLE>
<CAPTION>
                                                                                      Zip    Prop        Own
Loan #      Name                  Address                    City              State  Code   Type        Occ        Purpose
<S>         <C>                   <C>                        <C>               <C>    <C>    <C>         <C>        <C>
0073811321  WILLIAM C KING JR     1418 MORAN ROAD            FRANKLIN          TN     37064  Single Fam  Primary H  Purchase
0073811790  ANTHONY K PALUKA      1947 CAMARGUE DRIVE        ZIONSVILLE        IN     46077  PUD         Primary H  Refinanc
0073812210  JOSEPH C CIBIT        1849 NARRAGANSETT COURT    SAN DIEGO         CA-S   92107  Single Fam  Primary H  Refinanc
0073812223  MICHAEL B GUARCO JR   80 HARMONY HILL ROAD       GRANBY            CT     06035  Single Fam  Primary H  Refinanc
0073812582  THEODORE W GARRISON   1463 BRANDYWINE LANE       WAYNE             PA     19087  Single Fam  Primary H  Refinanc
0073812618  ROGER BARTELS         32 NEARWATER ROAD          ROWAYTON          CT     06853  PUD         Primary H  Refinanc
0073812715  WILLIAM J BURR        201 ILLINOIS               ELMHURST          IL     60126  Single Fam  Primary H  Refinanc
0073812854  NICK ARVIS, JR        430 N ADAMS STREET         HINSDALE          IL     60521  Single Fam  Primary H  Refinanc
0073812906  WILLIAM H CHAPMAN     107 BLUEBONNET LANE        SCOTTS VALL       CA-N   95066  2 Family    Primary H  Refinanc
0073813031  JIMMIE PICKETT JR     4362 VALE STREET           IRVINE            CA-S   92714  PUD         Primary H  Refinanc
0073813390  THOMAS J CLARK        2245 LAKECREST COURT       MARTINEZ          CA-N   94553  Single Fam  Primary H  Purchase
0073813714  MICHAEL A VOLPE       504 THOMPSON ST            EAST HAVEN        CT     06513  Single Fam  Primary H  Refinanc
0073813934  AMIN J BARAKAT        9721 SPRING RIDGE LANE     VIENNA            VA     22182  Single Fam  Primary H  Refinanc
0073814933  DENNIS H KENNEDY      3379 WALNUT DRIVE          ELLICOTT CI       MD     21043  Single Fam  Primary H  Purchase
0073815220  WALTON R EMMICK       4245 CLYBOURN AVENUE       NO. HOLLYWO       CA-S   91602  Single Fam  Primary H  Refinanc
0073815712  EDGARDO CASILAO BADI  15711 HIDDEN VALLEY DRI    POWAY             CA-S   92064  Single Fam  Primary H  Refinanc
0073815783  ELIZABETH BARROWMAN   901 5TH STREET #C          SANTA MONIC       CA-S   90403  Condo       Primary H  Purchase
0073816083  MICHAEL B STEVENS     48 LA JOLLA COURT          DANVILLE          CA-N   94526  Single Fam  Primary H  Purchase
0073816164  LAWRENCE J MCBRIDE    24772 LARGO DRIVE          LAGUNA HILL       CA-S   92653  Single Fam  Primary H  Refinanc
0073816313  DONALD J O'HARA       4007 UNDERWOOD STREET      CHEVY CHASE       MD     20815  Single Fam  Primary H  Refinanc
0073816847  LEONARD G HILLIARD    8 OLD ELM COURT            LUTHERVILLE       MD     21093  PUD         Primary H  Refinanc
0073817338  ROMEO N FINCH         156 CRYSTAL SPRINGS ROA    SAN DIMAS         CA-S   91773  Single Fam  Primary H  Refinanc
0073817464  WILLIAM R CARDANI     5 MARBEE ROAD              ROCKPORT          MA     01966  Single Fam  Primary H  Refinanc
0073817642  TARA E SOPHER         8208 SPRING BOTTOM W       BALTIMORE         MD     21208  Single Fam  Primary H  Refinanc
0073817862  SAMUEL K KAWAMURA     14614 BLUE SKY ROAD        HACIENDA HE       CA-S   91745  PUD         Primary H  Refinanc
0073818078  GLYNNE D MILLER       9765 CHAUCER CT NW         PICKERINGTO       OH     43147  Single Fam  Primary H  Purchase
0073818159  ROBERT E ANDERSON     9767 AQUEDUCT AVENUE       SEPULVEDA         CA-S   91343  Single Fam  Primary H  Refinanc
0073818751  DANIEL P BRAUN        1236 BELCROSS DRIVE        GAHANNA           OH     43230  Single Fam  Primary H  Purchase
0073818764  HELEN P MCCLURE       4803 N LITTLE FALLS RO     ARLINGTON         VA     22207  Single Fam  Primary H  Purchase
0073819051  RICHARD LICHENSTEIN   3384 WALNUT DRIVE          ELLICOTT CI       MD     21043  Single Fam  Primary H  Purchase
0073819174  JAMES & NANCY CUMMAN  515 GREEN BAY ROAD         GLENCOE           IL     60022  Single Fam  Primary H  Refinanc
0073819336  MARIAN R BIALOBRODSK  422 SUTTON CIRCLE          DANVILLE          CA-N   94506  PUD         Primary H  Purchase
0073819378  DANIEL F JANSSEN      1815 N UTAH STREET         ARLINGTON         VA     22207  Single Fam  Primary H  Refinanc
0073819417  M T NAIMI             660 PARK AVENUE            BLOOMFIELD        CT     06002  Single Fam  Primary H  Refinanc
0073819637  JAMES HARTNETT        481 S ARLINGTON            ELMHURST          IL     60126  Single Fam  Primary H  Purchase
0073820406  GERALD E WOLFE        8441 AUTUMNHILL PLACE      RANCHO CUCA       CA-S   91730  Condo       Primary H  Refinanc
0073820671  ROBERT H WEAVER II    291 TYRELLA AVE            MT. VIEW          CA-N   94043  Single Fam  Primary H  Refinanc
0073820736  DR STEVEN BANKS       277 FOREST                 GLEN ELLYN        IL     60137  Single Fam  Primary H  Purchase
0073821104  ANN K BLANC           11718 LIGHTFALL COURT      COLUMBIA          MD     21044  Single Fam  Primary H  Purchase
0073821272  H DANIEL FULLER       22402 ROSEBRIAR            MISSION VIE       CA-S   92692  PUD         Primary H  Refinanc
0073821324  MICHAEL P MILLS       5 SKYGATE                  ALISO VIEJO       CA-S   92656  PUD         Primary H  Refinanc
0073822022  KENNETH L STEPHENS    37333 OAK VIEW ROAD        YUCAIPA           CA-S   92399  Single Fam  Primary H  Cash Out
0073822051  PETER B WELSH         4507 CHELTENHAM DRIVE      BETHESDA          MD     20814  Single Fam  Primary H  Refinanc
0073822792  ROBERT A SIEBERT      6 EAST LAKE DRIVE          ANNAPOLIS         MD     21403  Single Fam  Primary H  Refinanc

                                                       First                 Paid
Orig                      Current        Orig  Rem     Pay       Maturity    Thru
Balance          UPB      LTV      Rate  Term  Term    Date      Date        Date
<C>          <C>          <C>      <C>    <C>   <C>  <C>         <C>         <C>
261,000      246,640.91   82.410   8.13   360   318  1993-06-01  2023-05-01  1996-10-01
236,700      228,669.14   60.610   7.75   360   318  1993-06-01  2023-05-01  1996-10-01
272,000      238,001.52   70.410   8.00   360   319  1993-07-01  2023-06-01  1996-10-01
249,300      238,095.00   86.120   8.50   360   303  1992-03-01  2022-02-01  1996-10-01
278,000      267,829.30   83.850   8.38   360   311  1992-11-01  2022-10-01  1996-10-01
225,000      196,669.24   25.500   8.38   360   304  1992-04-01  2022-03-01  1996-10-01
215,000      206,647.62   61.800   8.50   360   312  1992-12-01  2022-11-01  1996-10-01
245,000      236,151.49   66.640   8.25   360   312  1992-12-01  2022-11-01  1996-10-01
345,000      331,938.17   71.520   8.13   360   311  1992-11-01  2022-10-01  1996-10-01
213,500      192,815.56   67.920   8.50   360   309  1992-09-01  2022-08-01  1996-10-01
294,750      277,760.49   84.850   8.25   360   305  1992-05-01  2022-04-01  1996-10-01
148,500      139,568.17   84.770   7.88   360   305  1992-05-01  2022-04-01  1996-10-01
364,000      332,589.15   72.680   7.00   240   208  1994-04-01  2014-03-01  1996-10-01
220,000      211,662.88   76.010   8.25   360   310  1992-10-01  2022-09-01  1996-11-01
675,000      654,430.15   63.900   7.88   360   321  1993-09-01  2023-08-01  1996-11-01
260,000      250,938.29   77.360   7.75   360   317  1993-05-01  2023-04-01  1996-10-01
225,600      194,773.84   69.330   8.13   360   283  1990-07-01  2020-06-01  1996-10-01
472,000      453,353.84   76.920   8.25   360   314  1993-02-01  2023-01-01  1996-10-01
316,000      283,249.68   68.470   8.38   360   313  1993-01-01  2022-12-01  1996-10-01
340,000      328,182.38   75.600   7.00   360   322  1993-10-01  2023-09-01  1996-10-01
277,000      231,746.83   63.000   8.25   360   311  1992-11-01  2022-10-01  1996-10-01
218,300      199,739.75   69.120   8.13   360   311  1992-11-01  2022-10-01  1996-10-01
220,000      207,735.14   72.790   8.00   360   312  1992-12-01  2022-11-01  1996-10-01
299,000      288,750.53   68.810   8.13   360   315  1993-03-01  2023-02-01  1996-10-01
260,000      244,114.15   66.150   8.00   360   319  1993-07-01  2023-06-01  1996-10-01
225,000      212,999.99   74.030   8.50   360   294  1991-06-01  2021-05-01  1996-10-01
152,000      148,583.03   78.330   8.13   360   329  1994-05-01  2024-04-01  1996-10-01
199,500      194,937.71   78.090   8.25   360   334  1994-10-01  2024-09-01  1996-10-01
364,300      349,182.02   75.980   8.38   360   305  1992-05-01  2022-04-01  1996-10-01
273,500      259,403.27   84.470   7.63   360   317  1993-05-01  2023-04-01  1996-10-01
236,000      211,844.06   62.500   7.13   360   322  1993-10-01  2023-09-01  1996-10-01
252,000      240,678.61   86.120   8.25   360   306  1992-06-01  2022-05-01  1996-11-01
232,000      223,188.84   77.100   8.25   360   310  1992-10-01  2022-09-01  1996-10-01
 90,000       85,387.08   70.130   8.00   360   307  1992-07-01  2022-06-01  1996-10-01
286,400      276,328.95   77.330   8.13   360   314  1993-02-01  2023-01-01  1996-11-01
 90,000       85,059.52   66.520   7.88   360   303  1992-03-01  2022-02-01  1996-10-01
236,000      226,871.62   75.770   7.88   360   312  1992-12-01  2022-11-01  1996-10-01
279,000      256,781.82   82.700   7.75   240   200  1993-08-01  2013-07-01  1996-10-01
255,500      243,037.11   85.820   8.50   360   314  1993-02-01  2023-01-01  1996-10-01
368,000      355,735.52   77.470   8.50   360   314  1993-02-01  2023-01-01  1996-10-01
290,000      271,138.68   74.500   8.13   360   312  1992-12-01  2022-11-01  1996-10-01
258,750      249,384.67   72.410   8.50   360   310  1992-10-01  2022-09-01  1996-10-01
212,850      204,816.15   74.550   7.88   360   313  1993-01-01  2022-12-01  1996-11-01
350,000      335,799.34   63.480   7.75   360   311  1992-11-01  2022-10-01  1996-10-01


                                                                                      Zip    Prop        Own
Loan #      Name                  Address                    City              State  Code   Type        Occ        Purpose
<S>         <C>                   <C>                        <C>               <C>    <C>    <C>         <C>        <C>
0073822860  MARK MAGGIO           3605 NORTH 21ST AVENUE     ARLINGTON         VA     22207  Single Fam  Primary H  Purchase
0073823034  JAMES G CROCICCHIA    546 BREAKNECK_HILL         MIDDLEBURY        CT     06762  Single Fam  Primary H  Refinanc
0073823364  J WAYNE HARRIS        200 COLONIAL COURT         LYNCHBURG         VA     24503  Single Fam  Primary H  Refinanc
0073823377  CLINTON O SANDER      214 POPLAR CREST AVE       THOUSAND OA       CA-S   91320  Single Fam  Primary H  Refinanc
0073823393  JEAN MORRISON         RT 4 BOX 21 AA             SANTA FE          NM     87501  Single Fam  Primary H  Refinanc
0073823403  ROGER C WARD          7474 NOEL ROAD             INDIANAPOLI       IN     46278  Single Fam  Primary H  Purchase
0073823461  CRAIG A ENGLISH       3808 DUDDINGTON WAY        PHOENIX           MD     21131  Single Fam  Primary H  Refinanc
0073823555  THEODORE R HOOPES JR  7289 TICONDEROGA PLACE     GILROY            CA-N   95020  Single Fam  Primary H  Refinanc
0073823830  RICHARD G REBH        531 ENTRADA WAY            MENLO PARK        CA-N   94025  Single Fam  Primary H  Refinanc
0073824127  CHRISTOPHER BROOKS    13 MEADOW LANE             GLEN HEAD         NY     11545  Single Fam  Primary H  Refinanc
0073824460  PAUL E FENCHEL        18 NORTH SHORE DR          DERRY             NH     03038  Single Fam  Primary H  Purchase
0073824570  LAURIE HENRIKSON      11430 GREENMOOR LANE       OAKTON            VA     22124  Single Fam  Primary H  Purchase
0073825113  BERNARD S MYERHOLTZ   240 DEVON DRIVE            BURR RIDGE        IL     60521  Single Fam  Primary H  Refinanc
0073825265  RONALD F BADDOCK      916 SONG SPARROW COURT     ARNOLD            MD     21012  PUD         Primary H  Refinanc
0073826031  ROBERT E CHILD, JR    403 ARLINGTON AVENUE       NAPERVILLE        IL     60565  Single Fam  Primary H  Refinanc
0073826374  ROBERT R ROTHSTEIN    RT 9 BOX 76                SANTA FE          NM     87501  Single Fam  Primary H  Refinanc
0073826921  ANTHONY J CASEY       44 WEST BRANCH ROAD        WESTON            CT     06883  Single Fam  Primary H  Refinanc
0073826934  VINCENT L FORD        2913 CHEVERLY OAKS COUR    CHEVERLY          MD     20785  Single Fam  Primary H  Refinanc
0073827496  DAVID L ALLEN         1679 PHEASANT RUN PLACE    GENEVA            IL     60134  Single Fam  Primary H  Refinanc
0073827784  EDMOND J JOWDY, JR    23 GREENTREE DRIVE         GLASTONBURY       CT     06033  Single Fam  Primary H  Refinanc
0073828097  GURU G SINGH          67-2 BALLANTINE ROAD       BERNARDSVIL       NJ     07924  Single Fam  Primary H  Refinanc
0073828262  WARD C STARRETT       33 W 622 WHITE THORN       WAYNE             IL     60184  Single Fam  Primary H  Refinanc
0073828673  DANIEL PERRY BECKER   6411 GLENFOX               HUNTINGTON        CA-S   92647  Single Fam  Primary H  Refinanc
0073828754  ROBERT E WALSH        635 WASHINGTON AVENUE      GLENCOE           IL     60022  Single Fam  Primary H  Cash Out
0073828864  LOUIS L NIELSEN       124 DUNROVIN DRIVE         BARRINGTON        IL     60010  Single Fam  Primary H  Refinanc
0073829274  DENNIS J HAYES        12434 NONIE TERRACE        SAN DIEGO         CA-S   92129  Single Fam  Primary H  Refinanc
0073829588  BURL D PARKER         837 SUTTER LANE            IONE              CA-N   95640  Single Fam  Primary H  Refinanc
0073829724  LINA CALDWELL         615 GREYSTONE PARK NE      ATLANTA           GA     30324  Single Fam  Primary H  Refinanc
0073829960  SOUNG W LEE           3109 SCHWEITZER DR         TOPANGA           CA-S   90290  Single Fam  Primary H  Cash Out
0073829986  DANIEL R DEVLIN       15604 EVESHAM PLACE        SILVER SPRI       MD     20905  Single Fam  Primary H  Refinanc
0073830056  THAKAR S BASATI       746 NORTH VICTORIA DRIV    PALATINE          IL     60067  Single Fam  Primary H  Refinanc
0073830108  JEFFREY N WILLIAMS    1216 CASTLEMONT AVENUE     SAN JOSE          CA-N   95128  Single Fam  Primary H  Refinanc
0073830153  JEFFREY M ALLCOCK     3N681 TROTTER LANE         ST. CHARLES       IL     60174  Single Fam  Primary H  Purchase
0073830454  HAROLD W WARD, JR     814 MOANA DRIVE            SAN DIEGO         CA-S   92106  Single Fam  Primary H  Cash Out
0073830535  DAVID J BIRNKRANT     210 MURWOOD                MORELAND HI       OH     44022  Single Fam  Primary H  Refinanc
0073830904  JOHN P RUOCCO         56 BELRIDGE ROAD           CHESHIRE          CT     06410  Single Fam  Primary H  Refinanc
0073831110  CHARLES S BENVENUTI   80 B CAROLYN DRIVE         CORTLANDT M       NY     10566  Single Fam  Primary H  Refinanc
0073831437  MARILOU D TAGANAS     2524 MONTE LINDO COURT     SAN JOSE          CA-N   95121  Single Fam  Primary H  Purchase
0073831819  ROY E STANFORD, JR    2415 S FORT SCOTT DRIVE    ARLINGTON         VA     22202  Single Fam  Primary H  Refinanc
0073832067  BARRY L STIGERS       14012 TRIADELPHIA ROA      GLENELG           MD     21737  Single Fam  Primary H  Refinanc
0073832096  LAURENCE E BATES      318 TUNNEL ROAD            VERNON            CT     06066  Single Fam  Primary H  Refinanc
0073832148  BARRY R PORETZ        3817 GRIFFITH PLACE        ALEXANDRIA        VA     22304  Single Fam  Primary H  Refinanc
0073832193  DONALD G HANDO        11601 NORTHWEST 20 ST      PLANTATION        FL     33323  Single Fam  Primary H  Purchase
0073832287  JOHN D BRYAN          1164 GRIMLEY LANE          SAN JOSE          CA-N   95120  Single Fam  Primary H  Refinanc

                                                       First                 Paid
Orig                      Current         Orig Rem     Pay       Maturity    Thru
Balance          UPB      LTV      Rate  Term  Term    Date      Date        Date
<C>          <C>          <C>      <C>    <C>   <C>  <C>         <C>         <C>
293,600      271,785.72   74.430   7.00   240   205  1994-01-01  2013-12-01  1996-10-01
300,000      273,130.89   62.930   8.50   360   305  1992-05-01  2022-04-01  1996-10-01
230,000      222,645.91   55.020   8.50   360   315  1993-03-01  2023-02-01  1996-10-01
240,000      231,654.40   79.960   7.63   360   318  1993-06-01  2023-05-01  1996-10-01
420,000      403,749.92   52.830   7.88   360   312  1992-12-01  2022-11-01  1996-10-01
234,000      226,211.14   77.480   8.00   360   317  1993-05-01  2023-04-01  1996-10-01
292,000      282,195.41   76.400   8.38   360   314  1993-02-01  2023-01-01  1996-10-01
218,000      201,510.92   81.010   7.13   240   204  1993-12-01  2013-11-01  1996-10-01
400,000      384,876.08   59.320   8.00   360   312  1992-12-01  2022-11-01  1996-10-01   
250,000      240,297.46   74.070   8.38   360   312  1992-12-01  2022-11-01  1996-10-01   
 70,000       65,185.21   66.660   7.38   360   305  1992-05-01  2022-04-01  1996-10-01
384,950      361,145.37   72.460   4.75   360   315  1993-03-01  2023-02-01  1996-10-01
212,000      197,149.49   45.020   7.25   240   206  1994-02-01  2014-01-01  1996-11-01   
209,200      202,358.39   76.510   7.75   360   320  1993-08-01  2023-07-01  1996-10-01   
224,500      217,226.61   86.700   8.00   360   318  1993-06-01  2023-05-01  1996-10-01   
247,500      234,783.79   71.290   8.38   360   315  1993-03-01  2023-02-01  1996-10-01   
368,000      350,736.05   51.680   8.38   360   302  1992-02-01  2022-01-01  1996-10-01   
211,500      204,487.58   87.180   7.88   360   318  1993-06-01  2023-05-01  1996-10-01   
235,000      225,511.41   75.320   8.25   360   313  1993-01-01  2022-12-01  1996-10-01   
250,000      242,208.44   76.060   8.13   360   320  1993-08-01  2023-07-01  1996-10-01   
285,000      268,038.06   33.580   8.38   360   312  1992-12-01  2022-11-01  1996-10-01   
270,000      258,158.46   53.890   8.25   360   312  1992-12-01  2022-11-01  1996-10-01   
266,000      240,808.03   58.070   7.25   240   206  1994-02-01  2014-01-01  1996-12-01   
210,000      203,067.86   21.420   7.75   360   319  1993-07-01  2023-06-01  1996-10-01   
378,000      364,017.13   67.540   8.00   360   313  1993-01-01  2022-12-01  1996-10-01   
238,000      229,774.83   83.570   7.50   360   319  1993-07-01  2023-06-01  1996-10-01   
102,750       97,687.63   71.440   8.38   360   301  1992-01-01  2021-12-01  1996-10-01   
300,000      274,410.38   79.940   7.63   240   198  1993-06-01  2013-05-01  1996-10-01   
295,000      277,754.03   68.740   7.25   360   298  1991-10-01  2021-09-01  1996-10-01   
243,000      234,943.05   87.180   7.88   360   318  1993-06-01  2023-05-01  1996-10-01   
220,000      207,897.43   75.760   8.00   360   319  1993-07-01  2023-06-01  1996-10-01   
226,500      201,440.25   57.040   7.75   360   320  1993-08-01  2023-07-01  1996-10-01   
326,800      315,626.44   77.330   7.25   360   321  1993-09-01  2023-08-01  1996-10-01   
225,000      216,887.12   64.860   8.13   360   313  1993-01-01  2022-12-01  1996-10-01   
245,250      228,851.89   80.680   7.38   240   207  1994-03-01  2014-02-01  1996-10-01   
200,000      189,571.60   85.170   8.38   360   305  1992-05-01  2022-04-01  1996-11-01   
261,000      252,446.13   87.200   8.00   360   327  1994-03-01  2024-02-01  1996-10-01   
243,950      218,630.87   71.910   8.00   360   313  1993-01-01  2022-12-01  1996-10-01   
345,000      319,721.35   58.330   7.63   360   319  1993-07-01  2023-06-01  1996-10-01   
265,000      251,170.26   63.720   8.25   360   316  1993-04-01  2023-03-01  1996-10-01   
120,000      113,414.02   66.860   7.63   360   307  1992-07-01  2022-06-01  1996-10-01   
365,000      342,618.37   72.290   8.13   360   310  1992-10-01  2022-09-01  1996-10-01   
228,000      219,169.14   77.050   8.00   360   311  1992-11-01  2022-10-01  1996-10-01   
275,000      260,506.25   41.170   8.00   360   312  1992-12-01  2022-11-01  1996-10-01


                                                                                      Zip    Prop        Own
Loan #      Name                  Address                    City              State  Code   Type        Occ        Purpose
<S>         <C>                   <C>                        <C>               <C>    <C>    <C>         <C>        <C>
0073832397  ROSENDO D CABALLERO   25887 BELLIS COURT         VALENCIA          CA-S   91355  PUD         Primary H  Purchase
0073832685  WILLIAM H GRAY        109 WINSTON LANE           OAK RIDGE         TN     37830  Single Fam  Primary H  Refinanc
0073832915  ANDREW M VITALE       70 DOROTOCKEY DRIVE        HARRINGTON        NJ     07640  Single Fam  Primary H  Refinanc
0073833383  GERARD P MICHAUD      4 LANDING CRCL             WINDSOR           CT     06095  Single Fam  Primary H  Purchase
0073833448  ROBERT A ANDREWS      1912 W 49TH STREET         WESTWOOD HI       KS     66205  Single Fam  Primary H  Refinanc
0073833765  CHRISTOPHER GOLDEN    118 WASHINGTON AVENUE      GREENPORT         NY     11944  Single Fam  Primary H  Purchase
0073834641  ROGER J PHILLIPS      17233 LOST CABIN ROAD      EUREKA            MO     63025  PUD         Primary H  Refinanc
0073835022  L DWIGHT WOOSTER      6349 WINPENNY DRIVE        FREDERICK         MD     21702  Single Fam  Primary H  Refinanc
0073835145  MARC N TERZIEV        630 ONEIDA DRIVE           SUNNYVALE         CA-N   94087  Single Fam  Primary H  Refinanc
0073835200  RUBEN VELARDE         3 CALLE VAQUETA            RNCHO SANTA       CA-S   92688  Single Fam  Primary H  Purchase
0073835420  JAMES SCHYLOR LANCE   1664 OAKLAND ROAD          JULIAN            CA-S   92036  Single Fam  Primary H  Refinanc
0073835462  RICHARD L WHEELER     52 PORTER ROAD             ANDOVER           MA     01810  Single Fam  Primary H  Purchase
0073835789  RICHARD C CHRISTOPHE  11 PINE GLEN ROAD          SIMSBURY          CT     06070  Single Fam  Primary H  Purchase
0073836209  GEORGE L GIBSON       1630 MOUNTAIN SHADOW       STONE MOUNT       GA     30087  Single Fam  Primary H  Refinanc
0073836720  PAUL S TASNER         2203 GLEN AVENUE           BERKELEY          CA-N   94709  Single Fam  Primary H  Refinanc
0073836869  NATHAN A WEINSAFT     83 SOUTH MILL STREET       HOPKINTON         MA     01748  Single Fam  Primary H  Refinanc
0073837350  MARK L HOWARD         611 ALAMEDA DE LA PULGA    BELMONT           CA-N   94002  Single Fam  Primary H  Refinanc
0073837402  CYRUS HOSSEIN AZANI   1314 EXCALIBER LANE        SANDY SPRIN       MD     20860  Single Fam  Primary H  Refinanc
0073837460  KURIAN P ABRAHAM      2332 KALAMAZOO DRIVE       NAPERVILLE        IL     60565  Single Fam  Primary H  Refinanc
0073837512  THOMAS F MYERS        1132 WOODVIEW ROAD         BURR RIDGE        IL     60521  Single Fam  Primary H  Refinanc
0073837677  DOMICIANO E ECALNE    683 KEVENAIRE DR           MILPITAS          CA-N   95035  Single Fam  Primary H  Refinanc
0073838537  WILLIAM R MANCH       5859 RESERVOIR HEIGHTS     ALEXANDRIA        VA     22311  PUD         Primary H  Refinanc
0073838605  JOHN C SCHROEDER      1140 FERRY ROAD            DOYLESTOWN        PA     18901  Single Fam  Primary H  Purchase
0073839196  THOMAS M TAM          4136 LITTLEWORTH WAY       SAN JOSE          CA-N   95140  Single Fam  Primary H  Purchase
0073839581  JOHN J MORTENSEN      14 OVERBROOK ROAD          SOUTH BARRI       IL     60010  Single Fam  Primary H  Refinanc
0073839853  PETER VAN KURAN, JR   879 GARLAND DRIVE          PALO ALTO         CA-N   94303  Single Fam  Primary H  Refinanc
0073840185  HENRY C DAILEY JR     2985 BROOK HIGHLAND DR     BIRMINGHAM        AL     35242  Single Fam  Primary H  Purchase
0073840839  TRISTAN E GLENWRIGHT  5781 PADUA DRIVE           HUNTINGTON        CA-S   92649  Single Fam  Primary H  Refinanc
0073841142  JAMES O NICKEL        4904 GREENBRIDGE RD        DAYTON            MD     21036  Single Fam  Primary H  Refinanc
0073841304  MICHAEL J TAYLOR      41 FREDS WAY               HOLLISTER         CA-N   95023  Single Fam  Primary H  Refinanc
0073841582  THAI DINH PHAM        3165 BARLETTA LANE         SAN JOSE          CA-N   95127  Single Fam  Investmen  Purchase
0073841605  MARK G ADRIANSEN      742 EAST SUNNY HILLS RO    FULLERTON         CA-S   92635  Single Fam  Primary H  Refinanc
0073841663  JAMES P PATTON        438 PRUSSIAN LANE          WAYNE             PA     19087  Single Fam  Primary H  Refinanc
0073841906  THOMAS P HENRY        10215 WHISKEY HILL LANE    GILROY            CA-N   95020  Single Fam  Primary H  Refinanc
0073842044  STEPHEN J LOH         1561 CROWFOOT CIRCLE       HOFFMAN EST       IL     60194  Single Fam  Primary H  Refinanc
0073842141  DAVID H PRESS         17 RIVERVIEW PLACE         HASTINGS ON       NY     10706  Single Fam  Primary H  Refinanc
0073842345  MICHAEL WILK          2019 BELMONT LN #3         REDONDO BCH       CA-S   90278  Condo       Primary H  Cash Out
0073842688  MARIO O FUENTES       3389 WALNUT DRIVE          ELLICOTT CI       MD     21043  Single Fam  Primary H  Refinanc
0073842743  JAMES K FELDMAN       15321 CARROLTON ROAD       ROCKVILLE         MD     20853  Single Fam  Primary H  Refinanc
0073842905  JOHN J BARBERA        155 WHITE ROAD             SCARSDALE         NY     10583  Single Fam  Primary H  Purchase
0073842989  RUDY R GONZALEZ       1620 DAYTON PL SUUTH       KENNEWICK         WA     99336  Single Fam  Primary H  Purchase
0073843108  MICHAEL SCHAFFER      1908 BLUEGRASS COURT       ST CHARLES        IL     60174  Single Fam  Primary H  Purchase
0073843425  DEBORAH YACUBIAN      21 BISHOPS LANE            LYNNFIELD         MA     01940  Single Fam  Primary H  Refinanc
0073843454  JOHN R VERELLEY       79 SMEDLEY RD              FAIRFIELD         CT     06430  Single Fam  Primary H  Purchase

                                                       First                 Paid
Orig                      Current         Orig Rem     Pay       Maturity    Thru
Balance          UPB      LTV      Rate  Term  Term    Date      Date        Date
<C>          <C>          <C>      <C>    <C>   <C>  <C>         <C>         <C>
241,400      233,294.62   82.220   8.38   360   314  1993-02-01  2023-01-01  1996-11-01   
230,600      222,067.07   72.350   8.25   360   311  1992-11-01  2022-10-01  1996-10-01   
298,000      271,603.99   67.060   8.50   360   313  1993-01-01  2022-12-01  1996-10-01   
151,500      137,865.85   54.440   7.63   360   262  1988-10-01  2018-09-01  1996-10-01   
240,000      231,722.72   70.340   8.50   360   312  1992-12-01  2022-11-01  1996-10-01   
110,700      102,291.24   79.500   7.50   360   281  1990-05-01  2020-04-01  1996-10-01   
251,000      238,622.71   85.780   8.38   360   312  1992-12-01  2022-11-01  1996-10-01   
352,000      316,320.82   72.270   7.88   240   199  1993-07-01  2013-06-01  1996-10-01   
250,000      240,761.40   56.700   8.13   360   312  1992-12-01  2022-11-01  1996-10-01   
 68,900       61,522.07   38.500   8.13   360   256  1988-04-01  2018-03-01  1996-10-01   
143,000      130,847.49   59.630   7.88   360   287  1990-11-01  2020-10-01  1996-10-01   
265,000      253,307.23   64.300   8.25   360   310  1992-10-01  2022-09-01  1996-10-01   
202,000      182,133.71   74.300   7.88   360   305  1992-05-01  2022-04-01  1996-11-01   
235,000      212,054.51   47.260   8.00   360   304  1992-04-01  2022-03-01  1996-10-01   
221,500      214,712.73   70.930   8.00   360   320  1993-08-01  2023-07-01  1996-11-01   
222,300      214,802.28   87.120   8.25   360   315  1993-03-01  2023-02-01  1996-10-01   
315,000      288,080.09   69.760   7.75   240   199  1993-07-01  2013-06-01  1996-10-01   
315,000      294,466.87   72.020   7.75   360   313  1993-01-01  2022-12-01  1996-10-01   
283,000      249,536.67   75.090   8.38   360   318  1993-06-01  2023-05-01  1996-10-01   
251,000      195,771.90   56.390   8.38   360   313  1993-01-01  2022-12-01  1996-10-01   
287,000      277,607.08   75.160   8.38   360   315  1993-03-01  2023-02-01  1996-10-01   
300,000      284,932.31   76.140   7.88   360   313  1993-01-01  2022-12-01  1996-10-01   
296,000      280,534.82   76.050   8.25   360   303  1992-03-01  2022-02-01  1996-10-01   
264,000      254,475.81   74.980   8.13   360   313  1993-01-01  2022-12-01  1996-10-01   
250,000      240,959.25   60.290   8.38   360   311  1992-11-01  2022-10-01  1996-11-01   
320,000      309,155.04   50.770   8.25   360   315  1993-03-01  2023-02-01  1996-11-01   
244,000      237,619.99   77.530   8.00   360   334  1994-10-01  2024-09-01  1996-10-01   
226,700      218,894.13   87.020   8.38   360   313  1993-01-01  2022-12-01  1996-10-01   
258,000      232,367.09   63.650   7.88   240   196  1993-04-01  2013-03-01  1996-10-01   
220,000      209,777.94   61.820   8.13   360   306  1992-06-01  2022-05-01  1996-10-01   
132,000      119,023.88   72.350   7.88   360   259  1988-07-01  2018-06-01  1996-10-01   
266,400      257,245.80   77.320   8.25   360   314  1993-02-01  2023-01-01  1996-11-01   
213,300      205,038.37   75.530   8.00   360   311  1992-11-01  2022-10-01  1996-10-01   
372,000      356,980.20   69.450   8.00   360   311  1992-11-01  2022-10-01  1996-10-01   
247,500      227,603.69   79.500   7.75   240   200  1993-08-01  2013-07-01  1996-11-01   
310,000      298,201.74   72.870   8.13   360   311  1992-11-01  2022-10-01  1996-10-01   
180,000      168,378.34   70.340   7.00   360   295  1991-07-01  2021-06-01  1996-10-01   
219,600      196,709.65   66.260   7.50   240   206  1994-02-01  2014-01-01  1996-11-01   
252,800      231,123.10   73.340   7.88   360   311  1992-11-01  2022-10-01  1996-10-01   
230,000      221,018.46   76.360   8.25   360   310  1992-10-01  2022-09-01  1996-10-01   
 58,050       55,940.29   83.020   8.50   360   310  1992-10-01  2022-09-01  1996-10-01   
255,000      244,896.14   75.730   7.88   360   311  1992-11-01  2022-10-01  1996-10-01   
227,000      215,903.52   73.820   8.50   360   307  1992-07-01  2022-06-01  1996-10-01   
236,250      218,549.21   82.680   8.13   360   273  1989-09-01  2019-08-01  1996-10-01


                                                                                      Zip    Prop        Own
Loan #      Name                  Address                    City              State  Code   Type        Occ        Purpose
<S>         <C>                   <C>                        <C>               <C>    <C>    <C>         <C>        <C>
0073843629  GEORGE THOMAS GAMBLI  10500 WHITE STONE ROAD     RALEIGH           NC     27615  Single Fam  Primary H  Purchase
0073844699  EDWARD J MILLER       8926 MT PATAPSCO COURT     ELLICOTT CI       MD     21042  Single Fam  Primary H  Purchase
0073845135  JAMES E HENRY         8403 TOLL HOUSE RD         ANNANDALE         VA     22003  Single Fam  Primary H  Purchase
0073845368  WAYNE SINCLAIR        3510 WHITEHAVEN PARKWAY    WASHINGTON        DC     20007  Single Fam  Primary H  Purchase
0073845478  GARY L STIDMON        1820 PEACHTREE LANE        BOWIE             MD     20721  Single Fam  Primary H  Refinanc
0073845656  WILLIAM H ROCHE       2001 NORTH NELSON STREE    ARLINGTON         VA     22207  Single Fam  Primary H  Refinanc
0073846095  GEORGE MCCLANE        4476 BRIGHTON AVENUE       SAN DIEGO         CA-S   92107  Single Fam  Primary H  Purchase
0073846121  MARK I GRUHIN         6 MASTERS COURT            POTOMAC           MD     20854  Single Fam  Primary H  Refinanc
0073846163  J LEE KRANTZ          8415 ROCKY SPRINGS ROAD    FREDERICK         MD     21702  Single Fam  Primary H  Purchase
0073846202  CORWIN OSCAR JOHNSON  3509 BEVERLY DRIVE         ANNANDALE         VA     22003  Single Fam  Primary H  Refinanc
0073846422  ORLANDO M ALCARAZ     11301 VIA PLAYA DE CORT    SAN DIEGO         CA-S   92124  PUD         Primary H  Refinanc
0073846503  RONALD WAHLSTROM      404 BRIARWOOD DRIVE        S SAN FRANC       CA-N   94080  Single Fam  Primary H  Refinanc
0073847159  ERWIN J DORNSEIFER    4546 N. MALDEN             CHICAGO           IL     60640  Single Fam  Primary H  Refinanc
0073847272  JAMES L KOMIE         2241 CATHERINE STREET      NORTHBROOK        IL     60062  Single Fam  Primary H  Refinanc
0073847528  SHARON A MANN         646 SEVERN ROAD            SEVERNA PAR       MD     21146  PUD         Primary H  Purchase
0073848378  EDWARD M GRAHAM       6163 SEVENOAKS STREET      CHINO HILLS       CA-S   91709  Single Fam  Primary H  Cash Out
0073848462  PHILIP FORD           3339 GALLERY               MEMPHIS           TN     38125  PUD         Primary H  Refinanc
0073848666  KENT E PORTNEY        30 OAK CLIFF ROAD          NEWTON            MA     02160  Single Fam  Primary H  Refinanc
0073848828  JOHN A VENATOR        175 EAST DELAWARE 6203     CHICAGO           IL     60611  Condo       Primary H  Refinanc
0073848873  LUIGI S GIRARDI       6612 MAUGH ROAD            MCLEAN            VA     22101  Single Fam  Primary H  Purchase
0073849115  ROBERT J ROWAN JR     2930 BELFORT DR            GERMANTOWN        TN     38138  Single Fam  Primary H  Refinanc
0073849157  RICHARD L LEWANDOWSK  8 CLASSIC DR               TRUMBULL          CT     06611  Single Fam  Primary H  Refinanc
0073849212  PHILIP F PRINCE, JR   1303 N. CROSS STREET       WHEATON           IL     60187  Single Fam  Primary H  Refinanc
0073849254  SALVATORE E ANELLO,   1098 MAGOTHY CIR           ANNAPOLIS         MD     21401  Single Fam  Primary H  Refinanc
0073849270  MICHAEL A DONNER      1203 ROWLAND DR            HERNDON           VA     22070  PUD         Primary H  Refinanc
0073849490  MARTIN W SPIEGLER     3185 WILLOW LANE           FT. LAUDERD       FL     33331  Single Fam  Primary H  Refinanc
0073849607  JOHN A BIRK           2906 KEY BOULEVARD         ARLINGTON         VA     22201  Single Fam  Primary H  Refinanc
0073849652  DONALD R LONGANO      5906 CRANSTON ROAD         BETHESDA          MD     20816  Single Fam  Primary H  Refinanc
0073849762  WILLIAM R ABT         110 KELVDON DR             KERNERSVILL       NC     27284  Single Fam  Primary H  Refinanc
0073850078  LOUIS J BASILE        732 OAK MILL COURT         ADDISON           IL     60101  PUD         Primary H  Refinanc
0073850256  TOBIN W ALT           2602 BERWICK WALK          SNELLVILLE        GA     30278  Single Fam  Primary H  Purchase
0073850557  LOH CHANG             908 MORTONSBERRY DRIVE     NAPERVILLE        IL     60540  Single Fam  Primary H  Refinanc
0073850861  WILLIAM J REYNOLDS    3 COURT OF CONNECTICUT     LINCOLNSHIR       IL     60069  PUD         Primary H  Refinanc
0073850913  DAVID M HILL          4613 ROXBURY DRIVE         BETHESDA          MD     20814  Single Fam  Primary H  Refinanc
0073851051  ROBERT P MILLER       425 GARRISON WAY           GULPH MILLS       PA     19428  Single Fam  Primary H  Purchase
0073851271  ANIL M SHARMA         8446 BUCKINGHAM COURT      WILLOW SPRI       IL     60480  Single Fam  Primary H  Refinanc
0073851792  REED ALAN BLACK       1707 HOWARD MANOR DRIVE    VIENNA            VA     22182  Single Fam  Primary H  Refinanc
0073852128  CLYDE B DENNIS        3290 LAKESIDE DRIVE        COAL CITY         IL     60416  Single Fam  Primary H  Purchase
0073852209  WILLIAM H RANDALL     5984 SOLEDAD MOUNTAIN R    LA JOLLA          CA-S   92037  Single Fam  Primary H  Refinanc
0073853046  MICHAEL G BURKE       10899 BEECH CREEK DR       COLUMBIA          MD     21044  PUD         Primary H  Purchase
0073853664  STEVE D MEISNER       12142 BALLANTINE           LOS ALANITO       CA-S   90720  Single Fam  Primary H  Refinanc
0073853761  ANNE-MARIE CARROLL-M  156 TENNESSEE AVENUE NO    WASHINGTON        DC     20002  Single Fam  Primary H  Refinanc
0073854359  SALLIE H FORMAN       3916 HIGHWOOD COURT NW     WASHINGTON        DC     20007  PUD         Primary H  Purchase
0073854427  PAUL J KINGSLEY       2051 CHEROKEE              TUSTIN            CA-S   92680  Single Fam  Primary H  Refinanc

                                                       First                 Paid
Orig                      Current         Orig Rem     Pay       Maturity    Thru
Balance          UPB      LTV      Rate  Term  Term    Date      Date        Date
<C>          <C>          <C>      <C>    <C>   <C>  <C>         <C>         <C>
300,000      275,872.24   82.440   8.38   360   312  1992-12-01  2022-11-01  1996-10-01   
230,000      196,056.30   60.530   8.13   360   304  1992-04-01  2022-03-01  1996-10-01   
252,000      242,603.84   77.150   8.50   360   309  1992-09-01  2022-08-01  1996-11-01   
300,000      283,995.15   74.950   6.88   360   322  1993-10-01  2023-09-01  1996-10-01   
207,800      193,243.86   73.100   7.25   240   206  1994-02-01  2014-01-01  1996-11-01
268,000      258,982.98   77.440   8.50   360   313  1993-01-01  2022-12-01  1996-10-01   
285,300      275,285.38   86.200   7.38   360   320  1993-08-01  2023-07-01  1996-10-01   
225,000      217,107.68   39.330   8.00   360   314  1993-02-01  2023-01-01  1996-10-01   
277,200      266,027.27   86.640   7.88   360   313  1993-01-01  2022-12-01  1996-10-01   
282,000      272,956.38   80.430   7.63   360   321  1993-09-01  2023-08-01  1996-10-01   
233,500      219,607.46   75.450   7.50   360   326  1994-02-01  2024-01-01  1996-10-01   
215,000      206,774.95   73.470   8.00   360   312  1992-12-01  2022-11-01  1996-10-01   
238,100      231,011.34   57.860   8.00   360   321  1993-09-01  2023-08-01  1996-10-01   
216,000      199,060.03   76.940   7.63   240   201  1993-09-01  2013-08-01  1996-11-01   
700,000      658,397.82   59.990   8.13   360   283  1990-07-01  2020-06-01  1996-10-01   
225,000      209,571.55   67.110   8.13   360   281  1990-05-01  2020-04-01  1996-10-01   
216,000      207,750.73   77.090   8.00   360   312  1992-12-01  2022-11-01  1996-10-01   
261,600      251,680.82   77.110   8.38   360   309  1992-09-01  2022-08-01  1996-10-01   
273,000      260,659.94   71.560   7.75   360   312  1992-12-01  2022-11-01  1996-10-01   
350,000      343,422.08   68.790   8.25   360   335  1994-11-01  2024-10-01  1996-10-01   
224,400      205,839.11   73.750   8.13   360   313  1993-01-01  2022-12-01  1996-11-01   
269,000      257,836.97   58.440   8.38   360   305  1992-05-01  2022-04-01  1996-10-01   
235,800      224,443.04   74.960   8.50   360   311  1992-11-01  2022-10-01  1996-11-01   
214,000      207,066.61   44.610   8.00   360   318  1993-06-01  2023-05-01  1996-10-01   
247,500      237,223.63   74.280   7.88   360   310  1992-10-01  2022-09-01  1996-10-01   
600,000      577,262.81   62.860   8.25   360   310  1992-10-01  2022-09-01  1996-10-01   
250,000      239,603.30   68.200   8.50   360   304  1992-04-01  2022-03-01  1996-10-01   
259,000      240,407.92   64.770   7.38   240   205  1994-01-01  2013-12-01  1996-10-01   
225,550      217,393.58   76.750   8.38   360   311  1992-11-01  2022-10-01  1996-10-01   
273,000      251,729.70   72.180   7.75   360   313  1993-01-01  2022-12-01  1996-10-01   
234,500      226,425.32   82.480   8.38   360   313  1993-01-01  2022-12-01  1996-10-01   
210,000      186,072.98   61.410   7.75   240   198  1993-06-01  2013-05-01  1996-10-01   
287,250      275,645.11   72.120   7.50   360   313  1993-01-01  2022-12-01  1996-10-01   
235,000      226,719.03   64.340   8.25   360   313  1993-01-01  2022-12-01  1996-10-01   
225,000      217,618.15   87.200   8.50   360   314  1993-02-01  2023-01-01  1996-10-01   
249,000      235,041.27   72.350   7.88   360   318  1993-06-01  2023-05-01  1996-10-01   
315,000      302,217.99   50.980   7.63   360   312  1992-12-01  2022-11-01  1996-10-01   
270,000      260,236.22   86.900   8.38   360   311  1992-11-01  2022-10-01  1996-10-01   
250,000      240,330.11   70.820   7.88   360   312  1992-12-01  2022-11-01  1996-10-01   
230,850      222,094.62   86.740   8.50   360   308  1992-08-01  2022-07-01  1996-10-01   
252,000      238,595.43   73.000   7.25   360   327  1994-03-01  2024-02-01  1996-10-01   
261,500      248,335.74   74.290   7.50   360   321  1993-09-01  2023-08-01  1996-10-01   
400,000      386,114.09   75.860   7.63   360   318  1993-06-01  2023-05-01  1996-10-01   
226,000      215,167.10   67.390   8.50   360   279  1990-03-01  2020-02-01  1996-10-01


                                                                                      Zip    Prop        Own
Loan #      Name                  Address                    City              State  Code   Type        Occ        Purpose
<S>         <C>                   <C>                        <C>               <C>    <C>    <C>         <C>        <C>
0073854595  DAVID D WYNNE         116 JOYCE PLACE            PARK RIDGE        IL     60068  Single Fam  Primary H  Refinanc
0073854731  ANTHONY HERNANDEZ     5 FOX RUN DRIVE            EASTON            CT     06612  Single Fam  Primary H  Purchase
0073855361  ELIZABETH MANDEL      36 AGNON AVE.              SAN FRANCIS       CA-N   94112  Single Fam  Primary H  Purchase
0073855691  ROBERT D MAZZONE      882 SOUTH BROCKWAY         PALATINE          IL     60067  Single Fam  Primary H  Refinanc
0073855756  GARY C WHITEHILL      815 EDINBURGH ST           SAN MATEO,        CA-N   94402  Single Fam  Primary H  Refinanc
0073855963  HAROLD G HOWARD       448 DALEHURST AVENUE       LOS ANGELES       CA-S   90024  Single Fam  Primary H  Cash Out
0073856182  CARLOS GUEDES         8016 HORSESHOE LANE        POTOMAC           MD     20854  Single Fam  Primary H  Refinanc
0073856221  KATHLEEN H FALLON     3110 LONG LAKE ROAD        WEST BLOOMF       MI     48323  Single Fam  Primary H  Refinanc
0073856807  ALLEN W ROBERTS       43490 VISTA DEL MAR        FREMONT           CA-N   94539  Single Fam  Primary H  Refinanc
0073856878  ELIZABETH T SPAYD     2148 NW NEWPORT PLACE      WASHINGTON        DC     20037  Townhouse   Primary H  Refinanc
0073857220  NORGE W JEROME        819 S ADAMS STREET         ARLINGTON,        VA     22204  Single Fam  Primary H  Purchase
0073857822  JAMES D ZALUD         8205 PINE BLUFF COURT      DARIEN            IL     60561  PUD         Primary H  Refinanc
0073857880  JEROME L SAVAGE SR    1101 COMMINGS AVENUE       BALTIMORE         MD     21228  Single Fam  Primary H  Purchase
0073858151  STEVEN NOVOM          4567 TOTANA DRIVE          TARZANA           CA-S   91356  Single Fam  Primary H  Refinanc
0073859286  GARY M LINDGREN       370 ROCKEDGE DRIVE         AGOURA            CA-S   91301  Single Fam  Primary H  Refinanc
0073859299  BETH A FOWLER         2354 MCKENZIE ROAD         ELLICOTT CI       MD     21042  Single Fam  Primary H  Purchase
0073859613  ROBERT N BUCARO       961 DORAL DRIVE            BARTLETT          IL     60103  Single Fam  Primary H  Refinanc
0073860291  JOSEPH H THOMAS III   4308 MARQUIS PLACE         WOODBRIDGE        VA     22192  PUD         Primary H  Refinanc
0073860314  BARNEY W DWYER        4462 FREEMAN ROAD          MARIETTA          GA     30062  PUD         Primary H  Purchase
0073860741  CLARENCE I NICHOLSON  2350 JEFFREY RD            CAMARILLO         CA-S   93012  Single Fam  Primary H  Refinanc
0073860877  LOUIS E LAUBSCHER     40 INTERLAKEN ROAD         ORLANDO           FL     32804  Single Fam  Primary H  Refinanc
0073861229  THOMAS J SULLIVAN     7396 CLIFTON ROAD          CLIFTON           VA     22024  Single Fam  Primary H  Refinanc
0073861423  KEVIN D TEMPLE        24842 SKYLAND ROAD         LOS GATOS         CA-N   95030  Single Fam  Primary H  Purchase
0073861740  CRAIG T ROE           3711 ASHLEY                OWINGS MILL       MD     21117  Single Fam  Primary H  Refinanc
0073861889  REX C CARPENTER       6505 FIRE CLOUD COURT      COLUMBIA          MD     21045  Single Fam  Primary H  Refinanc
0073862024  BARTHOLOMEW O BEIRNE  435 CANTON AVENUE          MILTON            MA     02186  Single Fam  Primary H  Refinanc
0073862037  ROBERT D POLSKY       371 MOUNTAIN LAKE C        INCLINE VIL       NV     89450  Single Fam  Second Ho  Refinanc
0073862273  JOHN JOSEPH REILLY,   21410 BLUNT ROAD           GERMANTOWN        MD     20876  Single Fam  Primary H  Refinanc
0073862435  JAMES R CANSLER       7925 COLONIAL COURT        PLEASANTON        CA-N   94588  PUD         Primary H  Refinanc
0073862804  DORSEY E ROWE         2372 NORTH QUINCY STREE    ARLINGTON         VA     22207  Single Fam  Primary H  Refinanc
0073863052  EDWARD W SCHAAD       1053 MIDDLEBURY RD         MIDDLEBURY        CT     06762  Single Fam  Primary H  Purchase
0073863272  ROBERT T SCHWEIZER    86 WOODFORD HILLS DRIVE    AVON              CT     06001  Single Fam  Primary H  Refinanc
0073863447  ROBERT W SMITH JR     789 NOTCHBROOK DRIVE       DELAWARE          OH     43015  Single Fam  Primary H  Refinanc
0073863641  ROBERT B AZIMI        29432 VIA SAN SEBASTAIN    LAGUNA NIGU       CA-S   92677  Single Fam  Primary H  Purchase
0073864019  DEBORAH SEALS         1137 N CHRISTIANA          CHICAGO           IL     60651  2 Family    Primary H  Purchase
0073864611  JAMES P STABLES       12704 LAMP POST LANE       POTOMAC           MD     20854  Single Fam  Primary H  Purchase
0073864666  PATRICK R SPEEG       1923 W. TEDMAR AVENU       ANAHEIM           CA-S   92804  Single Fam  Primary H  Refinanc
0073864857  DONALD J BLOOM        11744 STUART MILL ROAD     OAKTON            VA     22124  Single Fam  Primary H  Refinanc
0073864860  ERNEST H GELMAN       62 E MIDDLE PATENT RD      BEDFORD           NY     10506  Single Fam  Primary H  Refinanc
0073864873  ALEXANDER O DUBROW    2175 DEER HOLLOW DRIVE     LONGWOOD          FL     32779  Single Fam  Primary H  Refinanc
0073864925  ANTHONY PERONI        23 GLENWOOD ROAD           WESTON            CT     06883  Single Fam  Primary H  Refinanc
0073865021  DEBORAH K SEYDEL      4357 BLACKLICK EASTERN     BALTIMORE         OH     43105  Single Fam  Primary H  Purchase
0073865322  BEVERLY MEHL          28 PINE STREET             WOODMERE          NY     11598  Single Fam  Primary H  Refinanc
0073865380  RAYMOND P VALENCIA    18825 TETON CIRCLE         FOUNTAIN VA       CA-S   92708  Single Fam  Primary H  Refinanc

                                                       First                 Paid
Orig                      Current         Orig Rem     Pay       Maturity    Thru
Balance          UPB      LTV      Rate  Term  Term    Date      Date        Date
<C>          <C>          <C>      <C>    <C>   <C>  <C>         <C>         <C>
214,000      199,895.96   61.800   7.50   240   208  1994-04-01  2014-03-01  1996-10-01   
307,000      279,958.77   46.910   8.13   360   313  1993-01-01  2022-12-01  1996-10-01   
234,000      218,735.51   73.070   8.25   360   286  1990-10-01  2020-09-01  1996-10-01   
229,500      210,978.78   66.260   7.63   240   200  1993-08-01  2013-07-01  1996-10-01   
215,000      173,290.80   44.650   7.75   360   259  1988-07-01  2018-06-01  1996-10-01   
350,000      328,443.78   26.870   8.13   360   319  1993-07-01  2023-06-01  1996-10-01   
422,250      399,848.58   71.170   8.50   360   303  1992-03-01  2022-02-01  1996-10-01   
210,500      202,720.71   75.220   8.13   360   312  1992-12-01  2022-11-01  1996-10-01   
250,000      239,410.20   38.690   8.50   360   303  1992-03-01  2022-02-01  1996-10-01   
230,000      221,118.94   82.980   7.75   360   313  1993-01-01  2022-12-01  1996-10-01   
224,900      205,140.76   79.430   8.13   360   261  1988-09-01  2018-08-01  1996-10-01   
250,000      241,747.73   59.800   7.75   360   319  1993-07-01  2023-06-01  1996-10-01   
 68,500       64,735.42   70.140   7.50   360   301  1992-01-01  2021-12-01  1996-10-01   
360,000      348,252.11   64.550   7.88   360   319  1993-07-01  2023-06-01  1996-11-01   
265,000      256,213.89   70.330   7.88   360   318  1993-06-01  2023-05-01  1996-10-01   
216,400      208,023.91   86.670   7.38   360   321  1993-09-01  2023-08-01  1996-11-01   
275,000      263,888.00   73.480   7.88   360   320  1993-08-01  2023-07-01  1996-10-01   
239,000      230,148.28   82.340   8.38   360   310  1992-10-01  2022-09-01  1996-11-01   
237,750      228,978.51   86.410   8.00   360   313  1993-01-01  2022-12-01  1996-10-01   
384,000      364,772.52   70.900   8.13   360   312  1992-12-01  2022-11-01  1996-10-01   
211,000      203,734.66   71.610   8.38   360   313  1993-01-01  2022-12-01  1996-10-01   
402,000      384,150.78   73.320   8.00   360   305  1992-05-01  2022-04-01  1996-10-01   
488,800      471,145.97   77.250   8.25   360   312  1992-12-01  2022-11-01  1996-10-01   
291,000      261,309.71   75.050   7.88   240   201  1993-09-01  2013-08-01  1996-11-01   
216,500      198,080.27   72.400   7.13   240   200  1993-08-01  2013-07-01  1996-11-01   
211,900      207,473.37   74.210   8.25   360   334  1994-10-01  2024-09-01  1996-10-01   
298,000      287,954.68   62.710   8.50   360   313  1993-01-01  2022-12-01  1996-10-01   
230,000      210,886.79   61.970   7.88   240   198  1993-06-01  2013-05-01  1996-10-01   
496,000      477,221.39   75.890   8.13   360   311  1992-11-01  2022-10-01  1996-10-01   
285,000      273,675.95   72.160   7.88   360   311  1992-11-01  2022-10-01  1996-10-01   
123,700      116,072.23   70.500   7.75   360   305  1992-05-01  2022-04-01  1996-10-01   
400,000      352,538.78   60.420   7.88   240   200  1993-08-01  2013-07-01  1996-11-01   
217,000      200,577.28   57.510   7.25   240   206  1994-02-01  2014-01-01  1996-10-01   
215,500      200,357.06   77.230   8.50   360   283  1990-07-01  2020-06-01  1996-10-01   
 76,410       74,363.01   87.660   7.00   360   330  1994-06-01  2024-05-01  1996-10-01   
255,200      239,317.12   73.860   7.88   360   314  1993-02-01  2023-01-01  1996-10-01   
146,700      139,895.62   70.090   7.50   360   313  1993-01-01  2022-12-01  1996-10-01   
217,000      210,726.74   75.390   8.00   360   322  1993-10-01  2023-09-01  1996-10-01   
400,000      383,401.23   43.910   7.75   360   310  1992-10-01  2022-09-01  1996-10-01   
295,000      283,378.63   71.990   8.50   360   313  1993-01-01  2022-12-01  1996-10-01   
240,000      217,755.47   42.940   7.75   240   202  1993-10-01  2013-09-01  1996-10-01   
229,500      222,302.63   86.660   7.88   360   320  1993-08-01  2023-07-01  1996-10-01   
360,000      344,123.99   76.610   8.13   360   315  1993-03-01  2023-02-01  1996-10-01   
290,900      278,924.37   79.850   8.13   360   313  1993-01-01  2022-12-01  1996-10-01



                                                                                      Zip    Prop        Own
Loan #      Name                  Address                    City              State  Code   Type        Occ        Purpose
<S>         <C>                   <C>                        <C>               <C>    <C>    <C>         <C>        <C>
0073865717  STEPHEN N ANTONIADES  713 HOLLOW ROAD            ELLICOTT CI       MD     21043  Single Fam  Primary H  Purchase
0073865869  BECKY S SMART         222 WISNER STREET          PARK RIDGE        IL     60068  Single Fam  Primary H  Refinanc
0073866017  FRANC RJ DEWEEGER     38727 BREAKER RCH          THE SEA RAN       CA-N   95497  Single Fam  Primary H  Refinanc
0073866198  DICKRAN H DARDARIAN   18144 MARILLA STREET       NORTHRIDGE        CA-S   91325  Single Fam  Primary H  Refinanc
0073866321  EUGENE S WILLARD      5 WAR ADMIRAL COURT        NORTH POTOM       MD     20878  PUD         Primary H  Refinanc
0073866509  JAMES E HUSTON        565 DUTTON RD              SUDBURY           MA     01776  Single Fam  Primary H  Refinanc
0073866567  JERRY P COLLIER       10165 TWINGATE DR          ALPHARETTA        GA     30202  Single Fam  Primary H  Refinanc
0073866583  HUGH A ABRAMS         972 ASH STREET             WINNETKA          IL     60093  Single Fam  Primary H  Refinanc
0073866787  LOIS A ZAMBO          8115 CRESTRIDGE ROAD       FAIRFAX           VA     22039  Single Fam  Primary H  Refinanc
0073866839  CYNTHIA J HALLBERLIN  7113 POPLAR AVENUE         TAKOMA PARK       MD     20912  Single Fam  Primary H  Refinanc
0073867414  HENRY R NAU           7409 RIVER FALLS DRIVE     POTOMAC           MD     20854  Single Fam  Primary H  Refinanc
0073867537  DUANE L LAWSON        20051 COLGATE CIRCLE       HUNTINGTON        CA-S   92646  Single Fam  Primary H  Purchase
0073867595  MICHAEL L SALYARDS    13597 BARE ISLAND DRIVE    CHANTILLY         VA     22021  PUD         Primary H  Purchase
0073867621  CLEMENT T MEEHAN      2101 N RANDOLPH ST         ARLINGTON         VA     22207  Single Fam  Primary H  Purchase
0073867731  PAUL BYLIS            4229 BUCKSKIN WOOD DRIV    ELLICOTT CI       MD     21042  Single Fam  Primary H  Refinanc
0073867883  DAVID R CANNING       17900 SW 77TH AVENUE       MIAMI             FL     33157  Single Fam  Primary H  Refinanc
0073867906  FRANK A KAMAN         1855 HAMPTON COURSE        ST. CHARLES       IL     60174  Single Fam  Primary H  Refinanc
0073868086  BARRY R STRUTT        37 REYNAL ROAD             WHITE PLAIN       NY     10605  Single Fam  Primary H  Refinanc
0073868099  JERRY D ROBINSON      12620 LAKE NORMANDY LAN    FAIRFAX           VA     22030  Single Fam  Primary H  Refinanc
0073868361  JONAS B RUE           138 N 16TH STREET          BLOOMFIELD        NJ     07003  Single Fam  Primary H  Purchase
0073868507  DAVID W RIGBY         31 NEAPOLITAN LANE EAST    LONG BEACH        CA-S   90803  Single Fam  Primary H  Refinanc
0073868604  DAVID E RECORD, JR    1807 BALDWIN FARMS DRIV    MARIETTA          GA     30068  PUD         Primary H  Refinanc
0073868934  MICHAEL A ROSENBERG   103 ROLLING WOOD ROAD      STAMFORD          CT     06903  Single Fam  Primary H  Purchase
0073869205  NANCY FEWELL          9 ROLLING LANE             WAYLAND           MA     01778  Single Fam  Primary H  Purchase
0073869276  ALEXANDER J GATZIOLI  1366 ASHLEY LANE           ADDISON           IL     60101  Single Fam  Primary H  Refinanc
0073869302  CHARLES A GANGITANO   322 SIXTH STREET           HUNTINGTON        CA-S   92648  Single Fam  Primary H  Refinanc
0073869425  JOHN R CONNELL        11832 BRIGHT PASSAGE       COLUMBIA          MD     21044  Single Fam  Primary H  Refinanc
0073869438  JANUSZ KRYSINSKI      729 BECKER ROAD            GLENVIEW          IL     60025  Single Fam  Primary H  Purchase
0073869454  WALLACE J TRUSS       474 HOGBACK ROAD           HARTLAND          CT     06027  Single Fam  Primary H  Refinanc
0073870032  M FEROZ KHAN          3849 SHEFFIELD CIR         DANVILLE          CA-N   94506  Single Fam  Primary H  Purchase
0073870618  EDWARD BOWLES         3142 CARNEGIE PLACE        SAN DIEGO         CA-S   92122  Single Fam  Primary H  Purchase
0073870744  JOHN MIRKOVICH        405 E PHILIP AVENUE        ELMWOOD PAR       NJ     07407  Single Fam  Primary H  Purchase
0073870760  THOMAS G MUELLER      1226 MONTEGO COURT         ELK GROVE         IL     60007  Single Fam  Primary H  Refinanc
0073871170  E STUART TUTHILL      1 HIGH ROAD                NEWBURY           MA     01950  Single Fam  Primary H  Refinanc
0073871329  GREGORY R BARR        4149 NORTH YALE AVENUE     ARLINGTON H       IL     60004  Single Fam  Primary H  Refinanc
0073872182  WILLIAM P BOURKE      2350 WEST WESLEY RD        ATLANTA           GA     30327  Single Fam  Primary H  Refinanc
0073872357  CHRISTINO DUMLAO JR   5152 INDEPENDENCE DRIVE    PLEASANTON        CA-N   94566  Single Fam  Primary H  Cash Out
0073872519  KEITH R MILLER        2904 EXCELSIOR SPRINGS CT  ELLICOTT CI       MD     21042  Single Fam  Primary H  Purchase
0073873903  PAUL J KIM            14211 ROCK CANYON DR       CENTREVILLE       VA     22020  Single Fam  Primary H  Refinanc
0073874290  LINDA C CLARK         400 SADDLEWORTH PLACE      HEATHROW          FL     32746  Single Fam  Primary H  Refinanc
0073874672  EDWIN D DEAN, III     1328 BAY HEAD ROAD         ANNAPOLIS         MD     21401  Single Fam  Primary H  Purchase
0073874892  JOHN W SAVAGE         109 WHITHERSPOON ROAD      BALTIMORE         MD     21212  Single Fam  Primary H  Refinanc
0073875176  STEPHEN M SOHINKI     2633 BLACK FIR COURT       RESTON            VA     22091  Single Fam  Primary H  Refinanc
0073875354  KENNETH W HONEYCUTT   1910 MULSANNE DRIVE        ZIONSVILLE        IN     46077  PUD         Primary H  Purchase

                                                       First                 Paid
Orig                      Current         Orig Rem     Pay       Maturity    Thru
Balance          UPB      LTV      Rate  Term  Term    Date      Date        Date
<C>          <C>          <C>      <C>    <C>   <C>  <C>         <C>         <C>
210,000      200,826.73   85.620   8.50   360   303  1992-03-01  2022-02-01  1996-10-01   
211,000      203,215.84   75.970   8.00   360   313  1993-01-01  2022-12-01  1996-11-01   
320,000      303,716.41   73.330   8.38   360   313  1993-01-01  2022-12-01  1996-10-01   
219,800      213,220.01   69.290   8.13   360   320  1993-08-01  2023-07-01  1996-11-01   
239,700      218,166.14   75.210   8.38   240   193  1993-01-01  2012-12-01  1996-10-01   
208,650      196,195.53   61.310   8.50   360   304  1992-04-01  2022-03-01  1996-10-01   
231,000      208,613.11   71.940   7.88   240   192  1992-12-01  2012-11-01  1996-10-01   
220,000      212,234.98   72.070   8.38   360   312  1992-12-01  2022-11-01  1996-10-01   
390,000      349,054.44   54.620   7.88   360   313  1993-01-01  2022-12-01  1996-11-01   
201,000      190,145.91   68.060   7.63   360   304  1992-04-01  2022-03-01  1996-10-01   
350,000      336,151.39   63.550   7.75   360   312  1992-12-01  2022-11-01  1996-10-01   
298,500      279,179.95   69.950   8.25   360   283  1990-07-01  2020-06-01  1996-10-01   
250,000      235,603.08   67.690   7.50   360   312  1992-12-01  2022-11-01  1996-10-01   
312,000      298,445.55   74.750   8.38   360   303  1992-03-01  2022-02-01  1996-10-01   
383,000      352,193.02   60.070   7.00   240   204  1993-12-01  2013-11-01  1996-11-01   
218,000      203,899.11   74.910   8.38   360   310  1992-10-01  2022-09-01  1996-10-01   
305,000      274,184.58   45.940   7.88   240   193  1993-01-01  2012-12-01  1996-10-01   
240,000      219,930.94   65.070   7.38   240   209  1994-05-01  2014-04-01  1996-10-01   
299,500      288,659.27   77.110   8.50   360   310  1992-10-01  2022-09-01  1996-10-01   
134,500      116,238.36   72.880   8.25   360   260  1988-08-01  2018-07-01  1996-10-01   
395,900      363,460.47   73.000   8.25   360   312  1992-12-01  2022-11-01  1996-10-01   
302,000      291,331.28   74.830   8.38   360   313  1993-01-01  2022-12-01  1996-10-01   
254,000      243,228.02   76.390   8.38   360   304  1992-04-01  2022-03-01  1996-10-01   
227,000      217,651.98   76.790   7.88   360   312  1992-12-01  2022-11-01  1996-10-01   
251,000      226,618.52   71.660   8.25   240   192  1992-12-01  2012-11-01  1996-10-01   
290,000      276,235.78   71.900   7.88   360   320  1993-08-01  2023-07-01  1996-10-01   
216,000      209,381.38   73.340   8.00   360   320  1993-08-01  2023-07-01  1996-10-01   
270,000      258,796.12   68.240   8.13   360   312  1992-12-01  2022-11-01  1996-11-01   
222,000      216,811.72   85.100   8.38   360   333  1994-09-01  2024-08-01  1996-10-01   
271,950      257,875.97   71.760   8.50   360   306  1992-06-01  2022-05-01  1996-10-01   
213,750      201,941.92   85.010   8.50   360   302  1992-02-01  2022-01-01  1996-10-01   
207,750      191,266.67   68.480   8.13   360   286  1990-10-01  2020-09-01  1996-10-01   
237,000      216,773.82   77.800   7.88   240   197  1993-05-01  2013-04-01  1996-11-01   
270,000      260,761.50   67.150   8.50   360   313  1993-01-01  2022-12-01  1996-10-01   
220,000      212,737.86   77.500   7.75   360   319  1993-07-01  2023-06-01  1996-10-01   
656,250      614,826.20   70.440   8.00   360   302  1992-02-01  2022-01-01  1996-10-01   
345,800      334,188.93   62.930   8.38   360   314  1993-02-01  2023-01-01  1996-10-01   
292,350      276,340.69   84.850   8.25   360   305  1992-05-01  2022-04-01  1996-11-01   
240,000      226,601.36   75.690   8.38   360   311  1992-11-01  2022-10-01  1996-10-01
1,000,000    937,432.92   62.640   8.00   360   287  1990-11-01  2020-10-01  1996-10-01   
233,900      226,039.28   85.460   7.50   360   320  1993-08-01  2023-07-01  1996-10-01   
244,000      226,111.97   70.570   7.13   240   205  1994-01-01  2013-12-01  1996-10-01   
224,000      205,162.13   65.250   7.50   240   199  1993-07-01  2013-06-01  1996-10-01   
292,000      277,302.08   75.100   8.25   360   302  1992-02-01  2022-01-01  1996-10-01


                                                                                      Zip    Prop        Own
Loan #      Name                  Address                    City              State  Code   Type        Occ        Purpose
<S>         <C>                   <C>                        <C>               <C>    <C>    <C>         <C>        <C>
0073875817  TIMOTHY M ROWAN       8617 RESERVOIR RD          FULTON            MD     20759  Single Fam  Primary H  Purchase
0073875833  DALE W PHILLIPS       1920 KIMBERLY COURT        DARIEN            IL     60561  Single Fam  Primary H  Refinanc
0073875875  MICHAEL J SORBO       3 SALVATORE COURT          EAST HAVEN        CT     06512  Single Fam  Primary H  Refinanc
0073875998  FRANK R TALBOT III    6305 LEE FOREST PATH       CENTERVILLE       VA     22020  PUD         Primary H  Refinanc
0073876434  MICHAEL MOON-TONG HO  20283 SEAGULL WAY          SARATOGA          CA-N   95070  Single Fam  Primary H  Purchase
0073876447  ARTHUR J CULBERT      1631 CANTON AVENUE         MILTON            MA     02186  Single Fam  Primary H  Refinanc
0073876557  W MICHAEL BRAY        10768 KINGFISHER CREEK     EL CAJON          CA-S   09202  Single Fam  Primary H  Refinanc
0073876913  EDWARD M BERTHA, JR   6743 ASHLEY CT             SARASOTA          FL     34241  Single Fam  Primary H  Refinanc
0073877093  PHILIP J ROTH         14728 WHITE LANE COURT     CHESTERFIEL       MO     63017  Single Fam  Primary H  Purchase
0073877239  JOSE MANUEL CARLOTA   7204 SUGAR MAPLE COURT     ROCKVILLE         MD     20855  Single Fam  Primary H  Refinanc
0073877873  JOHN F SUDOL          3508 PLEASANT PLAINS       REISTERSTOW       MD     21136  Single Fam  Investmen  Purchase
0073878270  HOA NGUYEN            647 BUCHER AVENUE          SANTA CLARA       CA-N   95051  Single Fam  Primary H  Refinanc
0073878429  TERENCE BROWN         4260 DOGWOOD AVENUE        SEAL BEACH        CA-S   90740  Single Fam  Primary H  Refinanc
0073878665  KENNETH W PAIGE       1720 WINDJAMMER COURT      LODI              CA-N   95242  PUD         Primary H  Refinanc
0073878869  MATTHEW K HUDES       16631 MADRONE AVENUE       LOS GATOS         CA-N   95030  Single Fam  Primary H  Refinanc
0073878940  HOWARD M WALDMAN      11 PHILLIPS AVENUE         SWAMPSCOTT        MA     01907  Single Fam  Primary H  Purchase
0073879004  GLENN C GLATFELTER    17 BOGAN AVE               LANCASTER         MA     01523  Single Fam  Primary H  Purchase
0073879088  WILLIAM FINISTER      21600 STABLE VIEW DRIVE    GAITHERSBUR       MD     20882  Single Fam  Primary H  Refinanc
0073879127  WILLIAM J GREIM       3120 KINGSHOUSE COMMONS    ALPHARETTA        GA     30202  Single Fam  Primary H  Refinanc
0073879240  WILLIAM PSOMAS        1839 E ANCHOR DR           GILBERT           AZ     85234  Single Fam  Investmen  Purchase
0073879431  EDWARD A KALISH       5760 SW 116TH STREET       MIAMI             FL     33156  Single Fam  Primary H  Refinanc
0073879680  RICHARD F TIMMONS     510 DEVON DRIVE            BURR RIDGE        IL     60521  Single Fam  Primary H  Refinanc
0073879839  ANTHONY J AGLIARDI    3742 WOODRIDGE PLACE       PALM HARBOR       FL     34684  PUD         Primary H  Refinanc
0073879897  THOMAS W MCKILLIP     2906 SARASOTA COURT        ELLICOTT CI       MD     21042  Single Fam  Primary H  Purchase
0073880721  KAREN H BROWN         1445 MCLEAN MEWS COURT     MCLEAN            VA     22101  PUD         Primary H  Refinanc
0073880776  KEITH R JONES         710 STEEPLECHASE ROAD      ST. CHARLES       IL     60174  Single Fam  Primary H  Refinanc
0073880815  ALAN BERK             TWIN LAKES ROAD            SOUTH SALEM       NY     10590  Single Fam  Second Ho  Refinanc
0073881076  LYNN GLICKMAN         750 18TH AVE               MENLO PARK        CA-N   94025  Single Fam  Primary H  Refinanc
0073881102  RICHARD GROSS         3285 BECK ROAD             LOMPOC            CA-S   93436  PUD         Primary H  Purchase
0073881144  JEROME LIPINSKI       2714 TICHFIELD TERRACE     JOHNSBURG         IL     60050  Single Fam  Primary H  Refinanc
0073881827  E ODGERS OLSEN        3363 HARNESS CREEK ROAD    ANNAPOLIS         MD     21403  Single Fam  Primary H  Refinanc
0073881953  FREDERICK S SIEGEL    12911 OAK LAWN PLACE       HERNDON           VA     22071  PUD         Primary H  Purchase
0073882156  WILLIAM W PALMER, II  3127 N. THOMAS STREE       ARLINGTON         VA     22207  Single Fam  Primary H  Refinanc
0073882460  MARK M SKLAR          8101 FALSTAFF RD           MCLEAN            VA     22102  Single Fam  Primary H  Refinanc
0073882596  ROBERT E BISHOP       10725 BEAVER POND LANE     RALEIGH           NC     27614  Single Fam  Primary H  Refinanc
0073882745  JAMES R MILTEN        2134 SCOTCH PINE LANE      NORTHBROOK        IL     60062  Single Fam  Primary H  Refinanc
0073883294  RICHARD B BENEFIELD   100 FERRERA DRIVE          FOLSOM            CA-N   95630  Single Fam  Primary H  Refinanc
0073883537  KARL W LADY           4501 CARLBY LANE           ALEXANDRIA        VA     22309  Condo       Primary H  Refinanc
0073883566  LASCELLES SAMUELS     12534 MONTEREY CIRCLE      FT WASHINGT       MD     20744  Single Fam  Primary H  Purchase
0073883773  WILLIAM D SCHUTT      4866 OAKCREST DRIVE        FAIRFAX           VA     22030  Single Fam  Primary H  Purchase
0073884109  JERRY W MCNEIL        31 W 727 PERCHERON LANE    WAYNE             IL     60184  PUD         Primary H  Refinanc
0073884222  JAMES S GOODE         4830 WOODVALE DRIVE NOR    ATLANTA           GA     30327  Single Fam  Primary H  Refinanc
0073884361  JOHN A SOBOLEWSKI     13731 MAYFLOWER LANE       ORLAND PARK       IL     60462  PUD         Primary H  Purchase
0073884507  BRIAN C RUGG          48 SUFFOLK ROAD            WELLESLEY         MA     02181  Single Fam  Primary H  Purchase

                                                       First                 Paid
Orig                      Current         Orig Rem     Pay       Maturity    Thru
Balance          UPB      LTV      Rate  Term  Term    Date      Date        Date
<C>          <C>          <C>      <C>    <C>   <C>  <C>         <C>         <C>
400,000      371,251.41   56.390   7.63   360   301  1992-01-01  2021-12-01  1996-10-01   
220,000      207,379.60   53.290   7.75   360   302  1992-02-01  2022-01-01  1996-10-01   
165,000      153,932.61   72.890   8.13   360   310  1992-10-01  2022-09-01  1996-10-01   
228,000      218,957.29   69.640   8.00   360   310  1992-10-01  2022-09-01  1996-10-01   
300,000      278,738.21   73.150   8.25   360   274  1989-10-01  2019-09-01  1996-10-01   
237,000      223,424.32   63.430   8.50   360   311  1992-11-01  2022-10-01  1996-10-01   
295,000      283,139.24   70.930   7.50   360   318  1993-06-01  2023-05-01  1996-10-01   
315,000      291,466.30   57.360   8.25   360   314  1993-02-01  2023-01-01  1996-10-01   
316,000      304,587.08   75.530   8.25   360   312  1992-12-01  2022-11-01  1996-10-01   
208,800      194,173.60   74.760   7.25   240   206  1994-02-01  2014-01-01  1996-10-01   
 37,500       15,081.71   28.160   8.50   360   115  1976-07-01  2006-06-01  1996-11-01   
234,000      210,287.23   81.300   8.25   240   192  1992-12-01  2012-11-01  1996-10-01   
316,000      304,133.89   77.140   8.38   360   314  1993-02-01  2023-01-01  1996-10-01   
229,000      218,557.86   58.400   8.00   360   321  1993-09-01  2023-08-01  1996-10-01   
500,000      480,216.05   59.180   7.75   360   312  1992-12-01  2022-11-01  1996-10-01   
340,000      311,310.79   73.260   8.00   240   197  1993-05-01  2013-04-01  1996-10-01   
 88,200       78,347.06   78.500   6.38   360   249  1987-09-01  2017-08-01  1996-11-01   
270,000      259,778.07   67.600   8.13   360   311  1992-11-01  2022-10-01  1996-10-01   
212,000      204,085.19   83.120   8.13   360   313  1993-01-01  2022-12-01  1996-10-01   
 68,000       61,399.64   70.440   7.50   360   270  1989-06-01  2019-05-01  1996-10-01   
385,000      368,316.83   70.290   8.38   360   303  1992-03-01  2022-02-01  1996-10-01   
325,000      294,364.94   55.680   8.38   240   191  1992-11-01  2012-10-01  1996-10-01   
222,000      214,530.66   77.300   8.50   360   313  1993-01-01  2022-12-01  1996-10-01   
224,000      201,425.58   72.060   8.00   240   190  1992-10-01  2012-09-01  1996-11-01   
255,000      234,373.28   58.870   8.13   240   198  1993-06-01  2013-05-01  1996-10-01   
246,000      165,698.57   46.960   8.38   360   312  1992-12-01  2022-11-01  1996-10-01   
285,000      274,209.80   57.230   8.13   360   311  1992-11-01  2022-10-01  1996-10-01   
234,400      223,911.67   76.580   8.25   360   313  1993-01-01  2022-12-01  1996-10-01   
228,000      219,927.64   77.240   7.50   360   322  1993-10-01  2023-09-01  1996-11-01   
225,000      156,893.59   50.120   8.50   360   305  1992-05-01  2022-04-01  1996-10-01   
685,000      662,904.36   63.250   7.88   360   319  1993-07-01  2023-06-01  1996-10-01   
250,000      239,867.70   67.700   7.75   360   311  1992-11-01  2022-10-01  1996-10-01   
258,300      250,022.70   83.500   7.63   360   321  1993-09-01  2023-08-01  1996-10-01   
300,000      290,280.71   80.630   8.00   360   318  1993-06-01  2023-05-01  1996-12-01   
258,000      248,007.13   67.070   8.00   360   311  1992-11-01  2022-10-01  1996-10-01   
350,000      339,471.26   52.320   8.25   360   319  1993-07-01  2023-06-01  1996-10-01   
153,600      145,285.69   75.810   8.50   360   305  1992-05-01  2022-04-01  1996-10-01   
345,000      312,591.26   28.540   8.13   360   309  1992-09-01  2022-08-01  1996-10-01   
260,000      242,050.02   58.460   8.13   360   297  1991-09-01  2021-08-01  1996-10-01   
260,000      249,712.42   68.740   7.75   360   312  1992-12-01  2022-11-01  1996-10-01   
266,800      245,553.58   64.590   7.75   240   200  1993-08-01  2013-07-01  1996-10-01   
287,000      276,634.09   76.980   8.25   360   312  1992-12-01  2022-11-01  1996-10-01   
225,500      206,599.54   71.430   8.38   360   315  1993-03-01  2023-02-01  1996-10-01   
300,000      286,705.81   71.280   8.25   360   303  1992-03-01  2022-02-01  1996-10-01



                                                                                      Zip    Prop        Own
Loan #      Name                  Address                    City              State  Code   Type        Occ        Purpose
<S>         <C>                   <C>                        <C>               <C>    <C>    <C>         <C>        <C>
0073885263  BARBARA VALENTINO     3127 MORNING WAY           LA JOLLA          CA-S   92037  Condo       Primary H  Refinanc
0073885315  JOSEPH A BECKMAN      242 VILLAGE HILL RD        WILLINGTON        CT     06279  Single Fam  Primary H  Refinanc
0073885535  FRANK PALUMBO         24104 ARROWHEAD            NORTH BARRI       IL     60010  Single Fam  Primary H  Refinanc
0073885975  RUSS H REIFF          43 TOMAHAWK DRIVE          SAN ANSELMO       CA-N   94960  Single Fam  Primary H  Refinanc
0073886042  TERRELL RANKIN        8823 BLUFFDALE DR          LOS ANGELES       CA-S   91352  Single Fam  Primary H  Refinanc
0073886107  BOB V HOGUE           28754 MCABEE AVE           MORENO VALL       CA-S   92360  Single Fam  Primary H  Purchase
0073886534  FRANK D MCQUILKIN     6919 TOLLING BELLS COUR    COLUMBIA          MD     21044  Single Fam  Primary H  Refinanc
0073886628  RONALD J EBER         14009 TALL SHIPS DRIVE     WEST FRIEND       MD     21794  Single Fam  Primary H  Refinanc
0073886987  DAVID W COLLINS       2299 MANZANITA DRIVE       OAKLAND           CA-N   94611  Single Fam  Primary H  Refinanc
0073887342  P THOMAS CRAWFORD     29 HACIENDA DRIVE          ARCADIA           CA-S   91006  Single Fam  Primary H  Refinanc
0073888833  STEVEN J BRITZ        10549 PATUXENT RIDGE WA    LAUREL            MD     20723  Single Fam  Primary H  Refinanc
0073889010  ALLEN C BARRINGER     6127 FRANKLIN PARK ROAD    MC LEAN           VA     22101  Single Fam  Primary H  Refinanc
0073889379  WILLIAM T CLARK, JR   8399 SCARLET GLEN COURT    MILLERSVILL       MD     21108  Single Fam  Primary H  Purchase
0073889531  LEONEL VILLATORO      6070 FALCON AVENUE         LONG BEACH        CA-S   90805  Single Fam  Primary H  Purchase
0073889609  KATHLEEN G ANDREOLI   1212 N. LAKE SHORE D       CHICAGO           IL     60610  Condo       Primary H  Refinanc
0073889832  TERRY S ZACCONE       13046 ANZA DR              SARATOGA          CA-N   95070  Single Fam  Primary H  Refinanc
0073890122  MICHAEL NOLAND        698 CHIDESTER DRIVE        GLEN ELLYN        IL     60137  Single Fam  Primary H  Refinanc
0073890135  DANIEL E MOALLI       7 GREENHURST ROAD          WEST HARTFO       CT     06107  Single Fam  Primary H  Refinanc
0073890216  CHARLES E LOWE        707 E PALACE AVE-35        SANTA FE          NM     87501  Condo       Primary H  Refinanc
0073890342  ERIC L LEVER          18356 SANTA STEPHANA CI    FOUNTAIN VA       CA-S   92708  PUD         Primary H  Purchase
0073890423  STEVEN E BRADSHAW     851 COACHWAY               ANNAPOLIS         MD     21401  PUD         Primary H  Refinanc
0073891037  DEREK G GILL          609 PEBBLE BEACH DRIVE     SILVER SPRI       MD     20904  PUD         Primary H  Refinanc
0073891095  PETER M ANTIGIOVANNI  70 SONGBIRD LANE           FARMINGTON        CT     06032  Condo       Primary H  Purchase
0073891202  DAVID L SCHREIBMAN    2 JENNER COURT             OWINGS MILL       MD     21117  Single Fam  Primary H  Purchase
0073891244  AILEEN BERRIOS        8951 BLACKHEATH CIRCLE     WESTMINSTER       CA-S   92683  Single Fam  Primary H  Purchase
0073891422  KOLALA R SRIDHAR      12 ROYAL OAKS DRIVE        NORWICH           CT     06360  Single Fam  Primary H  Refinanc
0073891749  BRYAN K WALLACE       957 UMPQUA COURT           FREMONT           CA-N   94539  Single Fam  Primary H  Purchase
0073891927  NEAL P SIMON          2998 CRAVEY DRIVE          ATLANTA           GA     30345  Single Fam  Primary H  Refinanc
0073892159  A G DIVERS            812 BAYSIDE DRIVE          TAMPA             FL     33609  Single Fam  Primary H  Cash Out
0073892191  THOMAS M KREIDLER     2704 FALLING TIMBER TRA    EDGEWATER         MD     21037  Single Fam  Primary H  Refinanc
0073892476  JOHN M SIMONELLI      71 DEPOT STREET            EAST WINDSO       CT     06016  Single Fam  Primary H  Refinanc
0073892858  KENNETH S MEYERS      10746 ESTHER AVENUE        LOS ANGELES       CA-S   90064  Single Fam  Primary H  Refinanc
0073892900  DENTON E CONNOR       208 GLEN EAGLE WAY         VACAVILLE         CA-N   95688  Single Fam  Primary H  Refinanc
0073892913  WILLIAM TERRY PICKRE  890 LANDMARK DRIVE, N E    ATLANTA           GA     30342  Single Fam  Primary H  Refinanc
0073892997  EDWARD E CLINE        28 GRAVESWOOD COURT        BALTIMORE         MD     21234  Single Fam  Primary H  Purchase
0073893556  JAMES M THOMPSON      14821 SPRING MEADOWS DR    DARNESTOWN        MD     20874  Single Fam  Primary H  Refinanc
0073893857  L E HEIZER            2130 LA AMATISTA RD        DEL MAR           CA-S   92014  Single Fam  Primary H  Refinanc
0073894018  PETER A RICHMOND      136 SYCAMORE AVENUE        MILL VALLEY       CA-N   94941  Single Fam  Primary H  Purchase
0073894047  THOMAS M DIFAZIO      27 ROCKRIDGE TERRACE       PROSPECT          CT     06712  Single Fam  Primary H  Refinanc
0073894759  ARNOLD HYATT          10 VALLEY GATE WAY         BALTIMORE         MD     21208  Single Fam  Primary H  Refinanc
0073895486  DONALD L LINFESTY     1848 CAROB TREE LANE       EL CAJON          CA-S   92021  Single Fam  Primary H  Refinanc
0073895525  DANIEL J CARMODY      126 HIGHVIEW AVE           EASTCHESTER       NY     10709  Single Fam  Primary H  Purchase
0073896032  CHARLES R SALTER      25 RUE DE LYNN             SEDONA            AZ     86336  Single Fam  Primary H  Purchase
0073896061  ROBERT G LUKOWSKI     920 WEST 29TH STREE        SAN PEDRO         CA-S   90731  Single Fam  Primary H  Cash Out

                                                       First                 Paid
Orig                      Current         Orig Rem     Pay       Maturity    Thru
Balance          UPB      LTV      Rate  Term  Term    Date      Date        Date
<C>          <C>          <C>      <C>    <C>   <C>  <C>         <C>         <C>
105,000       94,836.96   56.530   7.63   360   281  1990-05-01  2020-04-01  1996-12-01   
114,300      108,643.16   85.730   7.63   360   308  1992-08-01  2022-07-01  1996-10-01   
250,000      239,843.98   60.020   8.50   360   305  1992-05-01  2022-04-01  1996-11-01   
286,500      272,795.01   41.420   8.25   360   313  1993-01-01  2022-12-01  1996-10-01   
198,000      187,225.97   73.870   7.63   360   305  1992-05-01  2022-04-01  1996-10-01   
134,300      122,722.83   73.260   8.00   360   262  1988-10-01  2018-09-01  1996-10-01   
236,250      192,125.48   61.310   8.50   360   304  1992-04-01  2022-03-01  1996-10-01   
214,000      201,079.83   67.170   8.50   360   305  1992-05-01  2022-04-01  1996-10-01   
324,000      313,546.04   77.570   8.00   360   319  1993-07-01  2023-06-01  1996-10-01   
330,000      314,187.13   33.150   7.63   360   318  1993-06-01  2023-05-01  1996-10-01   
220,000      204,341.81   74.400   8.13   360   320  1993-08-01  2023-07-01  1996-11-01   
437,500      420,554.48   67.420   8.00   360   311  1992-11-01  2022-10-01  1996-10-01   
318,000      306,446.36   76.680   7.88   360   320  1993-08-01  2023-07-01  1996-11-01   
 90,900       88,989.34   73.060   8.38   360   332  1994-08-01  2024-07-01  1996-10-01   
294,500      282,010.33   71.530   8.38   360   304  1992-04-01  2022-03-01  1996-10-01   
331,500      309,704.26   63.360   7.75   360   312  1992-12-01  2022-11-01  1996-10-01   
224,000      216,101.75   77.320   8.38   360   315  1993-03-01  2023-02-01  1996-10-01   
135,000      125,986.53   84.170   8.00   360   307  1992-07-01  2022-06-01  1996-11-01   
252,000      238,751.38   52.240   8.00   360   313  1993-01-01  2022-12-01  1996-10-01   
280,000      269,154.92   77.050   8.00   360   311  1992-11-01  2022-10-01  1996-10-01   
284,000      259,763.21   62.150   7.88   240   197  1993-05-01  2013-04-01  1996-10-01   
286,950      262,888.99   72.940   8.38   360   313  1993-01-01  2022-12-01  1996-11-01   
 95,000       82,446.35   66.730   7.63   360   282  1990-06-01  2020-05-01  1996-10-01   
257,000      241,786.37   83.830   8.25   360   300  1991-12-01  2021-11-01  1996-10-01   
235,800      226,657.89   86.670   8.13   360   310  1992-10-01  2022-09-01  1996-10-01   
308,000      282,869.28   73.660   8.25   360   314  1993-02-01  2023-01-01  1996-10-01   
265,000      254,735.61   61.500   8.00   360   311  1992-11-01  2022-10-01  1996-10-01   
230,300      212,001.01   73.360   8.13   360   312  1992-12-01  2022-11-01  1996-10-01   
300,000      285,391.89   69.780   8.00   360   312  1992-12-01  2022-11-01  1996-10-01   
352,900      342,636.06   51.230   8.13   360   321  1993-09-01  2023-08-01  1996-10-01   
118,000      100,882.96   51.960   7.25   360   259  1988-07-01  2018-06-01  1996-10-01   
255,000      233,057.53   46.850   8.00   240   199  1993-07-01  2013-06-01  1996-11-01   
208,000      199,646.95   83.340   8.50   360   306  1992-06-01  2022-05-01  1996-10-01   
228,750      217,109.40   71.330   8.38   360   313  1993-01-01  2022-12-01  1996-10-01   
227,000      214,363.05   69.300   7.88   360   318  1993-06-01  2023-05-01  1996-10-01   
328,000      315,870.73   70.330   8.00   360   313  1993-01-01  2022-12-01  1996-10-01   
300,000      263,606.31   66.130   7.00   360   253  1988-01-01  2017-12-01  1996-10-01   
230,000      213,032.39   41.870   8.38   360   281  1990-05-01  2020-04-01  1996-10-01   
184,000      173,557.57   75.620   7.63   360   304  1992-04-01  2022-03-01  1996-10-01   
270,000      247,018.06   47.000   8.25   360   262  1988-10-01  2018-09-01  1996-10-01   
245,000      236,724.87   76.020   7.63   360   319  1993-07-01  2023-06-01  1996-10-01   
215,000      206,481.20   73.890   7.88   360   311  1992-11-01  2022-10-01  1996-10-01   
300,000      256,906.28   68.680   8.38   360   282  1990-06-01  2020-05-01  1996-10-01   
255,000      246,429.92   57.420   7.50   360   320  1993-08-01  2023-07-01  1996-10-01




                                                                                      Zip    Prop        Own
Loan #      Name                  Address                    City              State  Code   Type        Occ        Purpose
<S>         <C>                   <C>                        <C>               <C>    <C>    <C>         <C>        <C>
0073896142  MICHAEL PETROSKY      3377 BLACKBRIDLE WALK      MARIETTA          GA     30067  PUD         Primary H  Refinanc
0073896207  ALLEN R WIEBER        8510 WESTOVER DRIVE        PROSPECT          KY     40059  Single Fam  Primary H  Refinanc
0073896650  STEVEN P THOMAS       3711 CAMELOT DRIVE         ANNANDALE         VA     22003  Single Fam  Primary H  Refinanc
0073896935  EDWARD W MAINE        2254 GREENWOOD PLACE       ONTARIO           CA-S   91761  Condo       Primary H  Purchase
0073896977  DAVID ARTHUR HALEY    111 AMANDA LANE            LOS GATOS         CA-N   95032  Single Fam  Primary H  Refinanc
0073897031  KEVIN RODERICK        15330 OAKMERE PLACE        CENTREVILLE       VA     22020  Single Fam  Primary H  Refinanc
0073897426  LEONARD L WAGNER      13841 MALCOM AVE           SARATOGA          CA-N   95070  Single Fam  Primary H  Refinanc
0073897798  BINH THAI DO          630 LOS CERRITOS ROAD      GLENDORA          CA-S   91740  Single Fam  Primary H  Purchase
0073898289  TUNGPO LIU            10928 OUTPOST DRIVE        N. POTOMAC        MD     20878  PUD         Primary H  Purchase
0073898331  DENNIS R MURPHY       8249 GUPPY COURT           SAN DIEGO         CA-S   92129  Single Fam  Primary H  Refinanc
0073898454  MARK E EMANUELSON     4109 CHESTNUT GROVE ROA    KEEDYSVILLE       MD     21756  Single Fam  Primary H  Purchase
0073898519  DOMINIC GRECO         6812 SPECKLE WAY           SACRAMENTO        CA-N   95842  Single Fam  Primary H  Refinanc
0073898742  WILLIAM R STECKIEL    808 PEBBLEWOOD ROAD        WEST CHESTE       PA     19380  Single Fam  Primary H  Refinanc
0073899110  SHELDON GEFTMAN       700 SOUTH OCEAN BOULEVA    BOCA RATON        FL     33431  Condo       Primary H  Purchase
0073899411  DAVID J FUDALA        6613 PLANTATION LANE       WARRENTON         VA     22186  PUD         Primary H  Refinanc
0073899738  ERIC LOWNER GOTTHELF  335 MOUNT WASHINGTON DR    LOS ANGELES       CA-S   90065  2 Family    Primary H  Refinanc
0073899916  WALTER P KUNZ         5118 CRYSTAL PARK LANE     ELLICOTT CI       MD     21043  Single Fam  Primary H  Refinanc
0073899958  RALPH PEREZ           1309 SANDY HILL DRIVE      WEST COVINA       CA-S   91791  Single Fam  Primary H  Refinanc
0073900287  JOSEPH B BRUNS        9012 GRANT AVENUE          MANASSAS          VA     22110  Single Fam  Primary H  Purchase
0073900355  JOHN A CAPUTO         92 GALLOWS HILL ROAD       REDDING           CT     06896  Single Fam  Primary H  Refinanc
0073900643  GARY B BANKO          3811 STANSBURY MILL RD     PHOENIX           MD     21131  Single Fam  Primary H  Refinanc
0073900685  JOSEPH A VOZAR, JR    1009 LIBERTY DRIVE         NAPERVILLE        IL     60540  PUD         Primary H  Purchase
0073900795  C JAY ODOM            9 WANDERER LANE            HILTON HEAD       SC     29928  Single Fam  Primary H  Refinanc
0073900834  WILLIAM A MARRA       871 MARYKNOLL CIRCLE       GLEN ELLYN        IL     60137  PUD         Primary H  Purchase
0073901574  DANA J PUSATERI       10323 EL CABALLO COURT     DELRAY BEAC       FL     33446  PUD         Primary H  Refinanc
0073901642  NEIL PHIPPS           4022 SAN JUAN COURT        FREMONT           CA-N   94536  Single Fam  Primary H  Refinanc
0073901707  DOUGLAS A HOLLMAN     1125 HUNTCLIFF TRACE       ATLANTA           GA     30350  Single Fam  Primary H  Refinanc
0073902078  BENJAMIN C BELARMINO  1169 PASEO PRIMAVERA       CHULA VISTA       CA-S   91910  Single Fam  Primary H  Refinanc
0073903420  FRANK W YOUNGKIN      210 VREELAND AVENUE        MIDLAND PAR       NJ     07432  Single Fam  Primary H  Refinanc
0073903705  STEVEN B ZIMMERMAN    11 LOMBARDY DRIVE          WILMINGTON        DE     19803  Single Fam  Primary H  Purchase
0073903938  LINDA C DUDASH        2451 CHAPMAN COURT         ROLLING MEA       IL     60008  Single Fam  Primary H  Cash Out
0073904241  ALAN L ELLIOTT        3192 NORTHWEST 60 STREE    BOCA RATON        FL     33496  PUD         Primary H  Purchase
0073904283  MARK F LAMBERT        23489 HUTCHINSON RD        LOS GATOS         CA-N   95030  Single Fam  Primary H  Refinanc
0073904445  DENNIS A PAZZI        580 SUFFIELD ST            BIRMINGHAM        MI     48009  Single Fam  Primary H  Refinanc
0073904872  TERRY F HALL          8203 TALLY HO ROAD         LUTHERVILLE       MD     21093  Single Fam  Primary H  Refinanc
0073904898  STEPHEN A HATHAWAY    6624 QUAKER RIDGE RO       NORTH BETHE       MD     20852  Single Fam  Primary H  Refinanc
0073904924  ARMEN SHAHINIAN       429 STONYCROFT ROAD        RIDGEWOOD         NJ     07450  Single Fam  Primary H  Refinanc
0073904940  ALEXANDER A URIBE     9946 FONTE ROAD            CYPRESS           CA-S   90630  Single Fam  Primary H  Refinanc
0073904995  SHELDON GREENBAUM     5527 N 23RD ST             ARLINGTON         VA     22205  Single Fam  Primary H  Refinanc
0073905091  GEORGE R DREHER       3009 WOODLEIGH ROAD        BIRMINGHAM        AL     35223  Single Fam  Primary H  Cash Out
0073905389  MORTIMER P ROCHE      8516 BLOUNTS LANE          FULTON            MD     20759  Single Fam  Primary H  Refinanc
0073905693  JACK C DONLIN         1115 BUENA VISTA AVE       ESCONDIDO         CA-S   92027  Single Fam  Primary H  Refinanc
0073905787  EDWARD A DARDEN       2528 N. MARENGO AVEN       ALTADENA          CA-S   91001  Single Fam  Primary H  Refinanc
0073905871  CAROLE CORPUS CAREY   9451 ELLSWORTH COURT       FULTON            MD     20759  Single Fam  Primary H  Refinanc

                                                       First                 Paid
Orig                      Current         Orig Rem     Pay       Maturity    Thru
Balance          UPB      LTV      Rate  Term  Term    Date      Date        Date
<C>          <C>          <C>      <C>    <C>   <C>  <C>         <C>         <C>
500,000      483,596.40   77.020   8.50   360   314  1993-02-01  2023-01-01  1996-10-01   
332,000      323,978.07   70.540   8.25   360   332  1994-08-01  2024-07-01  1996-10-01   
163,500      157,300.41   60.610   8.38   360   309  1992-09-01  2022-08-01  1996-10-01   
 99,000       93,675.56   83.110   7.63   360   306  1992-06-01  2022-05-01  1996-10-01   
290,000      264,174.73   67.210   8.25   240   194  1993-02-01  2013-01-01  1996-10-01   
219,000      209,117.58   78.020   8.50   360   313  1993-01-01  2022-12-01  1996-10-01   
358,000      344,790.54   51.180   8.13   360   313  1993-01-01  2022-12-01  1996-10-01   
258,000      245,647.89   76.210   7.88   360   319  1993-07-01  2023-06-01  1996-10-01   
234,000      219,996.81   69.980   8.25   360   299  1991-11-01  2021-10-01  1996-10-01   
239,600      231,318.04   72.430   7.63   360   320  1993-08-01  2023-07-01  1996-11-01   
 82,000       80,449.67   73.240   8.50   360   334  1994-10-01  2024-09-01  1996-10-01   
 97,000       91,484.86   82.600   7.38   360   305  1992-05-01  2022-04-01  1996-10-01   
210,000      200,440.68   59.090   8.00   360   311  1992-11-01  2022-10-01  1996-10-01   
250,000      240,796.52   63.490   7.88   360   314  1993-02-01  2023-01-01  1996-10-01   
378,000      342,382.17   70.530   7.50   240   201  1993-09-01  2013-08-01  1996-10-01   
164,000      151,900.09   66.260   7.50   360   327  1994-03-01  2024-02-01  1996-10-01   
249,950      241,403.93   73.520   7.25   360   321  1993-09-01  2023-08-01  1996-10-01   
285,000      274,615.97   57.930   8.25   360   313  1993-01-01  2022-12-01  1996-10-01   
222,400      213,949.01   77.100   8.13   360   311  1992-11-01  2022-10-01  1996-10-01   
335,000      323,446.13   73.310   8.50   360   312  1992-12-01  2022-11-01  1996-10-01   
211,500      190,467.63   58.560   7.63   240   192  1992-12-01  2012-11-01  1996-10-01   
290,000      276,964.04   81.860   8.38   360   311  1992-11-01  2022-10-01  1996-10-01   
220,000      200,178.08   57.340   8.50   360   293  1991-05-01  2021-04-01  1996-10-01   
308,000      295,776.55   76.970   8.13   360   309  1992-09-01  2022-08-01  1996-10-01   
432,000      416,397.44   66.740   8.25   360   312  1992-12-01  2022-11-01  1996-10-01   
264,000      250,212.50   85.000   8.38   360   310  1992-10-01  2022-09-01  1996-10-01   
250,000      229,917.20   61.140   7.13   240   202  1993-10-01  2013-09-01  1996-10-01   
229,500      216,947.97   85.260   7.88   360   319  1993-07-01  2023-06-01  1996-10-01   
229,000      207,514.65   81.810   7.75   240   199  1993-07-01  2013-06-01  1996-10-01   
264,800      255,660.29   76.480   6.88   360   323  1993-11-01  2023-10-01  1996-10-01   
265,000      243,764.96   68.040   7.75   240   200  1993-08-01  2013-07-01  1996-10-01   
280,000      267,587.68   59.590   7.25   360   311  1992-11-01  2022-10-01  1996-10-01   
277,500      263,707.28   62.910   8.00   360   307  1992-07-01  2022-06-01  1996-10-01   
252,000      242,887.04   64.030   8.38   360   311  1992-11-01  2022-10-01  1996-10-01   
240,000      232,373.46   44.050   8.25   360   317  1993-05-01  2023-04-01  1996-11-01   
349,200      335,636.10   59.940   7.88   360   312  1992-12-01  2022-11-01  1996-10-01   
375,000      360,494.81   61.220   7.88   360   312  1992-12-01  2022-11-01  1996-10-01   
262,125      251,738.86   72.070   7.88   360   311  1992-11-01  2022-10-01  1996-10-01   
237,000      213,741.04   58.910   8.50   360   305  1992-05-01  2022-04-01  1996-11-01   
400,000      295,949.70   38.940   7.75   360   312  1992-12-01  2022-11-01  1996-10-01   
335,000      318,555.39   67.920   8.13   360   320  1993-08-01  2023-07-01  1996-10-01   
134,000      126,716.72   84.660   7.50   360   304  1992-04-01  2022-03-01  1996-10-01   
165,000      155,264.74   64.800   8.13   360   311  1992-11-01  2022-10-01  1996-11-01   
277,200      255,362.54   71.120   7.75   360   312  1992-12-01  2022-11-01  1996-10-01



                                                                                      Zip    Prop        Own
Loan #      Name                  Address                    City              State  Code   Type        Occ        Purpose
<S>         <C>                   <C>                        <C>               <C>    <C>    <C>         <C>        <C>
0073906061  MARIO D NEMIROVSKY    5999 W. WALBROOK DRI       SAN JOSE          CA-N   95129  Single Fam  Primary H  Purchase
0073906100  DIANE DI GIOVANNI     921 BURGESS HILL RD        NAPERVILLE        IL     60565  Single Fam  Primary H  Refinanc
0073906744  BRUCE D POMPER        209 N. SOUTHFIELD          VERNON HILL       IL     60061  Single Fam  Primary H  Purchase
0073906948  SAMUEL J LEE, JR      5305 SUNCREST ROAD         ANAHIEM           CA-S   92807  PUD         Primary H  Refinanc
0073907235  JOEL RUDICK           9617 FALLS BRIDGE LANE     POTOMAC           MD     20854  Single Fam  Primary H  Refinanc
0073907510  ROBERT E GUNDERSON    25191 BLACK HORSE LANE     LAGUNA HILL       CA-S   92653  PUD         Primary H  Refinanc
0073907620  MICHAEL J SHINAY      1568 OLD EATON LANE        RESTON            VA     22094  PUD         Primary H  Refinanc
0073907633  HARLAN F WEISMAN      759 APPLEGATE LN           ROSEMONT          PA     19010  Single Fam  Primary H  Refinanc
0073907992  GABRIEL KIBRIT        455 THORNDALE DRIVE        BUFFALO GRO       IL     60089  Single Fam  Primary H  Refinanc
0073908522  ROBERT CLANTON        46 MONSERRAT AVENUE        FOOTHILL RA       CA-S   92610  Single Fam  Primary H  Refinanc
0073908674  MICHAEL F OBEN        11203 BALLANTRE LANE       GLENNDALE         MD     20769  Single Fam  Primary H  Purchase
0073908713  RONALD E VERMILLION   18824 S MEADOW FENCE R     GAITHERSBUR       MD     20879  PUD         Primary H  Refinanc
0073909385  MAHADEO R NADKARNI    1651 OHIO AVENUE           NORTH BRUNS       NJ     08902  Single Fam  Primary H  Refinanc
0073909482  YUTAI JAMES YANG      2906 SCOTTISH PINE LANE    BUFFALO GRO       IL     60089  Single Fam  Primary H  Refinanc
0073909686  BRENDA D MORRIS       4818 105TH AVENUE NW       GIG HARBOR        WA     98335  Single Fam  Primary H  Refinanc
0073909783  MAHESH S OCHANEY      8386 SCARLET GLEN COURT    MILLERSVILL       MD     21108  Single Fam  Primary H  Purchase
0073909819  SAM V BOSSO           31 W 181 PRAIRIE L         WAYNE             IL     60184  Single Fam  Primary H  Refinanc
0073909974  PATRICIA N GALLAGHER  214 FERGUSON ROAD          MANCHESTER        CT     06040  Single Fam  Primary H  Refinanc
0073910468  ROBERT M LATTA        3416 LIVINGSTON DRIV       JEFFERSON         MD     21755  Single Fam  Primary H  Purchase
0073910581  STEPHANIE BRODIE-SAV  2900 CABIN CREEK DRIVE     BURTONSVILL       MD     20866  Single Fam  Primary H  Purchase
0073910840  ARTHUR W O'BRIEN      3419 LIVINGSTON DRIVE      JEFFERSON         MD     21755  Single Fam  Primary H  Purchase
0073911357  JOHN BORZ             11001 GAITHER FARM ROAD    ELLICOTT CI       MD     21043  Single Fam  Primary H  Refinanc
0073911373  MARK R WISEMAN        28302 LAS CABOS            LAGUNA NIGU       CA-S   92656  Single Fam  Primary H  Purchase
0073911580  JAMES T RADIGAN       23118 WEST BAGPIPE COUR    HAWTHORN  W       IL     60047  Single Fam  Primary H  Purchase
0073911629  A N ABRAMOWITZ        2403 VIA GENOVA            APOPKA            FL     32712  PUD         Primary H  Refinanc
0073911823  ROBERT J WALSH        5508 W 131ST STREET        OVERLAND PA       KS     66209  PUD         Primary H  Refinanc
0073912327  HERBERT R BALLARD     2810 PARIS ROAD            OLYMPIA FIE       IL     60461  Single Fam  Primary H  Purchase
0073912796  WILLIAM L SCOGIN      801 TALL PINES             FRIENDSWOOD       TX     77546  Single Fam  Primary H  Refinanc
0073912990  ERIN L HIRSCH         375 MIRA MAR AVENUE        LONG BEACH        CA-S   90814  Single Fam  Primary H  Purchase
0073913339  WILLIAM BURRY         6381 DOCKSER TERR          FALLS CHURC       VA     22046  Single Fam  Investmen  Purchase
0073913588  ANDREE F CHARCHENKO,  25 OLD BOSTON ROAD         WILTON            CT     06897  Single Fam  Primary H  Refinanc
0073913698  STEPHEN C FISKE       6011 WOODMONT ROAD         ALEXANDRIA        VA     22307  Single Fam  Primary H  Refinanc
0073913724  NICHOLAS BALAGURCHIK  RR 3 BOX 200               PURCELLVILL       VA     22132  Single Fam  Primary H  Refinanc
0073913902  RICHARD F DONOHUE     15569 SMITHFIELD PL        CENTREVILLE       VA     2012-  PUD         Primary H  Refinanc
0073914480  DAVID A ADER          7 MAPLE AVE                SUDBURY           MA     01776  Single Fam  Primary H  Refinanc
0073915227  PHILIP O FOARD        #602 UNIT 1206 SCARL       BALTIMORE         MD     21202  Condo       Primary H  Refinanc
0073915256  DAVID ZASLOWSKY       31 WHITE DRIVE             CEDARHURST        NY     11516  Single Fam  Primary H  Refinanc
0073915308  SUSAN FISCHER         3117 WORTHINGTON CIRCLE    FALL CHURCH       VA     22044  Single Fam  Primary H  Purchase
0073915366  SUE ANN K SAKAE       29 CHICKADEE LAN           ALISO VIEJO       CA-S   92656  Single Fam  Primary H  Purchase
0073915379  FLORITA D LEISURE     6035 GLENBROOK LANE        CARMICHAEL        CA-N   95608  Single Fam  Primary H  Refinanc
0073915706  CHARLES J INGARDIA    2077 MAIN STREET           GLASTONBURY       CT     06033  Single Fam  Primary H  Refinanc
0073915764  ROBERT D LITOWITZ     9313 FRIARS ROAD           BETHESDA          MD     20817  Single Fam  Primary H  Refinanc
0073916080  RICHARD DARRELL LEWI  535 SEAWARD ROAD           CORONA DEL        CA-S   92625  Single Fam  Primary H  Cash Out
0073916116  SCOTT P SNIETKA       50 BEAR SWAMP ROAD         ANDOVER           CT     06232  Single Fam  Primary H  Refinanc

                                                       First                 Paid
Orig                      Current         Orig Rem     Pay       Maturity    Thru
Balance          UPB      LTV      Rate  Term  Term    Date      Date        Date
<C>          <C>          <C>      <C>    <C>   <C>  <C>         <C>         <C>
248,000      232,190.68   75.080   7.88   360   312  1992-12-01  2022-11-01  1996-10-01   
257,500      247,046.48   67.260   8.00   360   309  1992-09-01  2022-08-01  1996-10-01   
209,400      201,410.11   77.020   7.88   360   313  1993-01-01  2022-12-01  1996-10-01   
280,000      270,358.78   67.880   8.38   360   313  1993-01-01  2022-12-01  1996-10-01   
250,000      240,985.97   56.650   8.13   360   313  1993-01-01  2022-12-01  1997-01-01   
245,000      166,339.53   28.390   8.25   300   260  1993-08-01  2018-07-01  1996-10-01   
225,000      218,071.56   72.340   8.13   360   319  1993-07-01  2023-06-01  1996-10-01   
394,000      373,886.15   68.160   8.38   360   313  1993-01-01  2022-12-01  1996-10-01   
249,000      239,355.82   77.360   8.00   360   311  1992-11-01  2022-10-01  1996-10-01   
260,800      238,612.76   73.630   8.13   360   312  1992-12-01  2022-11-01  1996-11-01   
201,750      185,719.29   69.330   7.63   360   270  1989-06-01  2019-05-01  1996-10-01   
240,000      219,528.27   70.040   7.63   240   198  1993-06-01  2013-05-01  1996-10-01   
225,000      209,400.19   83.840   7.88   360   313  1993-01-01  2022-12-01  1996-11-01   
236,000      222,189.97   67.470   8.50   360   313  1993-01-01  2022-12-01  1996-10-01   
327,500      316,114.80   77.240   8.50   360   314  1993-02-01  2023-01-01  1996-10-01   
296,000      225,597.40   61.320   7.25   360   319  1993-07-01  2023-06-01  1996-10-01   
248,000      223,933.50   50.010   8.50   240   197  1993-05-01  2013-04-01  1996-10-01   
147,000      137,210.11   73.550   7.50   360   313  1993-01-01  2022-12-01  1996-10-01   
209,800      194,419.03   73.730   7.13   240   205  1994-01-01  2013-12-01  1996-10-01   
247,500      232,022.25   70.480   8.13   360   283  1990-07-01  2020-06-01  1996-10-01   
255,700      239,378.93   75.040   8.13   360   310  1992-10-01  2022-09-01  1996-10-01   
499,000      436,987.39   39.640   8.25   240   191  1992-11-01  2012-10-01  1996-11-01   
211,100      195,572.06   74.270   8.25   360   273  1989-09-01  2019-08-01  1996-10-01   
334,000      322,499.31   74.700   8.38   360   313  1993-01-01  2022-12-01  1996-11-01   
250,000      234,951.64   74.750   8.38   360   305  1992-05-01  2022-04-01  1996-10-01   
250,000      235,902.15   84.430   8.50   360   312  1992-12-01  2022-11-01  1996-10-01   
234,000      224,923.90   79.070   8.25   360   311  1992-11-01  2022-10-01  1996-10-01   
216,650      195,653.54   67.820   7.88   240   192  1992-12-01  2012-11-01  1996-10-01   
268,200      256,971.25   81.750   7.50   360   322  1993-10-01  2023-09-01  1996-11-01   
 61,500       27,929.93   22.590   8.25   360    78  1973-06-01  2003-05-01  1996-10-01   
249,000      240,683.75   60.890   8.13   360   316  1993-04-01  2023-03-01  1996-10-01   
259,000      249,842.35   50.570   7.38   360   319  1993-07-01  2023-06-01  1996-10-01   
219,000      211,256.63   72.490   7.38   360   319  1993-07-01  2023-06-01  1996-10-01   
320,000      281,187.12   70.650   8.38   360   305  1992-05-01  2022-04-01  1996-10-01   
246,000      235,557.43   72.620   8.25   360   305  1992-05-01  2022-04-01  1996-10-01   
236,000      218,352.55   65.340   8.43   360   270  1989-06-01  2019-05-01  1996-10-01   
230,000      219,983.97   67.820   8.00   360   311  1992-11-01  2022-10-01  1996-10-01   
220,500      206,215.68   79.950   8.50   360   301  1992-01-01  2021-12-01  1996-10-01   
272,000      254,273.20   74.960   8.13   360   283  1990-07-01  2020-06-01  1996-10-01   
136,000      126,867.00   74.800   8.00   360   306  1992-06-01  2022-05-01  1996-10-01   
411,000      380,463.08   74.250   7.00   240   205  1994-01-01  2013-12-01  1996-10-01   
335,200      323,350.50   77.310   8.25   360   313  1993-01-01  2022-12-01  1996-10-01   
239,000      231,504.32   50.420   7.88   360   320  1993-08-01  2023-07-01  1996-10-01   
129,750      123,505.43   71.530   8.00   360   306  1992-06-01  2022-05-01  1996-10-01



                                                                                      Zip    Prop        Own
Loan #      Name                  Address                    City              State  Code   Type        Occ        Purpose
<S>         <C>                   <C>                        <C>               <C>    <C>    <C>         <C>        <C>
0073916967  LAWRENCE L MARCUCCI   8648 WEDGEWOOD DRIVE       BURR RIDGE        IL     60521  Single Fam  Primary H  Refinanc
0073917034  DALE J RAY            1355 LONGBOAT KEY LN       ELGIN             IL     60120  PUD         Primary H  Refinanc
0073917678  KATHLEEN WALSH        31 TASINA DRIVE            WAQUOIT           MA     02536  Single Fam  Primary H  Purchase
0073917801  LOREN S KENNEDY       6901 N. WILDWOOD AVE       CHICAGO           IL     60646  Single Fam  Primary H  Purchase
0073917911  GERALD D KNUDSON      29 SARATOGA LANE           ALAMO             CA-N   94507  Single Fam  Primary H  Cash Out
0073918075  JEFFREY A BARTOS      741 N EMERSON ST           ARLINGTON         VA     22203  Single Fam  Primary H  Purchase
0073919029  STEPHEN P BARTON      5502 W. 82ND TERRACE       PRAIRIE VIL       KS     66208  Single Fam  Primary H  Purchase
0073919074  ALAN FINE             11 WOODHAVEN DRIVE         SIMSBURY          CT     06070  Single Fam  Primary H  Refinanc
0073919362  GEORGE SCOTT DILLON   117 SUMMER LAKES DRIVE     CARY              NC     27513  PUD         Primary H  Purchase
0073919728  BRUCE E CONAWAY       221 GUCKERT LANE           WEXFORD           PA     15090  Single Fam  Primary H  Purchase
0073920034  RONALD JACKSON        5505 RUNNING SPRING WA     YORBA LINDA       CA-S   92686  Single Fam  Primary H  Purchase
0073920092  MICHAEL R SHUSTER     12235 CIRCULA PANORAMA     SANTA ANA         CA-S   92705  Single Fam  Primary H  Refinanc
0073920102  PHILLIP D JONES       20392 WINFIELD PLACE       STERLING          VA     22170  PUD         Primary H  Purchase
0073920241  WILLIAM MAAS          2545 NW LEES SUMMIT RD     LEES SUMMIT       MO     64064  Single Fam  Primary H  Refinanc
0073920377  JOHN J POMIDOR        166 ARDITH DRIVE           ORINDA            CA-N   94563  Single Fam  Primary H  Refinanc
0073920513  LARRY C SAMOSS        17327 1/2 SAN JOSE STRE    GRANADA HIL       CA-S   91344  Condo       Primary H  Refinanc
0073920898  LEOCADIO BARAJAS      1245 MASTERPIECE DR        OCEANSIDE         CA-S   92057  Single Fam  Primary H  Purchase
0073921156  E JAMES THOMPSON, JR  210 ST IVES GARTH          SEVERNA PAR       MD     21146  Single Fam  Primary H  Purchase
0073921318  WAYNE A EVRON         105 MCCONNELL MILL LANE    PITTSBURGH        PA     15228  Single Fam  Primary H  Purchase
0073921460  RONALD E GILBERTSON   13487 VILLADEST DRIVE      HIGHLAND          MD     20777  Single Fam  Primary H  Refinanc
0073922207  PATRICK JAY HINES     11339 VALE ROAD            OAKTON            VA     22124  Single Fam  Primary H  Refinanc
0073922249  DAVID F MCQUILKIN     5820 WINEGROVE COURT       DERWOOD           MD     20855  Single Fam  Primary H  Refinanc
0073922566  MARK C PANTAGES       6 CHURCH STREET            OLD SAYBROO       CT     06475  Single Fam  Primary H  Refinanc
0073922760  STANLEY L KREJCI      6111 VERNON TERRACE        ALEXANDRIA        VA     22307  Single Fam  Primary H  Refinanc
0073922870  MITCHELL B BOCK       3373 MOUNTAIN TRL AVE      THOUSAND OA       CA-S   91320  Single Fam  Primary H  Refinanc
0073922993  FRED L FRIEDMAN       855 THACKERY DRIVE         HIGHLAND PA       IL     60035  Single Fam  Primary H  Refinanc
0073923060  TERRY J DOWTY         148 HAWKINS CIRCLE         WHEATON           IL     60187  Single Fam  Primary H  Refinanc
0073923248  LEE S FRIEDMAN        4500 NORTH WEST 25TH W     BOCA RATON        FL     33434  PUD         Primary H  Refinanc
0073923439  MICHAEL J BARRY       8597 BURR LANE             SAN DIEGO         CA-S   92129  Single Fam  Primary H  Purchase
0073923594  VITO N GIARDINA       12311 MICHAELSFORD ROAD    HUNT VALLEY       MD     21030  Single Fam  Primary H  Refinanc
0073924043  RONALD GRIGGS         1164 CHARTER OAKS CT       BARTLETT          IL     60103  Single Fam  Primary H  Refinanc
0073924111  MARK D BOSTJANICK     4950 CROCUS ROAD           MT AIRY           MD     21771  Single Fam  Primary H  Purchase
0073924412  SCOTT T CARLSON       3005 IERMAN                WEST LINCOL       IL     60069  Single Fam  Primary H  Refinanc
0073924470  ERRICOS C PAVLIS      14920 MEANDERWOOD LANE     BURTONSVILL       MD     20866  Single Fam  Primary H  Refinanc
0073924768  DOROTHY J KELLY       382-38 DIAMOND ST          SAN FRANCIS       CA-N   94114  2 Family    Primary H  Refinanc
0073924904  STEPHEN M ROYLANCE    10607 RED BARN LANE        POTOMAC           MD     20854  Single Fam  Primary H  Refinanc
0073925246  CHRISTOPHER J REED    1532 PARK LANE             PASADENA          MD     21122  Single Fam  Primary H  Refinanc
0073925327  MICHAEL E SCHENONE    6391 TWIN OAKS LANE        LISLE             IL     60532  Single Fam  Primary H  Purchase
0073925592  ROGER WILSON YOUNG    1090 MATHESON WAY          ALPHARETTA        GA     30202  PUD         Primary H  Refinanc
0073925893  RICHARD DIAMOND       5126 TIMBERVIEW TERRACE    ORLANDO           FL     32819  PUD         Primary H  Refinanc
0073925945  GERALD L FRENKIL      132 JENNIE DUGAN ROAD      CONCORD           MA     01742  Single Fam  Primary H  Purchase
0073925958  RAYMOND F HEIDNER, I  5752 W. 76TH STREET        LOS ANGELES       CA-S   90045  Single Fam  Primary H  Refinanc
0073926119  LAWRENCE W REESE      48 JUNCTION RD             BROOKFIELD        CT     06804  Single Fam  Primary H  Refinanc
0073926494  BRAD O BUCHANAN       3304 WESSYNTON WAY         ALEXANDRIA        VA     22309  PUD         Primary H  Purchase

                                                       First                 Paid
Orig                      Current         Orig Rem     Pay       Maturity    Thru
Balance          UPB      LTV      Rate  Term  Term    Date      Date        Date
<C>          <C>          <C>      <C>    <C>   <C>  <C>         <C>         <C>
215,000      189,927.97   49.530   7.88   240   201  1993-09-01  2013-08-01  1996-10-01   
246,000      235,729.99   76.430   8.25   360   311  1992-11-01  2022-10-01  1996-10-01   
 87,200       83,116.01   85.770   7.88   360   315  1993-03-01  2023-02-01  1996-10-01   
252,000      229,643.02   63.240   7.38   240   207  1994-03-01  2014-02-01  1996-10-01   
500,000      480,188.61   50.650   7.88   360   311  1992-11-01  2022-10-01  1996-10-01   
215,100      207,164.27   86.480   8.00   360   313  1993-01-01  2022-12-01  1996-10-01   
340,000      324,989.03   75.730   8.13   360   313  1993-01-01  2022-12-01  1996-10-01   
252,000      211,888.82   75.740   7.88   240   200  1993-08-01  2013-07-01  1996-10-01   
278,000      268,411.96   84.020   8.50   360   312  1992-12-01  2022-11-01  1996-10-01   
273,600      257,176.71   84.780   8.25   360   311  1992-11-01  2022-10-01  1996-10-01   
248,000      239,042.99   76.760   8.25   360   312  1992-12-01  2022-11-01  1996-10-01   
225,000      218,341.77   58.330   7.88   360   322  1993-10-01  2023-09-01  1996-10-01   
252,150      241,712.54   76.840   7.50   360   312  1992-12-01  2022-11-01  1996-10-01   
262,000      250,297.88   61.160   8.50   360   303  1992-03-01  2022-02-01  1996-11-01   
221,350      199,402.71   52.710   8.38   360   314  1993-02-01  2023-01-01  1996-10-01   
200,000      192,153.95   51.290   7.88   360   315  1993-03-01  2023-02-01  1996-11-01   
191,250      179,581.02   72.890   7.00   360   298  1991-10-01  2021-09-01  1996-10-01   
228,000      210,228.13   73.440   8.00   360   311  1992-11-01  2022-10-01  1996-10-01   
235,000      220,961.78   71.900   8.50   360   311  1992-11-01  2022-10-01  1996-10-01   
279,000      228,869.78   57.600   8.25   360   310  1992-10-01  2022-09-01  1996-10-01   
246,000      236,020.07   66.610   8.50   360   305  1992-05-01  2022-04-01  1996-10-01   
212,000      175,047.69   50.230   8.50   360   304  1992-04-01  2022-03-01  1996-11-01   
140,000      120,424.55   60.360   7.50   360   305  1992-05-01  2022-04-01  1996-10-01   
250,000      239,225.30   38.060   8.50   360   316  1993-04-01  2023-03-01  1996-10-01   
232,400      224,197.25   52.850   8.38   360   312  1992-12-01  2022-11-01  1996-10-01   
401,700      367,023.00   58.600   7.25   240   205  1994-01-01  2013-12-01  1996-10-01   
234,000      226,389.56   68.110   8.13   360   317  1993-05-01  2023-04-01  1996-10-01   
274,500      265,021.99   87.090   8.00   360   320  1993-08-01  2023-07-01  1996-10-01   
240,300      227,940.39   85.240   7.75   360   321  1993-09-01  2023-08-01  1996-10-01   
395,000      370,451.66   61.370   7.75   360   318  1993-06-01  2023-05-01  1996-10-01   
221,600      184,804.43   67.180   7.88   360   311  1992-11-01  2022-10-01  1996-10-01   
232,500      225,077.00   86.440   7.88   360   320  1993-08-01  2023-07-01  1996-10-01   
260,000      245,549.41   67.420   8.38   360   312  1992-12-01  2022-11-01  1996-10-01   
212,000      193,035.62   82.060   8.50   360   303  1992-03-01  2022-02-01  1996-10-01   
300,000      288,913.51   67.310   8.13   360   312  1992-12-01  2022-11-01  1996-10-01   
295,000      267,177.17   56.480   7.88   360   313  1993-01-01  2022-12-01  1996-11-01   
231,100      198,419.74   48.790   7.38   240   204  1993-12-01  2013-11-01  1996-10-01   
247,500      235,774.68   78.750   8.25   360   310  1992-10-01  2022-09-01  1996-10-01   
300,000      285,745.38   66.630   7.75   360   322  1993-10-01  2023-09-01  1996-10-01   
214,200      206,101.75   65.540   8.25   360   324  1993-12-01  2023-11-01  1996-10-01   
254,000      236,371.97   74.510   8.38   360   303  1992-03-01  2022-02-01  1996-10-01   
315,000      305,028.35   63.000   8.13   360   318  1993-06-01  2023-05-01  1996-10-01   
212,800      201,392.15   75.860   8.13   360   305  1992-05-01  2022-04-01  1996-10-01   
220,000      210,680.66   76.750   8.50   360   303  1992-03-01  2022-02-01  1996-10-01


                                                                                      Zip    Prop        Own
Loan #      Name                  Address                    City              State  Code   Type        Occ        Purpose
<S>         <C>                   <C>                        <C>               <C>    <C>    <C>         <C>        <C>
0073926795  KENNETH A KESSLER     4833 ROCKWOOD PARKWAY N    WASHINGTON        DC     20016  Single Fam  Primary H  Refinanc
0073926960  ALLAN M BLUM          180 VALLEY COVE            ATLANTA           GA     30350  Single Fam  Primary H  Refinanc
0073926973  GERALD M MURPHY       11024 CHANDLER RD          POTOMAC           MD     20854  Single Fam  Primary H  Refinanc
0073927176  TEKALIGN GEDAMU       3604 DUNLOP STREET         CHEVY CHASE       MD     20815  Single Fam  Primary H  Purchase
0073927192  JOHN J VASQUEZ        6577 MOUNT LOWE DR         BUENA PARK        CA-S   90620  Single Fam  Primary H  Purchase
0073927435  WILLIAM S RELYEA      16762 ROBERT LANE          HUNTINGTON        CA-S   92647  Single Fam  Primary H  Purchase
0073927600  THOMAS C ANDREWS      500 MOORINGS CIRCLE        ARNOLD            MD     21012  Condo       Primary H  Purchase
0073928146  FRANCIS W FETZER      135 SENATE BROOK DR        HEBRON (AMS       CT     06231  Single Fam  Primary H  Purchase
0073928308  DAN D UPTON           2899 HELMSLEY DRIVE        SAN JOSE          CA-N   95132  Single Fam  Primary H  Refinanc
0073928324  LARRY A JONES         252 S HACIENDA AVENU       GLENDORA          CA-S   91740  Single Fam  Primary H  Refinanc
0073928340  ANTHONY Q DRAKE       20225 AUGUSTA DRIVE        OLYMPIA FIE       IL     60461  Single Fam  Primary H  Purchase
0073928476  RICHARD C ANDERSON    23 SWEET HILL DRIVE        JOHNSTON          RI     02919  Single Fam  Primary H  Refinanc
0073928531  DANIEL J DONNELLY     41 ARMSTRONG ROAD          ENFIELD           CT     06082  Single Fam  Primary H  Refinanc
0073928926  RALPH E WAGNER        2370 CUMBERLAND DR         SMYRNA            GA     30080  Single Fam  Primary H  Purchase
0073929323  STEPHEN J ORENS       11500 EVELAKE CT           GAITHERSBUR       MD     20878  PUD         Primary H  Refinanc
0073929446  WALTER DANKER         1448 GREENLAKE DR          AURORA            IL     60504  Single Fam  Primary H  Purchase
0073929462  RONALD WYSOCKI        51 COLCHESTER ROAD         MURRAY HILL       NJ     07974  Single Fam  Primary H  Purchase
0073929556  JOHN L HESS           15206 ILEX DRIVE           CHINO HILLS       CA-S   91709  Single Fam  Primary H  Refinanc
0073929776  ROBERT C KNUTSON      8224 VALLEY VIEW           OVERLAND PK       KS     66204  2 Family    Second Ho  Purchase
0073929909  SUSHIL SHARMA         330 WEST MAPLE             HINSDALE          IL     60521  Single Fam  Primary H  Purchase
0073929941  JO ANN R DI PAOLA     10 HEMLOCK COURT           COCKEYSVILL       MD     21030  Single Fam  Primary H  Refinanc
0073930118  JOHN P WARNICK        4125 SALTWATER BLVD        TAMPA             FL     33615  Single Fam  Primary H  Refinanc
0073930163  MICHAEL L MCDOWELL    5481 SOLEDAD ROAD          LA JOLLA          CA-S   92037  Single Fam  Primary H  Refinanc
0073930406  ROBERT E WEGMAN       7107 COUNTER PLACE         BURKE             VA     22015  Single Fam  Primary H  Refinanc
0073930590  STANLEY R NEAL        14159 TOWER ROAD           SMITHSBURG        MD     21783  Single Fam  Primary H  Purchase
0073930626  BARBARA J GORDON      4105 RAVENHURST CIRCLE     GLEN ARM          MD     21057  Single Fam  Primary H  Purchase
0073931379  JAMES BARTON          41 GOLF RIDGE DRIVE        DOVE CANYON       CA-S   92679  PUD         Primary H  Purchase
0073931463  DAVID ADERHOLD        5005 CHAPEL CROSSING       DOUGLASVILL       GA     30135  PUD         Primary H  Purchase
0073931696  ERIC J KOLHEDE        639 LOS PALOS DRIVE        LAFAYETTE         CA-N   94549  Single Fam  Primary H  Refinanc
0073932187  STEVEN A ZASLAW       908 N. ENGLEWILD DR        GLENDORA          CA-S   91740  Single Fam  Primary H  Refinanc
0073932420  CHRISTOPHER LOES      289 VEGA DRIVE             GOLETA            CA-S   93117  Single Fam  Primary H  Refinanc

  Totals:                                                                                                                   

                                                           First                 Paid
    Orig                      Current         Orig Rem     Pay       Maturity    Thru
    Balance          UPB      LTV      Rate  Term  Term    Date      Date        Date
<C>          <C>              <C>      <C>    <C>   <C>  <C>         <C>         <C>
    620,000      599,141.76   45.790   7.50   360   320  1993-08-01  2023-07-01  1996-10-01   
    262,500      253,668.02   72.600   8.50   360   313  1993-01-01  2022-12-01  1996-10-01   
    330,000      315,775.27   62.030   8.50   360   303  1992-03-01  2022-02-01  1996-10-01   
    315,000      304,422.98   72.610   8.38   360   314  1993-02-01  2023-01-01  1996-10-01   
    160,000      149,059.82   73.590   8.50   360   284  1990-08-01  2020-07-01  1996-10-01   
    216,000      203,614.33   78.790   8.13   360   312  1992-12-01  2022-11-01  1996-10-01   
    266,000      257,849.41   74.870   8.00   360   320  1993-08-01  2023-07-01  1996-10-01   
    180,000      166,807.19   61.940   7.38   360   282  1990-06-01  2020-05-01  1996-10-01   
    244,000      226,074.37   74.300   8.25   360   311  1992-11-01  2022-10-01  1996-10-01   
    224,000      216,974.73   77.630   7.88   360   320  1993-08-01  2023-07-01  1996-10-01   
    350,000      337,953.89   81.580   8.50   360   313  1993-01-01  2022-12-01  1996-10-01   
    108,750      103,444.49   71.500   8.25   360   305  1992-05-01  2022-04-01  1996-10-01   
    111,670      103,725.11   81.850   8.00   360   305  1992-05-01  2022-04-01  1996-10-01   
    264,000      254,216.87   86.620   8.50   360   309  1992-09-01  2022-08-01  1996-10-01   
    265,000      254,975.05   69.050   7.88   360   313  1993-01-01  2022-12-01  1996-10-01   
    261,900      250,047.16   75.620   8.25   360   302  1992-02-01  2022-01-01  1996-11-01   
    245,700      229,918.51   75.030   8.25   360   284  1990-08-01  2020-07-01  1996-10-01   
    240,000      231,331.87   71.240   8.25   360   312  1992-12-01  2022-11-01  1996-10-01   
     30,000        3,689.75    9.090   8.00   360    64  1972-04-01  2002-03-01  1996-10-01   
    252,000      241,568.77   75.880   7.50   360   312  1992-12-01  2022-11-01  1996-10-01   
    258,000      214,266.10   72.370   8.25   360   297  1991-09-01  2021-08-01  1996-11-01   
    248,000      237,938.87   61.120   8.50   360   305  1992-05-01  2022-04-01  1996-10-01   
    242,000      232,411.94   49.560   7.75   360   320  1993-08-01  2023-07-01  1996-10-01   
    259,000      240,790.84   76.660   7.88   360   318  1993-06-01  2023-05-01  1996-10-01   
    243,000      235,230.14   73.570   8.50   360   315  1993-03-01  2023-02-01  1996-10-01   
    226,800      216,881.70   85.210   8.50   360   305  1992-05-01  2022-04-01  1996-10-01   
    455,300      430,322.53   75.660   8.13   360   311  1992-11-01  2022-10-01  1996-10-01   
    245,250      237,079.48   87.080   7.88   360   319  1993-07-01  2023-06-01  1996-11-01   
    375,000      337,772.18   61.620   7.88   240   191  1992-11-01  2012-10-01  1996-10-01   
    222,200      211,727.74   61.500   7.75   360   317  1993-05-01  2023-04-01  1996-10-01   
    220,000      213,169.99   77.650   8.38   360   317  1993-05-01  2023-04-01  1996-10-01   

134,356,505  126,324,783.22   69.047   8.01   346   297

</TABLE>

<TABLE>
<CAPTION>



                                                                                      Zip    Prop        Own
Loan #      Name                  Address                    City              State  Code   Type        Occ        Purpose
<S>         <C>                   <C>                        <C>               <C>    <C>    <C>         <C>        <C>
0073811538  HOOSHANG FARSHIDI     1229 PASEO LOS GAVILANE    SAN DIMAS         CA-S   91773  Single Fam  Primary H  Purchase
0073811936  EDITH D BOSTON        7 PAINE AVENUE             IRVINGTON         NJ     07111  Single Fam  Primary H  Purchase
0073811978  MARY M MALONEY        4344 DONERAIL DRIVE        LITHONIA          GA     30058  PUD         Primary H  Purchase
0073812809  CHARLES D MCLAUCHLAN  1143 N. KEYSTONE           RIVER FORES       IL     60305  Single Fam  Primary H  Refinanc
0073813138  EUGENE M PINO         25 BROOKFIELD ROAD         FORT SALONG       NY     11768  Single Fam  Primary H  Cash Out
0073813358  CELESTE GARRETT       5117 SOUTH DORCHESTE       CHICAGO           IL     60615  Single Fam  Primary H  Purchase
0073813662  LLOYD LEWIS           2777 TIVOLY AVE            BALTIMORE         MD     21218  Single Fam  Investmen  Purchase
0073813769  JOSEPH ZEMIEN         4781 LONDON LANE           EAGAN             MN     55122  Single Fam  Primary H  Purchase
0073813950  ERIC BREWSTER         1942 ABERDEEN AVENUE       COLUMBUS          OH     43211  Single Fam  Primary H  Purchase
0073814182  JUNE PINTCHIK         26 DUKE DRIVE              EAST HAMPTO       NY     11937  Single Fam  Primary H  Purchase
0073814292  FRANK A J CATANZARO   9255 RANCHO HILLS DRIVE    GILROY            CA-N   95020  Single Fam  Primary H  Purchase
0073815055  DAVID W FOSTER        16672 SEQUOIA STREET       FOUNTAIN VA       CA-S   92708  Single Fam  Primary H  Purchase
0073815262  DANILO C CABANAYAN    34189 FINNIGAN TERRACE     FREMONT           CA-N   94536  Single Fam  Primary H  Purchase
0073815534  NORMAN SHIRAISHI      4834 TAMPICO WAY           SAN JOSE          CA-N   95126  Single Fam  Primary H  Purchase
0073815615  JEANNE F WONG         920 KEARNEY STREET         EL CERRITO        CA-N   94530  Single Fam  Primary H  Refinanc
0073815725  PHILIP M WEISS        2 BROOKFIELD ROAD          DOVER             MA     02030  Single Fam  Primary H  Cash Out
0073815754  LORRAINE M JUDKIN     1613 N. DUKELAND           BALTIMORE         MD     21216  Townhouse   Primary H  Purchase
0073816009  RUSSELL G HOGYA       1900 S STREET NW 3         WASHINGTON        DC     20009  Condo       Investmen  Cash Out
0073816371  DOUGLAS D'AMICO       333 VIA NANCITA            ENCINITAS         CA-S   92024  Single Fam  Primary H  Purchase
0073816766  SANDOR PASKIN         18 S ARLENE DR.            WEST LONGBR       NJ     07764  Single Fam  Primary H  Refinanc
0073816821  ROBERT M BENNETT, JR  4602 SOMERSET LANE         ELLICOTT CI       MD     21043  Single Fam  Primary H  Purchase
0073817037  ALEX RUTSTEIN         4927 NEBRASKA AVENUE NW    WASHINGTON        DC     20008  Single Fam  Second Ho  Purchase
0073817574  MARK ALLEN LAW        2065 PHALAROPE COURT       COSTA MESA        CA-S   92626  Single Fam  Primary H  Refinanc
0073817587  FREDERICK SMITH       9503 WHEATLAND AVENUE      SUNLAND           CA-S   91040  Single Fam  Primary H  Refinanc
0073817891  IDA WALLACE           1537 WILSON AVENUE         COLUMBUS          OH     43207  Single Fam  Primary H  Purchase
0073818007  JIMMIE DRUMMOND       3307 DUNWOOD RIDGE COUR    BOWIE             MD     20715  PUD         Primary H  Purchase
0073818094  DAVID AGUIAR          17677 BUTI PARK COURT      CASTRO VALL       CA-N   94546  Single Fam  Primary H  Purchase
0073818256  GARY E BROWN          238 AUGUSTINE DRIVE        MARTINEZ          CA-N   94553  Single Fam  Primary H  Refinanc
0073818366  SHAYNE A WALTERS      16 CORALWIND               LAGUNA HILL       CA-S   92656  Single Fam  Primary H  Cash Out
0073819116  GEORGE J MATHEOS      1001 UNIT5L ST PAUL        BALTIMORE         MD     21202  Condo       Investmen  Purchase
0073819598  VINCENT SCANDURA      11 MICHELE LANE            HAUPPAUGE         NY     11788  Single Fam  Primary H  Refinanc
0073820134  PETER E ARCHIBALD     1109 NEPTUNE PLACE         ANNAPOLIS         MD     21401  Single Fam  Primary H  Refinanc
0073820273  RICHARD J GONZALEZ    40 SALEM LANE              EVANSTON          IL     60203  Single Fam  Primary H  Purchase
0073820493  DAVID S MINIER        15524 INDIANOLA DR         ROCKVILLE         MD     20855  PUD         Primary H  Purchase
0073820587  MICHAEL J ENCINAS     9261 ELBEN AVENUE          SUN VALLEY        CA-S   91352  Single Fam  Primary H  Refinanc
0073820707  JOHN GULASH           201 ALGONQUIN RD           FAIRFIELD         CT     06430  Single Fam  Primary H  Cash Out
0073821023  SAMUEL P RALABATE     16 DOUGLAS LANE            NEW FAIRFIE       CT     06812  Single Fam  Primary H  Purchase
0073821421  ALAR A MIKK           5493 BARNARD STREET        SIMI VALLEY       CA-S   93063  Single Fam  Primary H  Cash Out
0073821434  DANNY M FIDLER        2525 LAS AMIGAS RD.        NAPA              CA-N   94558  Single Fam  Primary H  Cash Out
0073821489  MIGUEL LIMON          3550 RIVERSIDE DRIVW       CHINO             CA-S   91710  Single Fam  Primary H  Purchase
0073821858  ROLAND L SCHRIEVER    4300 NW 63RD AVE           CORAL SPRIN       FL     33067  Single Fam  Primary H  Refinanc
0073821926  WILLIAM G MC LELLAN   10004 SHILOH AVE           WHITTIER          CA-S   90603  Single Fam  Primary H  Purchase
0073822158  JULIUS F BRIDGES JR   10750 SANTA ROSA DR        BOCA RATON        FL     33498  PUD         Primary H  Refinanc
0073822462  MARY M ANGELICA       1838 N HALSTED #5          CHICAGO           IL     60614  Condo       Primary H  Purchase

                                                       First                 Paid
Orig                      Current         Orig Rem     Pay       Maturity    Thru
Balance          UPB      LTV      Rate  Term  Term    Date      Date        Date
<C>          <C>          <C>      <C>    <C>   <C>  <C>         <C>         <C>
264,600      251,719.32   85.770  10.25   360   279  1990-03-01  2020-02-01  1996-10-01   
 76,500       70,410.16   82.070   9.25   360   259  1988-07-01  2018-06-01  1996-10-01   
213,200      195,331.48   73.340   9.50   360   300  1991-12-01  2021-11-01  1996-11-01   
249,000      239,111.50   72.150   8.88   360   305  1992-05-01  2022-04-01  1996-10-01   
315,000      301,093.02   70.130  11.00   360   279  1990-03-01  2020-02-01  1996-10-01   
244,800      231,798.63   85.390   8.75   360   310  1992-10-01  2022-09-01  1996-10-01   
 17,400       12,428.35   75.720  16.75   360   189  1982-09-01  2012-08-01  1996-10-01   
279,900      252,576.84   72.380   8.88   360   263  1988-11-01  2018-10-01  1996-10-01   
 37,050       36,434.57   91.200   9.38   360   338  1995-02-01  2025-01-01  1996-10-01   
500,000      465,670.49   64.380   8.63   360   273  1989-09-01  2019-08-01  1996-10-01   
268,700      252,821.56   75.400   9.38   360   276  1989-12-01  2019-11-01  1996-10-01   
236,000      227,110.49   63.900   9.38   360   301  1992-01-01  2021-12-01  1996-10-01   
276,750      262,132.25   75.900  10.63   360   274  1989-10-01  2019-09-01  1996-10-01   
264,000      244,922.94   74.380  10.00   360   275  1989-11-01  2019-10-01  1996-10-01   
256,000      239,659.23   75.050  10.38   360   262  1988-10-01  2018-09-01  1996-10-01   
427,000      400,593.28   54.250   8.88   360   303  1992-03-01  2022-02-01  1996-10-01   
 36,500       35,964.53   88.270   8.88   360   336  1994-12-01  2024-11-01  1996-10-01   
 71,000       67,626.82   63.310  10.00   360   286  1990-10-01  2020-09-01  1996-10-01   
284,000      271,084.73   76.500   9.50   360   291  1991-03-01  2021-02-01  1996-10-01   
338,400      281,282.69   66.890  10.63   360   285  1990-09-01  2020-08-01  1996-10-01   
281,600      254,419.03   68.860   8.88   360   288  1990-12-01  2020-11-01  1996-10-01   
235,000      222,590.91   68.400   8.75   360   305  1992-05-01  2022-04-01  1996-11-01   
296,250      284,513.35   72.160   8.75   360   304  1992-04-01  2022-03-01  1996-10-01   
217,000      210,117.09   66.810   8.75   360   314  1993-02-01  2023-01-01  1996-10-01   
 61,650       60,797.86   93.670   9.00   360   337  1995-01-01  2024-12-01  1996-11-01   
300,000      290,100.03   86.350   9.38   360   307  1992-07-01  2022-06-01  1996-10-01   
232,800      224,095.10   77.140   9.13   360   305  1992-05-01  2022-04-01  1996-10-01   
280,500      269,365.32   81.770   8.63   360   305  1992-05-01  2022-04-01  1996-10-01   
232,000      215,943.70   74.630  11.38   360   268  1989-04-01  2019-03-01  1996-10-01   
 45,000       36,792.96   77.920  10.88   360   197  1983-05-01  2013-04-01  1996-10-01   
262,500      230,488.49   66.180   8.75   360   305  1992-05-01  2022-04-01  1996-10-01   
235,000      221,187.34   79.130   8.75   360   305  1992-05-01  2022-04-01  1996-11-01   
241,200      232,864.67   87.030   9.25   360   306  1992-06-01  2022-05-01  1996-10-01   
238,400      229,231.81   86.330   8.63   360   308  1992-08-01  2022-07-01  1996-10-01   
236,250      228,937.39   72.800   8.88   360   314  1993-02-01  2023-01-01  1996-10-01   
620,000      597,022.51   66.450   8.75   360   307  1992-07-01  2022-06-01  1996-10-01   
283,500      273,139.22   86.860   9.00   360   306  1992-06-01  2022-05-01  1996-10-01   
228,750      217,280.12   71.360  10.38   360   276  1989-12-01  2019-11-01  1996-10-01   
222,000      209,176.78   69.870   8.88   360   286  1990-10-01  2020-09-01  1996-10-01   
240,000      223,120.90   69.930  10.63   360   274  1989-10-01  2019-09-01  1996-11-01   
216,500      204,772.55   68.610   8.63   360   306  1992-06-01  2022-05-01  1996-10-01   
228,000      215,932.22   75.900  10.25   360   274  1989-10-01  2019-09-01  1996-10-01   
230,000      221,407.10   86.300   8.88   360   306  1992-06-01  2022-05-01  1996-10-01   
220,000      208,614.29   75.930  10.00   360   278  1990-02-01  2020-01-01  1996-11-01


                                                                                      Zip    Prop        Own
Loan #      Name                  Address                    City              State  Code   Type        Occ        Purpose
<S>         <C>                   <C>                        <C>               <C>    <C>    <C>         <C>        <C>
0073822899  JOHN A GATEAU JR      10627 SHIFTING SANDS       OCEAN CITY        MD     21842  Single Fam  Primary H  Refinanc
0073823050  SUSAN L MOONEY        2690 LEMON DR              SIMI VALLY        CA-S   93063  Single Fam  Primary H  Refinanc
0073823160  ROGER W CARPENTER     1690 SAEFERN WAY           ANNAPOLIS         MD     21401  Single Fam  Primary H  Refinanc
0073823843  WILLIAM M HENSLEY     25 PACIFIC CREST           LAGUNA NIGU       CA-S   92677  Single Fam  Primary H  Cash Out
0073823911  NICHOLAS WADE         954 E 18TH                 COLUMBUS          OH     43211  Single Fam  Primary H  Purchase
0073823924  JIAN-JONG LEE         849 N STREAMVIEW ST        WALNUT            CA-S   91789  Single Fam  Primary H  Purchase
0073823982  ROBERT D GUNNOUD      209 GRANDVIEW ROAD         SOUTHBURY         CT     06488  Single Fam  Primary H  Purchase
0073824114  ROBERT TOBACK         11257 SHADY GLEN DRIV      JACKSONVILL       FL     32223  Single Fam  Second Ho  Purchase
0073824279  LAWRENCE FELDER       10264 SHIRE OAKS LANE      BOCA RATON        FL     33498  PUD         Second Ho  Refinanc
0073824402  OTHELL GUNTER         1527 NORTH SMALLWOOD ST    BALTIMORE         MD     21216  Townhouse   Primary H  Purchase
0073825029  MICHAEL BOUROS        18 DOOLITTLE ST            BRENTWOOD         NY     11717  Single Fam  Investmen  Refinanc
0073825074  CHARLES E SMITH       75 CARRIAGE HILL DRIVE     COLTS NECK        NJ     07722  Single Fam  Primary H  Refinanc
0073825388  PAUL JAMES STAVISH J  556 DRYWELL ROAD           BOULDER CRE       CA-N   95006  Single Fam  Primary H  Purchase
0073825579  FRED P DELGLEIZE      6112 PALISADE DRIVE        HUNTINGTON        CA-S   92647  Single Fam  Primary H  Refinanc
0073825799  JOE A BALTERO JR      3906 FAIRFAX WAY           SOUTH SAN F       CA-N   94080  Single Fam  Primary H  Refinanc
0073825922  ERIC W BENTLEY        21615 WISTERLY CT          SAUGUS            CA-S   91350  Single Fam  Primary H  Purchase
0073826468  MICHAEL I KATZ        880 MANDALAY BCH RD        OXNARD            CA-S   93035  Single Fam  Primary H  Purchase
0073827001  TIMOTHY D O'BRIEN     2901 HUNTWICK COURT        RICHMOND          VA     23233  PUD         Investmen  Purchase
0073827263  ROBERT GARVEY         457 MOUNT STREET           RICHMOND          CA-N   94805  Single Fam  Primary H  Purchase
0073827399  LOUISE E QUIROLO      5 RAYNOR AVENUE            MT VERNON         NY     10552  Single Fam  Primary H  Refinanc
0073827629  PAUL E DONNELLY       825 W 57TH ST              KANSA CITY        MO     64113  Single Fam  Primary H  Purchase
0073827645  STEVEN R SCHULZ       10033 CANTERBURY FARMS     ST LOUIS          MO     63128  Single Fam  Primary H  Purchase
0073827658  KENNETH L COOPER      26 SOUND BEACH AVE         OLD GREENWI       CT     06870  Single Fam  Primary H  Refinanc
0073827852  BRUCE M DERBY         11650 N W 4TH STREET       PLANTATION        FL     33325  Single Fam  Primary H  Refinanc
0073827933  LAURA IERVOLINO       12 ARCADIA DR              DIX HILLS         NY     11746  Single Fam  Primary H  Purchase
0073828369  WILLIAM PETER FRIO    9 SARRACENIA               RANCO SANTA       CA-S   92688  Single Fam  Primary H  Refinanc
0073828385  JOHN M MILLER         5506 FARRALONE AVE         WOODLAND HI       CA-S   91364  Single Fam  Primary H  Cash Out
0073828518  THOMAS P SCOTT        2010 LORRAINE AVENUE       MCLEAN            VA     22101  Single Fam  Primary H  Refinanc
0073828628  WILLIAM C TALMADGE    203 N VIEW TERRACE         ALEXANDRIA        VA     22301  Single Fam  Primary H  Refinanc
0073829038  FRANK J O'CONNELL JR  9507 BRIAN JAC LANE        GREAT FALLS       VA     22066  Single Fam  Primary H  Refinanc
0073829177  JOSE CAMARAZA         831 N ADLENA DRIVE         FULLERTON         CA-S   92633  Single Fam  Primary H  Refinanc
0073829290  RAYMOND P WEISS       1323 N SUTTON PLACE        CHICAGO           IL     60610  Single Fam  Primary H  Refinanc
0073829685  EVAN NEIL LANDIS      1067 TENNYSON PLACE        ATLANTA           GA     30319  Single Fam  Primary H  Refinanc
0073829876  LAWRENCE L TOBIN      12544 ADDISON STREET       NORTH HOLLY       CA-S   91607  Single Fam  Primary H  Refinanc
0073830522  RUSSELL G BECKNER     75-850 OSAGE TRAILS        INDIAN WELL       CA-S   92210  Single Fam  Primary H  Purchase
0073831136  MARGERY R JOHNSON     210 LAKE SHORE DR.         MICHIGAN CI       IN     46360  Single Fam  Second Ho  Purchase
0073831220  JAMES KATON GRAY      2508 NORTH QUEBEC ST       ARLINGTON         VA     22207  Single Fam  Primary H  Refinanc
0073831408  KEITH D MCDIFFITT     1381 BRIARWOOD AVENUE      COLUMBUS          OH     43211  Single Fam  Primary H  Purchase
0073831576  DIANNE L GROVES       8125 SHAWNEE RUN ROAD      CINCINNATI        OH     45243  Single Fam  Primary H  Refinanc
0073831725  RODNEY H GLOVER       4901 RODMAN STREET N W     WASHINGTON        DC     20016  Single Fam  Primary H  Refinanc
0073831738  MICHAEL L WESLEY      15007 SACRED LANE          CENTREVILLE       VA     22020  Single Fam  Primary H  Refinanc
0073831741  BRUCE D VERNER        1001 ST PAUL ST #11A       BALTIMORE         MD     21201  Condo       Investmen  Purchase
0073831806  MICHAEL J GARDINER    5 KRISTIN LANE             CANTON            MA     02021  Single Fam  Primary H  Purchase
0073832041  JEFFREY K TAO         205 SEGOVIA AVE.           SAN GABRIEL       CA-S   91775  Single Fam  Primary H  Refinanc

                                                       First                 Paid
Orig                      Current         Orig Rem     Pay       Maturity    Thru
Balance          UPB      LTV      Rate  Term  Term    Date      Date        Date
<C>          <C>          <C>      <C>    <C>   <C>  <C>         <C>         <C>
252,000      238,999.15   69.400  10.38   360   277  1990-01-01  2019-12-01  1996-10-01   
239,000      229,476.88   75.860   9.25   360   301  1992-01-01  2021-12-01  1996-10-01   
272,000      261,377.79   68.010   8.88   360   304  1992-04-01  2022-03-01  1996-10-01   
382,000      330,405.46   65.720   9.00   360   301  1992-01-01  2021-12-01  1996-10-01   
 34,500       34,096.15   89.830   9.63   360   338  1995-02-01  2025-01-01  1996-10-01   
212,000      195,962.87   68.910  11.00   360   264  1988-12-01  2018-11-01  1996-10-01   
236,000      228,211.41   77.480   9.13   360   309  1992-09-01  2022-08-01  1996-10-01   
 48,950       44,378.71   81.830  11.13   360   211  1984-07-01  2014-06-01  1996-10-01   
250,000      241,754.21   61.250   9.50   360   306  1992-06-01  2022-05-01  1996-10-01   
 47,500       46,882.69   85.350   9.25   360   337  1995-01-01  2024-12-01  1996-10-01   
 65,000       60,147.88   60.280  11.13   360   280  1990-04-01  2020-03-01  1996-10-01   
300,000      254,413.32   64.780   8.88   360   262  1988-10-01  2018-09-01  1996-10-01   
245,000      233,927.30   71.000  10.38   360   282  1990-06-01  2020-05-01  1996-10-01   
264,000      253,195.01   72.100   9.13   360   302  1992-02-01  2022-01-01  1996-10-01   
212,000      203,845.08   77.050   9.38   360   300  1991-12-01  2021-11-01  1996-10-01   
216,000      209,063.47   87.250   8.75   360   313  1993-01-01  2022-12-01  1996-10-01   
412,000      389,886.88   64.040   9.45   360   278  1990-02-01  2020-01-01  1996-10-01   
221,600      209,887.90   75.920   9.00   360   301  1992-01-01  2021-12-01  1996-10-01   
225,000      205,564.65   82.470   9.38   360   280  1990-04-01  2020-03-01  1996-10-01   
235,000      224,747.57   78.190   9.38   360   300  1991-12-01  2021-11-01  1996-10-01   
256,950      246,199.60   86.240   8.63   360   303  1992-03-01  2022-02-01  1996-10-01   
230,000      218,417.74   81.640  10.25   360   277  1990-01-01  2019-12-01  1996-10-01   
251,000      239,337.94   72.660   9.13   360   306  1992-06-01  2022-05-01  1996-10-01   
298,000      266,580.77   71.210   8.88   360   304  1992-04-01  2022-03-01  1996-10-01   
159,900      148,936.49   73.820   9.40   360   265  1989-01-01  2018-12-01  1996-10-01   
230,000      217,687.02   66.090  10.25   360   275  1989-11-01  2019-10-01  1996-10-01   
295,000      280,989.85   68.650  10.00   360   283  1990-07-01  2020-06-01  1996-10-01   
285,000      273,975.24   73.190   8.88   360   305  1992-05-01  2022-04-01  1996-10-01   
319,200      307,099.58   77.100   8.75   360   307  1992-07-01  2022-06-01  1996-10-01   
240,000      231,124.94   48.230   9.13   360   304  1992-04-01  2022-03-01  1996-10-01   
253,000      240,620.80   65.150  10.13   360   280  1990-04-01  2020-03-01  1996-10-01   
229,000      220,003.35   57.240   8.88   360   304  1992-04-01  2022-03-01  1996-10-01   
261,000      251,144.61   85.280   9.00   360   305  1992-05-01  2022-04-01  1996-10-01   
712,500      565,555.55   59.690   9.00   360   304  1992-04-01  2022-03-01  1996-11-01   
367,200      349,208.92   76.050  10.50   360   276  1989-12-01  2019-11-01  1996-10-01   
114,750      109,918.89   81.550  10.50   360   286  1990-10-01  2020-09-01  1996-10-01   
235,000      227,995.95   65.250   8.88   360   315  1993-03-01  2023-02-01  1996-10-01   
 40,700       36,418.29   85.050   8.88   360   335  1994-11-01  2024-10-01  1996-11-01   
210,000      198,758.41   68.660  10.00   360   277  1990-01-01  2019-12-01  1996-10-01   
408,000      395,550.65   77.690   8.75   360   315  1993-03-01  2023-02-01  1996-10-01   
223,250      206,403.73   70.010   8.88   360   275  1989-11-01  2019-10-01  1996-10-01   
 24,600       21,686.11   83.890  11.00   360   207  1984-03-01  2014-02-01  1996-11-01   
229,500      215,132.55   84.550   8.88   360   304  1992-04-01  2022-03-01  1996-10-01   
228,000      220,296.87   71.180   9.13   360   308  1992-08-01  2022-07-01  1996-10-01




                                                                                      Zip    Prop        Own
Loan #      Name                  Address                    City              State  Code   Type        Occ        Purpose
<S>         <C>                   <C>                        <C>               <C>    <C>    <C>         <C>        <C>
0073832119  MARGARET BREWSTER     1925 MINNESOTA AVENUE      COLUMBUS          OH     43211  Single Fam  Primary H  Purchase 
0073832449  GEORGE W STONE        617 E STONE WHEEL CT       MILLERSVILL       MD     21108  Townhouse   Investmen  Purchase 
0073832740  DOUGLAS HANSEN        26002 CHARING CROSS RD     SANTA CLARI       CA-S   91355  Single Fam  Primary H  Cash Out 
0073832779  RICHARD D PORTER      3516 WENTWORTH DRIVE       FALLS CHURC       VA     22044  Single Fam  Primary H  Refinanc 
0073832847  R WINFIELD RAYNOR     1293 MARION AVENUE         SOUTHINGTON       CT     06489  Single Fam  Primary H  Purchase 
0073833105  JOSEPH P MURPHY       20 HICKORY MEADOW ROAD     COCKEYSVILL       MD     21030  Single Fam  Primary H  Refinanc 
0073833163  CLYDE F KING          9811 PETERS COURT          FOUNTAIN VA       CA-S   92708  PUD         Primary H  Purchase 
0073833192  BARBARA D HUNTER      1790 STONE DRIVE           HUNTINGTOWN       MD     20639  Single Fam  Primary H  Purchase 
0073833228  SHAUN D SPENCER       81 RIVER ROAD              PASADENA          MD     21122  Single Fam  Primary H  Purchase 
0073833804  CLEVE B MOLER         62 RUSSETT HILL ROAD       SHERBORN          MA     01770  Single Fam  Primary H  Purchase 
0073834159  MICHAEL WILBUR        13861 CLAREMONT STREE      WESTMINSTER       CA-S   92683  Single Fam  Primary H  Purchase 
0073834298  WILLIAM L STRAUSS     947 AUGUSTA DR             MORAGA            CA-N   94556  Single Fam  Primary H  Refinanc 
0073834421  JACK L PICKLE         27656 BAHAMONDE            MISSION VIE       CA-S   92692  PUD         Primary H  Refinanc 
0073834586  WILLIAM G DENBO       9440 FLOWERDEN LANE        MANASSAS          VA     22110  Single Fam  Primary H  Purchase 
0073835446  JAMES S LYON          26705 BARONET              MISSION VIE       CA-S   92692  Single Fam  Primary H  Refinanc 
0073835514  TERESITA G CARPINA    1101 ST PAUL ST #608       BALTIMORE         MD     21202  Condo       Investmen  Purchase 
0073835802  PHILIP K S WONG       3642 GILBERT CT            SO SAN FRAN       CA-N   94080  Single Fam  Primary H  Purchase 
0073836241  THOMAS M FERGUSON     418 SEASPRAY AVENUE        PALM BEACH        FL     33480  2 Family    Primary H  Refinanc 
0073836319  GURMEET S BHATHAL     21811 JOHNSTONE DRIVE      LAKE FOREST       CA-S   92630  PUD         Primary H  Refinanc 
0073836539  HELEN B TURANO        20 SKIPPER LANE            BRICK TOWN        NJ     08724  Single Fam  Primary H  Purchase 
0073836856  IRENE M WRABEC        11217 BURTON               SUGAR CREEK       MO     64054  Single Fam  Investmen  Purchase 
0073836908  ROBERT J ROULAND      4813 WOODSHIRE GARTH       ELLICOTT CI       MD     21043  PUD         Primary H  Purchase 
0073837198  JOAN F TRAYNHAM       3818 CHESAPEAKE AVE        HAMPTON           VA     23669  Single Fam  Primary H  Refinanc 
0073837732  TERRY E FREEMAN       1409 E 82 STREET           KANSAS CITY       MO     64113  Single Fam  Primary H  Purchase 
0073838388  DANIEL ILKO           1387 CORONA VISTA          BONITA            CA-S   92003  Single Fam  Primary H  Refinanc 
0073838469  ROBERT R HOLE         59 LOST VALLEY DRIVE       ORINDA            CA-N   94563  Single Fam  Primary H  Refinanc 
0073838702  JOHN F LEHNER         673 MARY EVELYN DRIVE      SAN JOSE          CA-N   95123  Single Fam  Primary H  Refinanc 
0073838951  JAMES FACKLER         1001 ST PAUL ST 10D        BALTIMORE         MD     21205  Condo       Investmen  Purchase 
0073839361  JOSEPH J TRENTO       TANGLEWOOD HAPP            FRONT ROYAL       VA     22630  Single Fam  Primary H  Cash Out 
0073839387  DEBORAH F SMITH       15 HIGHLAND AVE            WINCHESTER        MA     01890  Single Fam  Primary H  Purchase 
0073839633  ROBERTO R RUIZ        1988 W HANCOCK             HOFFMAN EST       IL     60195  Single Fam  Primary H  Purchase 
0073839905  STEVEN H HAMMOND      13 CLEARY LANE             WINDSOR           CT     06095  Single Fam  Primary H  Purchase 
0073839950  MARTIN S PRENSKE      94 STERLING RD             HARRISON          NY     10528  Single Fam  Primary H  Refinanc 
0073840020  CONSTANTINOS P TSAGO  8360 GREENSBORO DR         MCLEAN            VA     22102  Condo       Primary H  Purchase 
0073840279  WESLEY C HARRIS       15007 18TH AVENUE SE       MILL CREEK        WA     98012  Single Fam  Primary H  Refinanc 
0073840318  DAVID A WALLACE       1070 HOMESTEAD AVENUE      WALNUT CREE       CA-N   94598  Single Fam  Primary H  Refinanc 
0073840350  H JAMES GAGNE         2919 MARY LANE             ESCONDIDO         CA-S   92025  Single Fam  Primary H  Refinanc 
0073841029  H G SEARLE            1034 BARBERRY CT           ELGIN             IL     60120  PUD         Primary H  Purchase 
0073841032  RANDALL R BOVBJERG    3644 KANAWHA STREET, N     WASHINGTON        DC     20015  Single Fam  Primary H  Refinanc 
0073841113  SUSAN D ROLLER        48 VISTA DEL MAR           DANA POINT        CA-S   92629  Condo       Primary H  Purchase 
0073841223  DERRICK S DENNIS      8038 PEBBLE CREEK LN W     PONTE VEDRA       FL     32082  PUD         Primary H  Refinanc 
0073841388  LINO M LAPENNA        110 FOREST                 COTONSVILLE       MD     21228  Single Fam  Primary H  Cash Out 
0073841469  LEWIS H HAMNER        905 AMSTERDAM AVENUE       ATLANTA           GA     30306  Single Fam  Primary H  Purchase 
0073841799  ROBERT J RASK         1212 DAVIS WOOD DRIVE      MCCLAIN           VA     22102  Single Fam  Primary H  Refinanc 

                                                       First                 Paid
Orig                      Current         Orig Rem     Pay       Maturity    Thru
Balance          UPB      LTV      Rate  Term  Term    Date      Date        Date
<C>          <C>          <C>      <C>    <C>   <C>  <C>         <C>         <C>
 27,550       27,108.78   93.610   8.88   360   334  1994-10-01  2024-09-01  1996-10-01   
 48,000       45,360.35   44.120   9.75   360   277  1990-01-01  2019-12-01  1996-10-01   
525,000      497,665.98   65.600  10.25   360   275  1989-11-01  2019-10-01  1996-10-01   
395,350      379,758.10   63.400   9.13   360   301  1992-01-01  2021-12-01  1996-10-01   
292,000      278,559.32   76.390   8.88   360   308  1992-08-01  2022-07-01  1996-11-01   
215,500      206,751.19   73.960   8.75   360   320  1993-08-01  2023-07-01  1996-10-01   
261,000      248,408.88   85.800  10.50   360   277  1990-01-01  2019-12-01  1996-10-01   
304,000      292,733.54   73.220   8.75   360   307  1992-07-01  2022-06-01  1996-10-01   
213,600      202,579.14   75.160  10.25   360   276  1989-12-01  2019-11-01  1996-10-01   
355,200      339,767.69   76.670   8.75   360   303  1992-03-01  2022-02-01  1996-10-01   
306,000      292,780.01   84.390  10.63   360   282  1990-06-01  2020-05-01  1996-10-01   
315,000      261,898.20   51.100   8.88   360   305  1992-05-01  2022-04-01  1996-11-01   
228,600      217,410.12   85.730   8.88   360   321  1993-09-01  2023-08-01  1996-10-01   
212,000      198,666.38   71.880   8.88   360   276  1989-12-01  2019-11-01  1996-10-01   
224,000      207,875.27   64.710  10.50   360   279  1990-03-01  2020-02-01  1996-10-01   
 49,200       44,255.93   85.350  11.88   360   210  1984-06-01  2014-05-01  1996-10-01   
202,500      192,795.61   71.530  10.63   360   276  1989-12-01  2019-11-01  1996-10-01   
450,000      436,237.06   68.270   8.88   360   314  1993-02-01  2023-01-01  1996-10-01   
225,000      217,409.71   60.820   9.50   360   305  1992-05-01  2022-04-01  1996-10-01   
 80,000       70,056.14   68.250   8.63   360   256  1988-04-01  2018-03-01  1996-10-01   
 40,800       38,749.38   76.110  10.38   360   280  1990-04-01  2020-03-01  1996-10-01   
272,900      261,497.62   85.330   9.25   360   299  1991-11-01  2021-10-01  1996-10-01   
210,700      204,053.74   59.240   8.75   360   314  1993-02-01  2023-01-01  1996-10-01   
 31,500       26,388.56   61.680   9.00   360   247  1987-07-01  2017-06-01  1996-10-01   
390,000      352,713.38   59.000   8.63   360   310  1992-10-01  2022-09-01  1996-10-01   
277,850      268,944.47   59.870   8.63   360   314  1993-02-01  2023-01-01  1996-10-01   
247,500      239,567.30   87.260   8.63   360   314  1993-02-01  2023-01-01  1996-10-01   
 39,800       34,451.40   82.370  11.00   360   208  1984-04-01  2014-03-01  1996-10-01   
284,000      266,642.78   66.790   9.38   360   285  1990-09-01  2020-08-01  1996-10-01   
229,000      221,085.83   86.840   9.25   360   306  1992-06-01  2022-05-01  1996-10-01   
 33,200       22,102.26   60.170   9.00   360   127  1977-07-01  2007-06-01  1996-11-01   
209,475      203,498.69   86.730   8.88   360   319  1993-07-01  2023-06-01  1996-10-01   
300,000      287,791.61   57.660   8.63   360   304  1992-04-01  2022-03-01  1996-10-01   
122,500      115,694.78   66.240   9.50   360   279  1990-03-01  2020-02-01  1996-10-01   
213,750      205,282.73   72.160   8.63   360   309  1992-09-01  2022-08-01  1996-10-01   
210,000      201,437.63   76.730   9.13   360   300  1991-12-01  2021-11-01  1996-10-01   
232,500      219,876.17   71.070   9.45   360   279  1990-03-01  2020-02-01  1996-10-01   
211,650      196,503.90   83.920  10.00   360   290  1991-02-01  2021-01-01  1996-10-01   
284,000      274,723.47   77.520   8.75   360   313  1993-01-01  2022-12-01  1996-10-01   
204,700      195,169.10   75.190  10.50   360   279  1990-03-01  2020-02-01  1996-11-01   
368,000      352,880.94   55.230   8.75   360   316  1993-04-01  2023-03-01  1996-10-01   
116,000       34,923.53   16.700  10.00   360   126  1977-06-01  2007-05-01  1996-11-01   
272,800      261,756.92   74.920   8.75   360   303  1992-03-01  2022-02-01  1996-11-01   
233,750      224,690.49   30.420   8.75   360   305  1992-05-01  2022-04-01  1996-10-01




                                                                                      Zip    Prop        Own
Loan #      Name                  Address                    City              State  Code   Type        Occ        Purpose
<S>         <C>                   <C>                        <C>               <C>    <C>    <C>         <C>        <C>
0073841854  JAMES R COOK          9 ABERDEEN                 IRVINE            CA-S   92720  Single Fam  Primary H  Refinanc
0073842206  GRAHAM H HAYWOOD      303 WHISPERING OAKS LAN    DAVIDSONVIL       MD     21035  Single Fam  Primary H  Purchase
0073842316  ALFRED J LAZARUS      1409 S WILLOW BUD DRIVE    DIAMOND BAR       CA-S   91789  Single Fam  Primary H  Refinanc
0073842442  ROBERT DENNIS HARPOO  34 HICKORY HILLS           LITTLE ROCK       AR     72212  Single Fam  Primary H  Purchase
0073842507  JOHN M FULLER         10207 E 67TH STREET        RAYTOWN           MO     64133  2 Family    Second Ho  Purchase
0073842646  PETER F CIPARELLI     15 ELLSWORTH LANE          ELLINGTON         CT     06029  Single Fam  Primary H  Refinanc
0073842853  JOHN T HOHN           111 QUARRY COURT           SANTA CRUZ        CA-N   95060  Single Fam  Primary H  Cash Out
0073842992  BRIAN E DOLL          842 WHANN AVE              MCLEAN            VA     22101  Single Fam  Primary H  Purchase
0073843124  PHILLIP J GWINNUP     1172 WILLOWHAVEN DR        SAN JOSE          CA-N   95126  Single Fam  Primary H  Purchase
0073843302  DONALD L ELEY         2799 ASHTONLEE CT          NAPERVILLE        IL     60565  Single Fam  Primary H  Refinanc
0073843467  MARK A DUFF           6443 COACH HOUSE RD        LISLE             IL     60532  Single Fam  Primary H  Purchase
0073843483  WARREN M NICHOLSON    3828 MUDDY CREEK ROAD      EDGEWATER         MD     21037  Single Fam  Primary H  Purchase
0073843690  FREDERICK PETERS JR   40 HILLTOP DRIVEE          SHELTON           CT     06484  Single Fam  Primary H  Refinanc
0073844107  RICHARD VAN GEMERT    47 60TH STREET             LONG BEACH        CA-S   90803  Single Fam  Primary H  Refinanc
0073844220  WILLIAM A WEEKS       2577 CAMINO NARCISO        ALPINE            CA-S   91901  Single Fam  Primary H  Refinanc
0073844301  PATRICIA LEIGH TRIVE  511 FOREST STREET          OAKLAND           CA-N   94618  Single Fam  Primary H  Refinanc
0073844657  FELICIA BULLOCK       3009 CHESTERFIELD AVENU    BALTIMORE         MD     21213  Townhouse   Primary H  Purchase
0073844712  JAMES S MORRIS        16 CASTAWAY TRAIL          MOORESVILLE       NC     28115  Single Fam  Primary H  Refinanc
0073844958  DAVID V FERRARI       1952 SYCAMORE GLEN         SAN JOSE          CA-N   95125  Single Fam  Primary H  Purchase
0073845180  GEORGE C BLASE        8112 RIVERSIDE DR          PASADENA          MD     21122  Single Fam  Primary H  Refinanc
0073845562  ROGELIO A BALABIS     1182 COURT LANE            CONCORD           CA-N   94518  Single Fam  Primary H  Cash Out
0073846367  STEPHEN L BLACKBURN   12301 SCOTCH BONNET        RESTON  VA.       VA     22091  Single Fam  Investmen  Purchase
0073846480  FRANKLIN G GRAVETT    20452 SEVEN SEAS LANE      HUNTINGTON        CA-S   92646  Single Fam  Primary H  Refinanc
0073846707  ANTHONY J PINA        28151 VIA RUEDA            SAN JUAN CA       CA-S   92675  Single Fam  Primary H  Refinanc
0073847298  MELISSA B WOODFORK    1827 WYTON COURT           COLUMBUS          OH     43227  Single Fam  Primary H  Purchase
0073847463  JAMES L BRADLEY       591 RIDGE RD               WETHERSFIEL       CT     06109  Single Fam  Primary H  Refinanc
0073847612  BERRY MCFARLIN        15308 JENNINGS LANE        UPPER MARLB       MD     20772  PUD         Primary H  Purchase
0073847913  NORMAN REDDEN         8232 S COLFAX AVENUE       CHICAGO,          IL     60617  Single Fam  Primary H  Purchase
0073848475  KENNETH WAUGH         4620 CHERRY VALLEY DRIV    ROCKVILLE         MD     20853  Single Fam  Primary H  Refinanc
0073849306  HENRY H LEITNER       32 MT PLEASANT ST          CAMBRIDGE         MA     02140  Single Fam  Primary H  Cash Out
0073849474  JOHN G BOYTOR         541 WALTER AVENUE          NEWBERRY PA       CA-S   91320  Single Fam  Primary H  Cash Out
0073849539  DENNIS FRANKLE        5500 HOLMES RUN PARK       ALEXANDRIA        VA     22304  Condo       Investmen  Purchase
0073849568  GLORIA J ALSTON       430 NORTH ROBINSON STRE    BALTIMORE         MD     21224  Single Fam  Primary H  Purchase
0073849584  GHANSHYAM C GAJJAR    43979 S MORAY STREET       FREMONT           CA-N   94539  Single Fam  Primary H  Refinanc
0073849759  PAUL GROSSMAN         105 PORPOISE BAY RR        DAYTONA BEA       FL     33908  Condo       Investmen  Purchase
0073850081  JOSEPH M NERI         2726 GREENWICH STREE       SAN FRANCIS       CA-N   94123  2 Family    Primary H  Refinanc
0073850489  PAUL R STANLEY        4925 VIA PRIMARIA          YORBA LINDA       CA-S   92686  Single Fam  Primary H  Refinanc
0073850890  STEPHEN SHUR-SHIANG   2515 K STREET NW           WASHINGTON        DC     20037  Condo       Investmen  Purchase
0073851446  JOHN K STEPHENS       701 BURGESS HILL ROAD      NAPERVILLE        IL     60565  Single Fam  Primary H  Refinanc
0073851983  GEORGE V DUCZAK       4 CREEKSIDE LN             BARRINGTON        IL     60010  Single Fam  Primary H  Purchase
0073852047  KEVIN T OMALLEY       240 AMERICAN DRIVE         RICHBORO          PA     18954  Single Fam  Primary H  Purchase
0073852461  ROBERT N GILMORE      LOT #3 CAMBY CHASE DR.     MEDIA             PA     19063  Single Fam  Investmen  Purchase
0073852568  ERIC G PRIEBE         5985 UPPER STRAITS         W. BLOOMFIE       MI     48324  Single Fam  Primary H  Refinanc
0073853143  JOSEPH H CHIANG       6672 E LEAFWOOD DR         ANAHEIM           CA-S   92807  Single Fam  Primary H  Purchase

                                                       First                 Paid
Orig                      Current         Orig Rem     Pay       Maturity    Thru
Balance          UPB      LTV      Rate  Term  Term    Date      Date        Date
<C>          <C>          <C>      <C>    <C>   <C>  <C>         <C>         <C>
243,300      231,910.89   55.970  10.88   360   276  1989-12-01  2019-11-01  1996-10-01   
257,000      246,372.18   63.290   8.75   360   302  1992-02-01  2022-01-01  1996-10-01   
292,500      274,309.38   70.490   8.88   360   303  1992-03-01  2022-02-01  1996-10-01   
388,500       83,824.02   15.300   9.25   360   302  1992-02-01  2022-01-01  1996-10-01   
160,000      144,912.67   72.650   9.25   360   246  1987-06-01  2017-05-01  1996-11-01   
216,000      204,768.00   85.470   8.63   360   306  1992-06-01  2022-05-01  1996-10-01   
258,000      234,247.87   56.600   8.88   360   305  1992-05-01  2022-04-01  1996-10-01   
380,000      353,324.45   68.370   8.63   360   272  1989-08-01  2019-07-01  1996-10-01   
221,400      210,800.23   85.660  10.38   360   280  1990-04-01  2020-03-01  1996-10-01   
239,000      230,750.43   72.690   8.63   360   313  1993-01-01  2022-12-01  1996-10-01   
212,800      194,335.43   73.250   8.63   360   262  1988-10-01  2018-09-01  1996-10-01   
 67,000       49,234.01   45.160   9.50   360   148  1979-04-01  2009-03-01  1996-10-01   
260,000      249,490.58   74.610   8.88   360   302  1992-02-01  2022-01-01  1996-10-01   
438,750      365,681.30   54.480   9.00   360   314  1993-02-01  2023-01-01  1996-11-01   
216,000      209,448.75   77.700   9.00   360   314  1993-02-01  2023-01-01  1996-10-01   
225,000      216,286.74   86.650   8.75   360   318  1993-06-01  2023-05-01  1996-10-01   
 58,400       57,442.02   92.780   8.75   360   334  1994-10-01  2024-09-01  1996-10-01   
311,000      299,197.32   76.850   8.88   360   305  1992-05-01  2022-04-01  1996-10-01   
395,750      360,850.10   70.900   8.88   360   287  1990-11-01  2020-10-01  1996-10-01   
250,000      233,674.84   72.050   9.97   360   261  1988-09-01  2018-08-01  1996-10-01   
279,750      269,212.68   72.290   9.38   360   301  1992-01-01  2021-12-01  1996-10-01   
 36,700       23,403.58   51.390   8.75   360   131  1977-11-01  2007-10-01  1996-10-01   
216,000      211,661.06   88.320   9.00   360   332  1994-08-01  2024-07-01  1996-10-01   
257,000      243,855.14   69.800  10.38   360   279  1990-03-01  2020-02-01  1996-10-01   
 59,750       58,952.59   93.690   9.38   360   336  1994-12-01  2024-11-01  1996-10-01   
247,000      197,452.52   55.740   9.00   360   301  1992-01-01  2021-12-01  1996-11-01   
222,300      210,455.33   75.850   8.88   360   289  1991-01-01  2020-12-01  1996-10-01   
 60,000       54,963.74   87.350  10.50   360   261  1988-09-01  2018-08-01  1996-10-01   
254,600      245,412.41   86.250   8.63   360   320  1993-08-01  2023-07-01  1996-10-01   
285,000      273,249.66   70.190   8.88   360   302  1992-02-01  2022-01-01  1996-10-01   
242,000      231,596.96   68.220  10.75   360   281  1990-05-01  2020-04-01  1996-10-01   
 56,500       44,444.85   75.120  10.50   360   168  1980-12-01  2010-11-01  1996-10-01   
 34,200       33,103.49   85.020   8.75   360   336  1994-12-01  2024-11-01  1996-10-01   
260,000      235,391.99   53.890   9.25   360   281  1990-05-01  2020-04-01  1996-10-01   
 54,100       49,312.14   80.390  10.25   360   240  1986-12-01  2016-11-01  1996-10-01   
375,000      360,465.52   45.140   8.75   360   305  1992-05-01  2022-04-01  1996-10-01   
355,000      343,499.40   76.460   8.75   360   314  1993-02-01  2023-01-01  1996-10-01   
 60,700       52,124.17   76.930  11.63   360   190  1982-10-01  2012-09-01  1996-10-01   
288,000      277,481.41   77.210   8.63   360   312  1992-12-01  2022-11-01  1996-10-01   
300,000      186,913.40   36.360   9.30   360   247  1987-07-01  2017-06-01  1996-10-01   
250,000      240,186.14   72.910   9.00   360   306  1992-06-01  2022-05-01  1996-10-01   
223,900      204,252.14   73.160  10.38   360   238  1986-10-01  2016-09-01  1996-10-01   
550,000      525,656.38   50.140  10.38   360   295  1991-07-01  2021-06-01  1996-10-01   
275,250      259,846.95   69.420  10.25   360   272  1989-08-01  2019-07-01  1996-10-01




                                                                                      Zip    Prop        Own
Loan #      Name                  Address                    City              State  Code   Type        Occ        Purpose
<S>         <C>                   <C>                        <C>               <C>    <C>    <C>         <C>        <C>
0073853509  MICHAEL L BARRETT     1001 ST PAUL STREET #9D    BALTIMORE         MD     21202  Condo       Primary H  Purchase
0073853774  NEVEN RABADJIJA       8 WILSON ST.               WELLESLEY         MA     02181  Single Fam  Primary H  Refinanc 
0073854032  LYNNE M MEYER         620 HIGHLANDS COURT        ROSWELL           GA     30075  PUD         Primary H  Purchase 
0073854333  ZEV HERZ              1498 LITTLE MEADOW ROAD    GUILFORD          CT     06437  Single Fam  Primary H  Refinanc 
0073854388  ROBERT LIN            8623 MIDLAND PARKWAY       JAMAICA EST       NY     11432  Single Fam  Primary H  Purchase 
0073854443  GEERT MEYLING         1852 HAMPSHIRE ROAD        TUSTIN            CA-S   92680  Single Fam  Primary H  Refinanc 
0073854540  VICTORIA T ACIERTO    1537 COUNTRY VISTAS LN     BONITA            CA-S   92002  Single Fam  Primary H  Purchase 
0073854728  DEBORAH L MORGAN HOW  3340 BAJO COURT            CARLSBAD          CA-S   92009  Single Fam  Primary H  Refinanc 
0073855714  MARK J BEARBY         5454 TALL OAKS DRIVE       LONG GROVE        IL     60047  Single Fam  Primary H  Refinanc 
0073855921  JAMES R TURNER        1235 MCBAIN AVENUE         CAMPBELL          CA-N   95008  Single Fam  Primary H  Refinanc 
0073855989  HOLLY GATEHOUSE       2177 VISTA ENTRADA         NEWPORT BEA       CA-S   92660  Townhouse   Primary H  Purchase 
0073856056  KENNETH A NELSON      49-398 AVILA DRIVE         LAQUINTA          CA-S   92253  PUD         Primary H  Purchase 
0073856328  GEORGE A MORETZ       629 PENDLETON LAKE ROAD    RALEIGH           NC     27614  PUD         Primary H  Purchase 
0073856784  THOMAS WALTER SCOTT   3217 ANNANDALE ROAD        FALLS CHURC       VA     22042  Single Fam  Primary H  Cash Out 
0073856920  ROBERT TOBACK         4318 S WINDTREE DRIVE      JACKSONVILL       FL     32223  Single Fam  Second Ho  Purchase 
0073857181  JAMES F SERTL M.D.    1827 S MASON               TOWN & COUN       MO     63131  Single Fam  Primary H  Refinanc 
0073857288  DARREN A MOORE        3751 SHIRLEY LANE          COLUMBUS          OH     43228  Single Fam  Primary H  Purchase 
0073857589  BRIAN J BROWNE        1905 BROADWAY ROAD         LUTHERVILLE       MD     21093  Single Fam  Primary H  Refinanc 
0073858397  SUE E GEORGE          17 BASSWOOD COURT          CATONSVILLE       MD     21228  Single Fam  Primary H  Purchase 
0073858410  RALPH M LEVY          3236 HUNTINGTON            FORT LAUDER       FL     33332  PUD         Primary H  Purchase 
0073858766  DAVID J DUBOIS        17301 WAVECREST COURT      CORNELIUS         NC     28031  Single Fam  Primary H  Refinanc 
0073858782  MARY L CHERRY         955 NW 26TH STREET         WASHINGTON        DC     20037  Condo       Primary H  Purchase 
0073858850  KEUN WON LEE          1842 CHANTILLY             FULLERTON         CA-S   92633  Single Fam  Primary H  Purchase 
0073859312  THOMAS J PEDERSEN     23316 LA MAR #B            MISSION VIE       CA-S   92692  Condo       Investmen  Refinanc 
0073859558  DAVID COMMENDER       2 DANTE STREET             LARCHMONT         NY     10538  Single Fam  Primary H  Purchase 
0073859914  FREDDIE E WOODWARD J  4474 ROLLING MEADOWS       ELLICOTT CI       MD     21043  Single Fam  Primary H  Purchase 
0073859972  FRED FAHIMY           24674 PASEO DE TORONT      YORBA LINDA       CA-S   92686  Single Fam  Primary H  Purchase 
0073860178  CLYDE F MUSE III      171 W BORLAND STREET       PICKERINGTO       OH     43147  Single Fam  Investmen  Purchase 
0073860356  STEPHEN SHUR-SHIANG   2515 K STREET NW 610       WASHINGTON        DC     20037  Condo       Investmen  Purchase 
0073860521  WILLIAM H BOOTH       809 WARREN ROAD            LUTZ              FL     33549  Single Fam  Primary H  Refinanc 
0073860534  HENRY DIAZ            4300 COURAGEOUS WAKE       ALPHARETTA        GA     30202  Single Fam  Primary H  Refinanc 
0073860767  MICHAEL ALLEN ROBERT  6070 ROCK SPRINGS ROAD     LITHONIA          GA     30038  Single Fam  Primary H  Refinanc 
0073860835  MARISSA J MORROW      3802 N.E. 207TH ST #       NO. MIAMI B       FL     33180  Condo       Primary H  Purchase 
0073860945  BRUCE Y CHA           105 BRICK KILN PLACE       CHESHIRE          CT     06410  Single Fam  Primary H  Purchase 
0073860987  DENNY C TATE          216 WEXFORD PLACE          BURLINGTON        NC     27215  Single Fam  Primary H  Purchase 
0073861025  CHERYL A MALONE       635 S OGDEN AVENUE         COLUMBUS          OH     43204  Single Fam  Primary H  Purchase 
0073861465  KEN STRUMAN           775 CALLE DEL NORTE        CAMARILLO         CA-S   93010  Single Fam  Primary H  Refinanc 
0073861957  PAUL C ACAIN          16548 WINDSOR AVE          WHITTIER          CA-S   90603  PUD         Primary H  Refinanc 
0073862833  KISHORE D TOLIA       721 BEAR CREEK CIRCLE      WINTER SPRI       FL     32708  PUD         Primary H  Refinanc 
0073863007  JONATHAN MILLS RUHE   3915 NORTH WOODSTOCK ST    ARLINGTON         VA     22207  Single Fam  Primary H  Refinanc 
0073863010  ROBERT F DRUCKER      2215 TEMPERANCE DRIVE      PITTSBURGH        PA     15237  Single Fam  Primary H  Purchase 
0073863243  ERROL K COX           3013 JENNY LANE            WOODBRIDGE        VA     22192  Single Fam  Primary H  Refinanc 
0073863816  DAVID L KINCHEN       13825 AVENIDA DE LA LUN    JAMUL             CA-S   91935  Single Fam  Primary H  Cash Out 
0073863832  JESSIE D MITCHELL     2501 MATTERHORN DR         WEXFORD           PA     15090  Single Fam  Primary H  Purchase 

                                                       First                 Paid
Orig                      Current         Orig Rem     Pay       Maturity    Thru
Balance          UPB      LTV      Rate  Term  Term    Date      Date        Date
<C>          <C>          <C>      <C>    <C>   <C>  <C>         <C>         <C>
 36,900       32,561.33   84.050  11.00   360   211  1984-07-01  2014-06-01  1996-11-01   
231,200      222,631.67   75.600   8.75   360   307  1992-07-01  2022-06-01  1996-10-01   
220,900      213,892.14   86.740   8.75   360   314  1993-02-01  2023-01-01  1996-10-01   
218,000      210,822.42   76.790   8.75   360   312  1992-12-01  2022-11-01  1996-10-01   
300,000      284,059.86   62.820  10.88   360   277  1990-01-01  2019-12-01  1996-10-01   
221,000      204,254.06   71.750   8.88   360   286  1990-10-01  2020-09-01  1996-10-01   
266,100      251,221.26   70.900  10.25   360   271  1989-07-01  2019-06-01  1996-10-01   
230,000      214,535.32   71.670   9.25   360   280  1990-04-01  2020-03-01  1996-10-01   
288,000      274,878.67   58.270   8.88   360   305  1992-05-01  2022-04-01  1996-10-01   
300,000      286,031.50   70.570  10.50   360   279  1990-03-01  2020-02-01  1996-10-01   
337,500      312,438.10   65.810   9.13   360   268  1989-04-01  2019-03-01  1996-10-01   
228,000      219,212.03   77.050   9.25   360   301  1992-01-01  2021-12-01  1996-10-01   
245,100      224,060.34   64.060   8.63   360   288  1990-12-01  2020-11-01  1996-10-01   
350,000      329,055.06   58.360   8.75   360   304  1992-04-01  2022-03-01  1996-10-01   
 53,900       48,738.76   81.480  11.13   360   211  1984-07-01  2014-06-01  1996-10-01   
288,000      277,808.14   46.380   8.75   360   309  1992-09-01  2022-08-01  1996-10-01   
 49,400       48,675.59   90.260   8.88   360   336  1994-12-01  2024-11-01  1996-10-01   
220,000      205,926.32   73.710   8.75   360   305  1992-05-01  2022-04-01  1996-10-01   
239,800      230,463.26   85.170  11.13   360   287  1990-11-01  2020-10-01  1996-10-01   
300,000      291,059.20   86.760   8.88   360   315  1993-03-01  2023-02-01  1996-10-01   
276,000      262,338.50   75.750   8.75   360   315  1993-03-01  2023-02-01  1996-10-01   
215,250      198,451.56   69.060   8.88   360   284  1990-08-01  2020-07-01  1996-10-01   
249,750      226,949.54   67.320   9.50   360   261  1988-09-01  2018-08-01  1996-10-01   
 65,900       63,117.97   63.860   9.63   360   296  1991-08-01  2021-07-01  1996-10-01   
350,000      326,669.94   64.830   8.63   360   303  1992-03-01  2022-02-01  1996-10-01   
215,400      205,992.83   86.170   8.88   360   300  1991-12-01  2021-11-01  1996-10-01   
373,450      349,737.40   75.070  10.38   360   274  1989-10-01  2019-09-01  1996-10-01   
 30,800       29,290.89   74.280  10.50   360   276  1989-12-01  2019-11-01  1996-10-01   
 57,300       49,203.78   75.970  11.63   360   190  1982-10-01  2012-09-01  1996-10-01   
307,500      295,195.49   72.130   8.88   360   303  1992-03-01  2022-02-01  1996-10-01   
222,800      214,173.05   76.620   8.88   360   304  1992-04-01  2022-03-01  1996-10-01   
227,750      218,611.45   84.230   8.63   360   305  1992-05-01  2022-04-01  1996-10-01   
300,000      288,928.47   77.170   8.88   360   319  1993-07-01  2023-06-01  1996-10-01   
225,000      215,459.15   78.490   8.88   360   305  1992-05-01  2022-04-01  1996-10-01   
228,000      207,737.58   76.060   9.13   360   300  1991-12-01  2021-11-01  1996-11-01   
 38,900       38,383.40   85.400   9.38   360   336  1994-12-01  2024-11-01  1996-10-01   
260,000      249,787.40   48.580   9.25   360   301  1992-01-01  2021-12-01  1996-10-01   
224,000      211,307.33   75.620   8.88   360   304  1992-04-01  2022-03-01  1996-10-01   
211,000      203,531.99   64.720   8.88   360   308  1992-08-01  2022-07-01  1996-10-01   
230,000      222,486.77   69.640   8.63   360   314  1993-02-01  2023-01-01  1996-10-01   
247,500      232,598.29   84.750   9.50   360   275  1989-11-01  2019-10-01  1996-10-01   
260,000      246,092.82   74.720   8.75   360   304  1992-04-01  2022-03-01  1996-10-01   
315,000      302,803.36   57.780   8.88   360   304  1992-04-01  2022-03-01  1996-10-01   
300,000      287,974.90   80.580   9.38   360   298  1991-10-01  2021-09-01  1996-10-01


                                                                                      Zip    Prop        Own
Loan #      Name                  Address                    City              State  Code   Type        Occ        Purpose
<S>         <C>                   <C>                        <C>               <C>    <C>    <C>         <C>        <C>
0073864145  JUDITH L FALARO       98 MILLBROOK RD            NORTH HAVEN       CT     06473  Single Fam  Primary H  Purchase
0073864226  WILLIAM J DODGE       23 TANGLEWOOD              ALISO VIEGO       CA-S   92656  Single Fam  Primary H  Purchase
0073864705  DIMITRI MALLIOS       3204 ELLICOTT ST NW        WASHINGTON        DC     20008  Single Fam  Primary H  Refinanc
0073864802  STEVEN C SIEVERS      304 SUTHERLAND COURT       DURHAM            NC     27712  PUD         Primary H  Purchase
0073865076  ANTONIO CUSTODIO      20103 BALTAR ST            LOS ANGELES       CA-S   91306  Single Fam  Primary H  Purchase
0073865403  RONALD M HALL         1917 PUENTE STREET         SAN DIMAS         CA-S   91773  Single Fam  Primary H  Refinanc
0073865487  WILLIAM S OSHINSKY    5606 POLLARD RD            BETHESDA          MD     20816  Single Fam  Primary H  Refinanc
0073865607  MANUEL ACEVES         3285 MONITOR               LONG GROVE        IL     60047  Single Fam  Primary H  Purchase
0073865843  JON M LARSON          810 MADISON                EVANSTON          IL     60202  Single Fam  Primary H  Purchase
0073865966  WENDELL L JOHNS       4849 BROAD BROOK DRIVE     BETHESDA          MD     20814  Single Fam  Primary H  Refinanc
0073866457  VALENTIN H USLE       161 ADAMS ST               SIERRA MADR       CA-S   91024  Single Fam  Primary H  Refinanc
0073866473  RICHARD C ANDRESEN    10466 LA REINA ROAD        DELRAY BEAC       FL     33437  Single Fam  Primary H  Purchase
0073867168  DAVID L PIERCE        5750 HARVEST WAY           YORBA LINDA       CA-S   92686  Single Fam  Primary H  Cash Out
0073867391  PETER K JUNG          3501 TABORA DRIVE          ANTIOCH           CA-N   94509  Single Fam  Primary H  Refinanc
0073867663  DEMETRIO DOCENA       233 SAYBROOK WAY           VALLEJO           CA-N   94591  Single Fam  Primary H  Refinanc
0073867757  DONALD P JENKINS      3600 FARRAGUT AVE          KENSINGTON        MD     20895  Single Fam  Primary H  Purchase
0073867935  KEITH B WEINBERG      58 LA PERLA                FOOTHILL RA       CA-S   92610  PUD         Primary H  Purchase
0073868222  CARL E STEWART        1270 WAGER STREET          COLUMBUS          OH     43206  Single Fam  Primary H  Purchase
0073868235  PAUL L HARRINGTON     9524 LAKE NATOMA DRIVE     ORANGEVALE        CA-N   95662  Single Fam  Primary H  Cash Out
0073868277  JOSE C ACEVEDO        985 BIDWELL AVENUE         SUNNYVALE         CA-N   94086  Single Fam  Primary H  Cash Out
0073868743  LILY DOVING           1542 REVERE CIRCLE         SCHAUMBURG        IL     60193  Single Fam  Investmen  Purchase
0073868882  RONALD F MC GEE       22852 BUENDIA              MISSION VIE       CA-S   92691  Single Fam  Primary H  Purchase
0073869234  JOSEPH L ZITO         59 PINE GROVE ROAD         WEST CHATHA       MA     02633  Single Fam  Second Ho  Purchase
0073869467  THOMAS J PEDERSEN     1163 EASTSIDE ROAD         EL CAJON          CA-S   92020  Single Fam  Investmen  Refinanc
0073869470  BRUCE H WEINSTEIN     55 WING MILL ROAD          ATLANTA           GA     30350  Single Fam  Primary H  Refinanc
0073869496  EUNICE M SMITH        529 LUCIA AVENUE           BALTIMORE         MD     21229  Single Fam  Primary H  Purchase
0073869878  PATRICIA ANN CLARKE   6440 OLD CHESTERBROOK R    MCLEAN            VA     22101  Single Fam  Primary H  Purchase
0073870317  GARY L BARTON         2529 DE KOVEN AVE          BELMONT           CA-N   94002  Single Fam  Primary H  Refinanc
0073871264  ROBERT C DANNESKIOLD  1607 CLEO SPRINGS DRIVE    SAN JOSE          CA-N   95131  Single Fam  Primary H  Purchase
0073871455  GARY SAIDEL           5340 MOONSTONE WAY         OXNARD            CA-S   93035  Single Fam  Primary H  Purchase
0073871604  LANCE W HAUS          12118 STIRRUP ROAD         RESTON            VA     22091  Single Fam  Primary H  Purchase
0073871840  CLIFFORD J HONG       155 157 MASONIC AVE        SAN FRANCIS       CA-N   94118  Single Fam  Primary H  Refinanc
0073872027  DANIEL SADOWSKI       532 CUYLER                 OAK PARK          IL     60302  Single Fam  Primary H  Refinanc
0073872742  DAVID E MONTAGNE      460 OLD RANCH ROAD         SEAL BEACH        CA-S   90740  Condo       Primary H  Refinanc
0073872881  J P ZARATE            1165 VIA FERRARI DRIVE     SAN JOSE          CA-N   95122  Single Fam  Primary H  Refinanc
0073873071  WILLIAM B NESBITT     11 PERKY ROAD              KEY LARGO         FL     33037  Single Fam  Primary H  Purchase
0073873181  OFELIA M NICKEL       1001 ST PAUL ST #4J        BALTIMORE         MD     21202  Condo       Investmen  Purchase
0073873288  STEPHEN J MITCHELL    16311 AVILA BOULEVARD      TAMPA             FL     33613  Single Fam  Primary H  Cash Out
0073873369  DAVID E SHAPIRO       6128 SHADYGLADE AVE        NORTH HOLLY       CA-S   91606  Single Fam  Primary H  Refinanc
0073873372  KATHLEEN KAYSE        1943 W POTOMAC             CHICAGO           IL     60622  Single Fam  Primary H  Purchase
0073873628  DEMETRIUS J KITSES    673 675 WALLER ST          SAN FRANCIS       CA-N   94117  2 Family    Primary H  Cash Out
0073874203  LAWRENCE L TRUMAN     2453 MARIANNE LANE         FALLBROOK         CA-S   92028  Single Fam  Primary H  Purchase
0073874229  STEPHEN F MOELLER     1350 CHAUTANQUA            PACIFIC PAL       CA-S   90272  Single Fam  Primary H  Purchase
0073874384  RICHARD FOREST        1661 GLENWOOD RD.          BROOKLYN          NY     11230  Single Fam  Primary H  Purchase

                                                       First                 Paid
Orig                      Current         Orig Rem     Pay       Maturity    Thru
Balance          UPB      LTV      Rate  Term  Term    Date      Date        Date
<C>          <C>          <C>      <C>    <C>   <C>  <C>         <C>         <C>
220,000      208,968.09   84.750  10.75   360   276  1989-12-01  2019-11-01  1996-10-01   
260,900      241,430.52   78.840   8.63   360   286  1990-10-01  2020-09-01  1996-10-01   
350,000      316,729.88   54.880   8.75   240   189  1992-09-01  2012-08-01  1996-10-01   
292,000      273,929.56   69.850   9.25   360   300  1991-12-01  2021-11-01  1996-10-01   
203,000      192,657.23   66.550  10.88   360   272  1989-08-01  2019-07-01  1996-10-01   
355,000      341,858.51   71.340   9.00   360   305  1992-05-01  2022-04-01  1996-10-01   
250,000      240,862.26   65.560   8.88   360   307  1992-07-01  2022-06-01  1996-10-01   
350,000      322,099.83   67.270   8.88   360   308  1992-08-01  2022-07-01  1996-11-01   
236,200      221,134.85   84.270   8.75   360   306  1992-06-01  2022-05-01  1996-10-01   
300,000      289,871.19   70.470   9.38   360   306  1992-06-01  2022-05-01  1996-10-01   
225,000      212,781.46   67.680   9.13   360   306  1992-06-01  2022-05-01  1996-10-01   
210,000      193,642.71   71.180   8.63   360   282  1990-06-01  2020-05-01  1996-10-01   
223,000      209,081.48   68.700  10.38   360   280  1990-04-01  2020-03-01  1996-10-01   
250,000      238,219.20   80.900   9.13   360   301  1992-01-01  2021-12-01  1996-10-01   
260,000      248,215.91   75.360   9.00   360   303  1992-03-01  2022-02-01  1996-10-01   
232,000      220,206.68   76.070  10.25   360   277  1990-01-01  2019-12-01  1996-10-01   
220,750      208,455.18   85.090   8.63   360   314  1993-02-01  2023-01-01  1996-10-01   
 36,100       35,028.87   89.990   9.25   360   336  1994-12-01  2024-11-01  1996-11-01   
110,000      104,868.58   60.040   8.63   360   356  1996-08-01  2026-07-01  1996-11-01   
300,000      288,207.37   72.160  10.63   360   291  1991-03-01  2021-02-01  1996-10-01   
 54,800       50,594.19   73.500   9.50   360   258  1988-06-01  2018-05-01  1996-10-01   
258,000      244,194.68   74.590  10.00   360   276  1989-12-01  2019-11-01  1996-10-01   
209,600      196,883.59   75.300   9.25   360   299  1991-11-01  2021-10-01  1996-10-01   
163,100      156,597.35   67.320   9.63   360   296  1991-08-01  2021-07-01  1996-10-01   
309,200      299,518.64   66.670   8.75   360   314  1993-02-01  2023-01-01  1996-11-01   
 49,400       48,821.53   93.940   9.75   360   338  1995-02-01  2025-01-01  1996-10-01   
292,000      281,664.73   76.670   8.88   360   308  1992-08-01  2022-07-01  1996-10-01   
225,000      213,948.77   60.370  10.63   360   276  1989-12-01  2019-11-01  1996-10-01   
278,800      268,558.47   77.070   9.63   360   300  1991-12-01  2021-11-01  1996-10-01   
562,500      515,388.79   63.440   9.25   360   277  1990-01-01  2019-12-01  1996-10-01   
224,250      212,485.47   66.520   9.63   360   284  1990-08-01  2020-07-01  1996-10-01   
350,000      330,977.59   66.330   8.88   360   306  1992-06-01  2022-05-01  1996-10-01   
220,000      202,910.31   64.570   8.88   360   309  1992-09-01  2022-08-01  1996-10-01   
243,800      234,132.40   71.080   8.63   360   305  1992-05-01  2022-04-01  1996-10-01   
270,000      256,628.49   85.690  10.00   360   298  1991-10-01  2021-09-01  1996-10-01   
272,000      257,654.37   72.690   9.88   360   299  1991-11-01  2021-10-01  1996-10-01   
 23,600       20,753.89   83.640  11.00   360   210  1984-06-01  2014-05-01  1996-10-01   
375,000      359,470.84   72.030   8.63   360   303  1992-03-01  2022-02-01  1996-10-01   
220,000      210,262.15   63.830   9.13   360   301  1992-01-01  2021-12-01  1996-10-01   
220,000      201,885.76   73.600   8.63   360   304  1992-04-01  2022-03-01  1996-10-01   
421,500      404,909.94   72.170   9.25   360   300  1991-12-01  2021-11-01  1996-10-01   
333,750      313,542.38   70.610   8.88   360   279  1990-03-01  2020-02-01  1996-10-01   
415,800      381,906.43   64.460   8.88   360   260  1988-08-01  2018-07-01  1996-10-01   
300,000      277,885.24   71.400   8.88   360   286  1990-10-01  2020-09-01  1996-11-01



                                                                                      Zip    Prop        Own
Loan #      Name                  Address                    City              State  Code   Type        Occ        Purpose
<S>         <C>                   <C>                        <C>               <C>    <C>    <C>         <C>        <C>
0073874449  RODGER GOOCH          316 W RYL FLAMINGO DR      SARASOTA,         FL     34236  Single Fam  Primary H  Purchase
0073874779  JACK W LARSON         3354 DEER HOLLOW DRI       DANVILLE          CA-N   94506  Single Fam  Primary H  Purchase
0073875477  BOLLEPALLI SUBBARAO   29 MAIDEN LANE             WEST HARTFO       CT     06107  Single Fam  Primary H  Cash Out
0073875927  CARMEN M RENNA        14 MEADOW BROOK ROAD       RANDOLPH          NJ     07869  Single Fam  Primary H  Purchase
0073876036  CHARLES S REESE       123 COUNTRY CLUB           LANSDALE          PA     19446  PUD         Primary H  Purchase
0073876201  WILLIAM J MCCRACKEN   7744 SILVER BELL DRIVE     SARASOTA          FL     34241  Single Fam  Primary H  Refinanc
0073876298  ALBERT F LANDEEN      158 FLEETWOOD ROAD         SOUTHINGTON       CT     06489  Single Fam  Primary H  Refinanc
0073876340  RAY LEWIS             3886 SETON AVENUE          BRONX             NY     10406  2 Family    Primary H  Refinanc
0073876515  IRA H BERGER          6H LYLE COURT              FARMINGTON        CT     06032  Condo       Primary H  Purchase
0073876573  MASSAD G JOSEPH       1115 MAPLE STREET          SOUTH PASAD       CA-S   91030  Single Fam  Primary H  Refinanc
0073877048  DAVID C KOLTON        505 BEAUMONT CIRCLE        WEST CHESTE       PA     19380  Single Fam  Primary H  Purchase
0073877828  JON R BUSSELL         2465 RHOADS AVENUE         COLUMBUS          OH     43207  Single Fam  Primary H  Purchase
0073877909  MIGUEL WALSH          5132 BRADLEY BLVD          BETHESDA          MD     20814  Single Fam  Primary H  Refinanc
0073879237  STUART J CVRK         12728 HAGERSWOOD COURT     SAN DIEGO         CA-S   92129  Single Fam  Primary H  Refinanc
0073879295  BRIAN E JOSEPH        6947 NEWBERRY DRIV         COLUMBIA          MD     21044  Single Fam  Primary H  Purchase
0073879648  WALTER R KRAUS        5316 BLACK OAK DRIVE       FAIRFAX           VA     22032  Single Fam  Primary H  Cash Out
0073880158  RONALD E KNUTSON      2187 LEEWARD LN            HANOVER PAR       IL     60103  Single Fam  Primary H  Cash Out
0073880336  JAMES N ROBERTS       29 HAROLD ROAD             FARMINGTON        CT     06032  Single Fam  Primary H  Purchase
0073880404  PAUL D COHN           1396 CAMPUS DRIVE          BERKELEY          CA-N   94708  Single Fam  Primary H  Cash Out
0073880899  WILLIAM O KNOTT       2109 PARKSLEY AVENUE       BALTIMORE         MD     21230  Single Fam  Primary H  Purchase
0073881681  JOSE M AGUDO          707 N JACKSON AVE          RIVER FORES       IL     60305  Single Fam  Primary H  Refinanc
0073881694  BURTON CAVALLO        196 BRIXTON ROAD           GARDEN CITY       NY     11530  Single Fam  Primary H  Purchase
0073881801  BARNEY ASHNER         9100-4 ELMHURST STREET     OVERLAND PA       KS     66212  Single Fam  Investmen  Purchase
0073881982  ANNE M DEBEER         1520 MISTY OAKS DRIVE      ATLANTA           GA     30338  Single Fam  Primary H  Refinanc
0073881995  CAROL STEPHANIE MANC  1001 ST PAUL ST #88        BALTIMORE         MD     21202  Condo       Investmen  Purchase
0073882033  DONALD P JACKSON      2115 FT UNION DRIVE        SANTA FE          NM     87505  Single Fam  Primary H  Purchase
0073882978  MIGUEL S CUA          2851 ACACIA TERRACE        BUFFALO GRO       IL     60089  Single Fam  Primary H  Refinanc
0073882981  LEROY A DESPIRITO     30370 VIA BRISA            TEMECULA          CA-S   92390  Single Fam  Primary H  Refinanc
0073883582  ANTHONY R DELAURENTI  96 PAPURAH ROAD            FAIRFIELD         CT     06430  Single Fam  Primary H  Refinanc
0073883634  PETER S ROBERTS       326 OLD MOUNTAIN ROAD      FARMINGTON        CT     06032  Single Fam  Primary H  Purchase
0073883951  FRANK J CUEVAS III    4880 MILANO WAY            MARTINEZ          CA-N   94553  Single Fam  Primary H  Refinanc
0073884112  LESSLEE ETZWILER      2324 S BEVERLY GLEN BLV    LOS ANGELES       CA-S   90064  Condo       Primary H  Purchase
0073884963  RICHARD P HANSEN      388 MONTCLAIR DR           SANTA CLARA       CA-N   95051  Single Fam  Primary H  Purchase
0073885852  KARA L OLSON          80 FOX HILL ROAD           WETHERSFIEL       CT     06109  Single Fam  Primary H  Purchase
0073885933  MICHAEL E HIGDON      11108 NEW MORNING ROAD     LA MESA           CA-S   91941  Single Fam  Primary H  Cash Out
0073886291  JAMES R WICKS         20902 SPARKMAN LANE        HUNTINGTON        CA-S   92646  Single Fam  Primary H  Purchase
0073886424  CAROL A HOBELMANN     5685 PHELPS LUCK DR        COLUMBIA          MD     21045  Single Fam  Investmen  Purchase
0073886819  CASTELL ABNER JR      212 BEAU TREE DRIVE        WILMINGTON        DE     19810  Single Fam  Primary H  Refinanc
0073887151  ALBERT G LINTEL       486 HUNTCLIFF GREEN        ATLANTA           GA     30350  Single Fam  Primary H  Refinanc
0073887258  LORNE W BANFIELD      274 RANCHO COURT           CHULA VISTA       CA-S   91911  Condo       Primary H  Refinanc
0073887517  KEITH L SHARKAN       108 A GRUBB ROAD           MALVERN           PA     19355  Single Fam  Primary H  Refinanc
0073887766  FREDERICK G EDDINGFI  614 LAKESTERLING ROAD      LOUISVILLE        KY     40223  Single Fam  Primary H  Purchase
0073887850  ROD B FUNSTON         2589 SUN REEF ROAD         LOS VEGAS         NV     89128  Single Fam  Primary H  Purchase
0073888354  EDGAR R NELSON        125 HAMILTON RD            RIDGEWOOD         NJ     07450  Single Fam  Primary H  Refinanc

                                                       First                 Paid
Orig                      Current         Orig Rem     Pay       Maturity    Thru
Balance          UPB      LTV      Rate  Term  Term    Date      Date        Date
<C>          <C>          <C>      <C>    <C>   <C>  <C>         <C>         <C>
234,500      221,607.21   61.680   9.75   360   277  1990-01-01  2019-12-01  1996-10-01   
470,000      447,236.63   58.180  10.38   360   278  1990-02-01  2020-01-01  1996-10-01   
243,600      228,580.93   65.810  10.25   360   294  1991-06-01  2021-05-01  1996-10-01   
288,000      263,025.22   82.410   8.88   360   268  1989-04-01  2019-03-01  1996-10-01   
300,000      287,992.81   85.080  10.88   360   284  1990-08-01  2020-07-01  1996-10-01   
260,000      247,086.56   59.600   8.75   360   305  1992-05-01  2022-04-01  1996-11-01   
146,300      140,321.55   67.270  10.75   360   265  1989-01-01  2018-12-01  1996-10-01   
165,000      158,187.97   57.610  11.00   360   281  1990-05-01  2020-04-01  1996-10-01   
 93,000       80,780.78   50.370   8.88   360   272  1989-08-01  2019-07-01  1996-10-01   
300,000      275,103.16   72.730   8.88   240   194  1993-02-01  2013-01-01  1996-10-01   
225,000      214,005.78   75.060   8.63   360   308  1992-08-01  2022-07-01  1996-10-01   
 26,500       24,314.35   87.170   9.38   360   337  1995-01-01  2024-12-01  1996-11-01   
280,000      268,401.98   76.830   8.75   360   302  1992-02-01  2022-01-01  1996-10-01   
230,000      217,547.40   80.400   8.88   360   305  1992-05-01  2022-04-01  1996-11-01   
275,750      249,029.04   74.870   8.88   360   283  1990-07-01  2020-06-01  1996-10-01   
252,100      238,363.60   69.220   9.88   360   295  1991-07-01  2021-06-01  1996-10-01   
 38,100       27,237.71   43.190   9.25   360   143  1978-11-01  2008-10-01  1996-11-01   
145,000      129,785.66   62.580   8.63   360   269  1989-05-01  2019-04-01  1996-10-01   
250,000      224,826.32   57.960   9.00   360   302  1992-02-01  2022-01-01  1996-10-01   
 39,650       39,110.13   72.520   9.25   360   336  1994-12-01  2024-11-01  1996-10-01   
260,000      250,958.99   71.820   8.88   360   309  1992-09-01  2022-08-01  1996-10-01   
325,000      313,826.00   69.860   8.63   360   313  1993-01-01  2022-12-01  1996-10-01   
 96,000       87,654.85   73.230  10.25   360   239  1986-11-01  2016-10-01  1996-10-01   
231,000      223,361.28   50.850   8.63   360   314  1993-02-01  2023-01-01  1996-10-01   
 36,900       31,458.56   81.190  11.00   360   207  1984-03-01  2014-02-01  1996-10-01   
238,500      229,682.76   84.260  10.25   360   294  1991-06-01  2021-05-01  1996-10-01   
385,000      363,863.69   66.290   8.63   360   311  1992-11-01  2022-10-01  1996-10-01   
247,500      234,400.06   71.160  10.25   360   274  1989-10-01  2019-09-01  1996-10-01   
212,000      200,536.37   74.690   9.75   360   278  1990-02-01  2020-01-01  1996-10-01   
307,500      283,091.82   56.520   9.63   360   258  1988-06-01  2018-05-01  1996-10-01   
252,000      243,093.60   86.960   9.25   360   305  1992-05-01  2022-04-01  1996-10-01   
220,000      198,580.91   72.310   9.50   360   300  1991-12-01  2021-11-01  1996-11-01   
224,000      210,287.92   67.110   9.63   360   269  1989-05-01  2019-04-01  1996-10-01   
125,000      113,976.22   70.130   9.75   360   298  1991-10-01  2021-09-01  1996-10-01   
230,000      220,572.31   62.240   9.25   360   302  1992-02-01  2022-01-01  1996-10-01   
235,000      220,079.11   64.870   8.88   360   276  1989-12-01  2019-11-01  1996-10-01   
103,200       97,492.74   73.440  10.00   360   274  1989-10-01  2019-09-01  1996-10-01   
252,000      241,103.24   76.680   8.75   360   300  1991-12-01  2021-11-01  1996-10-01   
296,450      285,957.52   75.320   8.88   360   308  1992-08-01  2022-07-01  1996-11-01   
 78,750       77,457.99   73.870   8.75   360   334  1994-10-01  2024-09-01  1996-10-01   
282,000      257,370.95   73.340   8.88   360   306  1992-06-01  2022-05-01  1996-10-01   
226,050      219,661.95   87.300   8.88   360   317  1993-05-01  2023-04-01  1996-10-01   
266,700      251,478.14   66.140   8.88   360   284  1990-08-01  2020-07-01  1996-10-01   
240,000      231,510.96   69.220   9.13   360   306  1992-06-01  2022-05-01  1996-10-01




                                                                                      Zip    Prop        Own
Loan #      Name                  Address                    City              State  Code   Type        Occ        Purpose
<S>         <C>                   <C>                        <C>               <C>    <C>    <C>         <C>        <C>
0073888435  MARK MATTINGLEY       1501 TAHITI AVE            LAGUNA BEAC       CA-S   92651  Single Fam  Primary H  Purchase
0073888480  JOSEPH GILPIN         90 N 18TH STREET           WYANDANCH         NY     11798  2 Family    Investmen  Refinanc
0073889049  MICHAEL F MADDEN      19392 CASTLEWOOD CIRCLE    HUNTINGTON        CA-S   92648  Single Fam  Primary H  Purchase
0073889191  BRENT BUSH            12380 SW 98TH STREET       MIAMI             FL     33186  Single Fam  Primary H  Purchase
0073889269  BARNEY ASHNER         7300 HARRY TRUMAN DRIVE    GRAND VIEW        MO     64030  Single Fam  Investmen  Refinanc
0073889696  RICHARD W STORY       24 SOUTH LAKE WAY          REISTERSTOW       MD     21136  Single Fam  Primary H  Purchase
0073889913  CLIFFORD JENG         18815 MILTON DRIVE         GLENDORA          CA-S   91741  Single Fam  Primary H  Refinanc
0073889926  BARNEY ASHNER         6010 OUTLOOK               MISSION,          KS     66204  Townhouse   Investmen  Refinanc
0073889997  GERALD BERRAFATI      75 HAVEMAYER ROAD          IRVINGTON         NY     10503  Single Fam  Primary H  Refinanc
0073890025  PHILIP MATHEWS        7 9 LITTELL RD             BROOKLINE         MA     02146  2 Family    Primary H  Refinanc
0073890818  MELVIN L FELDMAN      12621 LAMP POST LANE       POTOMAC           MD     20854  Single Fam  Primary H  Refinanc
0073890986  ENRIQUE M LABAO       4810 SILVER FROST DRIVE    HOUSTON           TX     77066  Single Fam  Primary H  Purchase
0073891121  BARNEY ASHNER         8600 GRANDVIEW             OVERLAND PA       KS     66212  Condo       Investmen  Refinanc
0073891299  MELISSA A HARRISON    247 BETZ ROAD              COLUMBUS          OH     43207  Single Fam  Primary H  Purchase
0073891529  MARK M RUDDY          5170 N TAMARACK            HOFFMAN EST       IL     60195  Single Fam  Primary H  Purchase
0073891820  CARL ANTHONY EVANS S  2121 BALFORD SQUARE WES    COLUMBUS          OH     43232  Single Fam  Primary H  Purchase
0073892049  RONALD E GUETERMAN    3798 NORTHEAST SIXTH DR    BOCA RATON        FL     33431  Single Fam  Primary H  Purchase
0073892227  GLENN S KATZ          21 ALBERGAR                SAN CLEMENT       CA-S   92672  Single Fam  Primary H  Purchase
0073892243  CAROL J SCICUTELLA    812 OXFORD COURT           GIBSONIA          PA     15044  Single Fam  Primary H  Purchase
0073892298  TIMOTHY L YOSHIDA     744 CLAYTON STREET         SAN FRANCIS       CA-N   94117  2 Family    Primary H  Cash Out
0073892696  DAVID L COLEY         17360 OAK LEAF DRIVE       MORGAN HILL       CA-N   95037  Single Fam  Primary H  Refinanc
0073893187  JAMES J WESLEY        63 TACONIC ROAD            MILLWOOD          NY     10546  Single Fam  Primary H  Purchase
0073893226  MATTHEW J HECK        31877 PASEO LINDO          BONSALL           CA-S   92003  Single Fam  Primary H  Cash Out
0073894225  JAMES CHARLES HERTOK  8327 PARK GREEN WAY        PASADENA          MD     21122  Single Fam  Primary H  Refinanc
0073894429  KOTTAYADIYIL M MATHE  11132 CULVER BOULEVAR      CULVER CITY       CA-S   90230  Single Fam  Primary H  Refinanc
0073894597  GREGORY J SPEVOK      7 INTERLAKEN DRIVE         EASTCHESTER       NY     10709  Single Fam  Primary H  Refinanc
0073894830  BRUCE H WEINSTEIN     9255 SW 58 AVE.            MIAMI             FL     33156  Single Fam  Primary H  Purchase
0073895143  TOMAS CARRILLO        82 REVERE AVE              HAYWARD           CA-N   94544  Single Fam  Primary H  Purchase
0073895321  GLENN ROZANSKY        6335 SW 107 ST.            MIAMI             FL     33156  Single Fam  Primary H  Purchase
0073895389  EDWARD HAMPSHIRE      29852 BEACONTREE           FARMINGTON        MI     48018  Single Fam  Primary H  Purchase
0073895512  ANTHONY SCIORTINO     60 LAWRENCE AVENUE         MALVERNE          NY     11565  Single Fam  Primary H  Cash Out
0073896029  ROBERT M MIKLAS       4982 CAROL LANE N W        ATLANTA           GA     30327  Single Fam  Primary H  Purchase
0073896362  JOHN STEVEN AULGUR    6713 W 126TH STREET        OVERLAND PA       KS     66212  Single Fam  Investmen  Purchase
0073896391  LEO W CONBOY          7942 SOUTHWIND CIRCLE      HUNTINGTON        CA-S   92648  Condo       Primary H  Refinanc
0073896427  DOROTHY YANCEY        3203 E MONUMENT STREET     BALTIMORE         MD     21205  Townhouse   Primary H  Purchase
0073896430  BIPIN J SANGANKAR     9 DEVON COURT              NORTH BRUNS       NJ     08902  Single Fam  Primary H  Purchase
0073896582  KATHLEEN GIROUARD     2700 BAYVIEW DRIVE         FT  LAUDERD       FL     33306  Single Fam  Primary H  Refinanc
0073896715  SHARON M LIPP         7 DEER RUN ROAD            LITTLETON         MA     01460  Single Fam  Primary H  Refinanc
0073896980  WAYNE S RAWLINS       351 STANLEY DRIVE          GLASTONBURY       CT     06033  Single Fam  Primary H  Refinanc
0073897060  CHARLES D ZWECKER     180 OLD HUCKLEBERRY ROA    WILTON            CT     06897  Single Fam  Primary H  Purchase
0073897073  EVAN BANK             30952 CYPRESS PLACE        LAGUNA NIGU       CA-S   92677  Single Fam  Primary H  Purchase
0073897390  JOHN C ALFANO         3518 GARRETT COURT         ELLICOTT CI       MD     21042  Single Fam  Primary H  Refinanc
0073897497  WILLIAM H LOUIS       2101 KEIM DR               NAPERVILLE        IL     60565  Single Fam  Primary H  Refinanc
0073897523  COLIN M WRIGHT        14322 CYPRESS ISLAND       PALM BEACH        FL     33410  PUD         Primary H  Refinanc

                                                       First                 Paid
Orig                      Current         Orig Rem     Pay       Maturity    Thru
Balance          UPB      LTV      Rate  Term  Term    Date      Date        Date
<C>          <C>          <C>      <C>    <C>   <C>  <C>         <C>         <C>
220,000      154,890.95   44.370   8.88   360   260  1988-08-01  2018-07-01  1996-10-01   
 87,000       79,930.77   59.790  10.38   360   279  1990-03-01  2020-02-01  1996-10-01   
360,000      340,663.16   75.840  10.38   360   273  1989-09-01  2019-08-01  1996-10-01   
225,000      216,073.75   69.820   8.88   360   303  1992-03-01  2022-02-01  1996-10-01   
 55,200       50,224.28   72.980   9.25   360   250  1987-10-01  2017-09-01  1996-10-01   
224,000      211,284.21   74.600   8.88   360   286  1990-10-01  2020-09-01  1996-10-01   
248,000      235,361.15   67.360   8.88   360   306  1992-06-01  2022-05-01  1996-10-01   
 40,400       36,492.71   72.460  10.00   360   235  1986-07-01  2016-06-01  1996-10-01   
500,000      483,942.99   52.520   8.75   360   313  1993-01-01  2022-12-01  1996-10-01   
300,000      282,943.53   75.610   9.00   360   308  1992-08-01  2022-07-01  1996-10-01   
349,200      334,668.08   76.810   8.63   360   303  1992-03-01  2022-02-01  1996-10-01   
 84,700       58,589.06   65.990  13.50   240    87  1984-03-01  2004-02-01  1996-10-01   
 98,800       90,301.67   73.300  10.25   360   241  1987-01-01  2016-12-01  1996-10-01   
 39,900       39,430.17   93.990   9.50   360   338  1995-02-01  2025-01-01  1996-10-01   
214,000      200,934.95   67.170   8.63   360   300  1991-12-01  2021-11-01  1996-12-01   
 64,600       63,719.29   93.820   9.25   360   336  1994-12-01  2024-11-01  1996-10-01   
250,000      202,444.80   51.860   9.00   360   312  1992-12-01  2022-11-01  1996-10-01   
225,500      213,829.18   72.860  10.00   360   278  1990-02-01  2020-01-01  1996-10-01   
220,500      173,100.24   71.870   8.88   360   303  1992-03-01  2022-02-01  1996-10-01   
388,500      373,457.42   67.410   8.88   360   304  1992-04-01  2022-03-01  1996-10-01   
276,000      267,153.81   73.320   8.63   360   314  1993-02-01  2023-01-01  1996-11-01   
304,000      279,247.88   72.800   8.63   360   317  1993-05-01  2023-04-01  1996-10-01   
356,250      325,549.42   68.710   8.88   360   281  1990-05-01  2020-04-01  1996-10-01   
241,000      233,472.18   66.820   8.63   360   315  1993-03-01  2023-02-01  1996-10-01   
216,000      205,891.52   75.000  10.38   360   280  1990-04-01  2020-03-01  1996-10-01   
362,000      351,145.57   74.050   8.63   360   317  1993-05-01  2023-04-01  1996-10-01   
450,000      433,665.00   56.050   9.00   360   306  1992-06-01  2022-05-01  1996-10-01   
156,650      147,681.89   84.850   8.88   360   284  1990-08-01  2020-07-01  1996-10-01   
250,000      236,359.59   49.760   8.63   360   315  1993-03-01  2023-02-01  1996-10-01   
 67,000       63,540.40   57.880  10.25   360   276  1989-12-01  2019-11-01  1996-10-01   
228,000      216,882.60   69.970  10.25   360   279  1990-03-01  2020-02-01  1996-10-01   
245,250      230,266.11   82.410   9.13   360   306  1992-06-01  2022-05-01  1996-10-01   
 97,750       89,079.18   86.180   8.88   360   256  1988-04-01  2018-03-01  1996-11-01   
244,800      237,080.06   87.310   8.75   360   314  1993-02-01  2023-01-01  1996-10-01   
 37,050       36,591.21   91.590   9.25   360   338  1995-02-01  2025-01-01  1996-10-01   
249,800      234,139.17   70.260   8.88   360   276  1989-12-01  2019-11-01  1996-10-01   
230,000      221,105.82   73.830   9.00   360   303  1992-03-01  2022-02-01  1996-10-01   
217,600      208,348.17   76.790   8.88   360   302  1992-02-01  2022-01-01  1996-10-01   
235,000      221,199.50   77.810   9.00   360   306  1992-06-01  2022-05-01  1996-10-01   
225,000      195,802.79   60.550   8.88   360   302  1992-02-01  2022-01-01  1996-10-01   
361,000      349,723.71   75.010   8.63   360   315  1993-03-01  2023-02-01  1996-10-01   
270,000      260,851.77   76.840   9.25   360   308  1992-08-01  2022-07-01  1996-10-01   
281,250      257,314.96   68.850   8.88   360   305  1992-05-01  2022-04-01  1996-10-01   
301,600      281,233.44   74.770   8.88   360   309  1992-09-01  2022-08-01  1996-10-01




                                                                                      Zip    Prop        Own
Loan #      Name                  Address                    City              State  Code   Type        Occ        Purpose
<S>         <C>                   <C>                        <C>               <C>    <C>    <C>         <C>        <C>
0073899220  E W WHITCHER          126 LAKESHORE WEST         LAKE QUIVIR       KS     66106  Single Fam  Primary H  Purchase
0073899301  RONALD F STASKO       69 ELEVEN O CLOCK          WESTON            CT     06883  Single Fam  Primary H  Purchase
0073899327  MICHAEL J GREENE      11115 WOOLWORTH PLAZA      OMAHA             NE     68144  Single Fam  Primary H  Purchase
0073899628  KEVIN J SHEA          371 LIBERTY SQUARE ROAD    BOXBOROUGH        MA     01719  Single Fam  Primary H  Refinanc
0073900025  DONALD J RIVIERE      100 SW TAYLOR ST           BERRYVILLE        VA     22611  Single Fam  Primary H  Purchase
0073900164  CORNELIO C LOPOZ      1149 FAIRWEATHER CIRCLE    CONCORD           CA-N   94518  Single Fam  Primary H  Refinanc
0073900229  HAROLD L NOVICK       1100 S 17TH STREET         ARLINGTON         VA     22202  Single Fam  Primary H  Purchase
0073900397  ALEXANDER J DALLAL    5 ST MICHAEL PLA           LAGUNA NIGU       CA-S   92677  Single Fam  Primary H  Cash Out
0073900436  RICHARD J COY         2376 HUNT CLUB DR          BLOOMFIELD        MI     48013  Single Fam  Primary H  Purchase
0073900546  ALEXANDER P MURRAY    24305 CLEMATIS DRIVE       GAITHERSBUR       MD     20882  Single Fam  Primary H  Purchase
0073900614  WILLIAM S RAIDT       28 ROBINHOOD RANCH         OAK BROOK         IL     60521  Single Fam  Primary H  Cash Out
0073900711  VINCENT FURCI         422 MIDLAND AVNEUE         RYE               NY     10580  Single Fam  Primary H  Refinanc
0073900876  ROBERT PREZZANO       93 WHITMAN ROAD            YONKERS           NY     10710  Single Fam  Primary H  Refinanc
0073901451  CHARLES T WALTER JR   50 CLEMENT COURT           NAPA              CA-N   94559  Single Fam  Primary H  Purchase
0073901697  CHARLES C SHEN        157 GLASGOW LANE           SAN CARLOS        CA-N   94070  Single Fam  Primary H  Purchase
0073901891  DAYTON O TRUBEE JR    1001 ST PAUL STREET        BALTIMORE         MD     21202  Condo       Investmen  Purchase
0073901914  ALEXANDER GASPORRA    1386 QUAIL LANE            BREA              CA-S   92621  Single Fam  Primary H  Cash Out
0073902913  DARRELL VICKERS       14550 GREANLEAF ST         LOS ANGELES       CA-S   91403  Single Fam  Primary H  Purchase
0073902926  RICHARD T CHUNG       1701 W DUNCAN ROAD         BLUE SPRING       MO     64015  Single Fam  Primary H  Refinanc
0073903103  MICHAEL B KWASMAN     1053 TRILLIUM              WEST CHICAG       IL     60185  Single Fam  Primary H  Refinanc
0073903873  WILLIAM J FIELDS      18573 LIME CIRCLE          FOUNTAIN VA       CA-S   92708  Single Fam  Primary H  Purchase
0073904157  SHEW TONE YEE         1676 1 10TH AVENUE         SAN FRANCIS       CA-N   94122  2 Family    Primary H  Refinanc
0073904173  PAUL R STIMSON        6140 VERMONT CT            YORBA LINDA       CA-S   92686  Condo       Primary H  Purchase
0073904186  LEWIS G JONES JR      3800 BRISTLEWOOD DRIVE     DURHAM            NC     27703  Single Fam  Primary H  Cash Out
0073904393  STEVEN W STONE        4215 NW 37TH STREET        WASHINGTON        DC     20008  Single Fam  Primary H  Purchase
0073904474  JOHN R CHRISTEN       5820 MARINER STREET        TAMPA             FL     33609  Single Fam  Primary H  Refinanc
0073904513  ANDREW J LOUGHLIN     R.R. 2 BOW LANE            BARRINGTON        IL     60010  Single Fam  Primary H  Refinanc
0073904678  APRIL M ANTAKY        1104- N 1104.5 MARYLAND    GLENDALE          CA-S   91207  2 Family    Primary H  Purchase
0073905088  ROBERT A MANCINI      3365 BEULAH RD             COLUMBUS          OH     43224  Single Fam  Primary H  Purchase
0073905198  JOSEPH G MITCHELL     24812 CHEROKEE DRIVE       LAKE BARRIN       IL     60010  Single Fam  Primary H  Purchase
0073905318  RICHARD F GAURON      9413 240TH AVE SE          ISSAQUAH          WA     98027  Single Fam  Primary H  Refinanc
0073905486  WILLIAM C RYAN        553 BELLEVUE AVENUE        NEWPORT           RI     02840  Condo       Primary H  Cash Out
0073905680  CARY L WILLIAMS       3485 RIVER FERRY DRIVE     ALPHARETTA        GA     30202  Single Fam  Primary H  Purchase
0073906294  DONALD LOUIS MCLEAN   4329 BEVERLY DRIVE         SANTA MARIA       CA-S   93455  Single Fam  Primary H  Refinanc
0073906618  ROBERT L TRAYLOR      25 KING EIDER LANE         ALISO VIEJO       CA-S   92656  Single Fam  Primary H  Purchase
0073906883  BURTON P DORMAN       15 ARLINGTON COU           KENSINGTON        CA-N   94707  Single Fam  Primary H  Purchase
0073906980  GERALD S BILSKY       115 LANDSEER WAY           ATLANTA           GA     30350  Single Fam  Primary H  Refinanc
0073907141  GARY C LEEDS          13395 VIA ALMERIA #24      TUSTIN            CA-S   92680  Single Fam  Primary H  Purchase
0073907785  L M DUFFY             2511 OVERDALE PLACE        FORESTVILLE       MD     20747  Single Fam  Investmen  Purchase
0073908360  T WAYNE HUNT          4101 SEA VIEW AVENUE       LOS ANGELES       CA-S   90065  Single Fam  Primary H  Refinanc
0073908399  BILLY B LIGHT         451 POPLAR STREET          LAGUNA BEAC       CA-S   92651  Single Fam  Primary H  Purchase
0073908797  GARY W SATKO          414 MEACHAM                PARK RIDGE        IL     60068  Single Fam  Primary H  Purchase
0073908904  JERRY W RAY           833-35 PINEWOOD            GARDNER           KS     66030  2 Family    Investmen  Refinanc
0073910785  ROBERT L TEDOLDI      9 POND VIEW ROAD           BOLTON            CT     06043  PUD         Primary H  Refinanc

                                                       First                 Paid
Orig                      Current         Orig Rem     Pay       Maturity    Thru
Balance          UPB      LTV      Rate  Term  Term    Date      Date        Date
<C>          <C>          <C>      <C>    <C>   <C>  <C>         <C>         <C>
269,000      258,069.57   76.050   9.00   360   308  1992-08-01  2022-07-01  1996-10-01   
281,250      269,640.17   66.700   8.88   360   301  1992-01-01  2021-12-01  1996-10-01   
224,100      210,293.32   84.290  10.13   360   274  1989-10-01  2019-09-01  1996-10-01   
209,700      196,406.59   84.330   8.63   360   305  1992-05-01  2022-04-01  1996-10-01   
236,000      214,374.66   72.970   8.88   360   306  1992-06-01  2022-05-01  1996-10-01   
219,000      210,086.68   70.160   8.63   360   314  1993-02-01  2023-01-01  1996-10-01   
220,000      209,395.89   76.270  10.88   360   273  1989-09-01  2019-08-01  1996-10-01   
307,500      283,805.18   69.400  10.38   360   275  1989-11-01  2019-10-01  1996-10-01   
277,650      263,271.82   84.530  10.38   360   274  1989-10-01  2019-09-01  1996-10-01   
275,000      256,591.71   51.450   8.63   360   298  1991-10-01  2021-09-01  1996-10-01   
232,500      219,520.51   70.950  10.25   360   281  1990-05-01  2020-04-01  1996-10-01   
215,800      197,600.07   56.600  10.50   360   266  1989-02-01  2019-01-01  1996-10-01   
163,000      154,844.27   68.950   8.75   360   303  1992-03-01  2022-02-01  1996-10-01   
320,000      299,674.83   75.080   8.63   360   282  1990-06-01  2020-05-01  1996-10-01   
600,000      577,445.47   72.120   9.50   360   300  1991-12-01  2021-11-01  1996-10-01   
 29,300       25,440.71   82.620  11.00   360   213  1984-09-01  2014-08-01  1996-10-01   
281,250      267,171.87   70.440   9.70   360   281  1990-05-01  2020-04-01  1996-10-01   
705,000      526,979.48   56.450  10.75   360   286  1990-10-01  2020-09-01  1996-11-01   
367,000      267,052.80   46.490   9.25   360   246  1987-06-01  2017-05-01  1996-10-01   
263,000      252,900.09   74.010   9.25   360   302  1992-02-01  2022-01-01  1996-11-01   
260,550      251,896.23   86.980  10.50   360   297  1991-09-01  2021-08-01  1996-10-01   
300,000      289,148.40   60.850   9.13   360   305  1992-05-01  2022-04-01  1996-10-01   
146,700      140,303.87   86.140   9.38   360   308  1992-08-01  2022-07-01  1996-11-01   
 84,800       81,456.20   76.900  10.00   360   295  1991-07-01  2021-06-01  1996-10-01   
280,000      268,441.37   74.910   8.88   360   301  1992-01-01  2021-12-01  1996-10-01   
654,000      627,311.08   69.820   9.25   360   299  1991-11-01  2021-10-01  1996-10-01   
360,000      286,295.84   56.070   8.75   360   308  1992-08-01  2022-07-01  1996-10-01   
292,000      273,141.59   73.000   8.63   360   276  1989-12-01  2019-11-01  1996-10-01   
 44,500       43,989.18   88.080   9.63   360   338  1995-02-01  2025-01-01  1996-10-01   
248,450      231,348.13   68.190  10.07   360   286  1990-10-01  2020-09-01  1996-10-01   
364,000      352,333.58   67.870   8.63   360   314  1993-02-01  2023-01-01  1996-10-01   
225,000      216,214.88   65.570  10.38   360   290  1991-02-01  2021-01-01  1996-11-01   
208,000      198,674.49   73.720   9.00   360   302  1992-02-01  2022-01-01  1996-11-01   
208,000       55,180.12   13.670   8.63   360   306  1992-06-01  2022-05-01  1996-10-01   
290,050      271,484.93   72.230   8.63   360   280  1990-04-01  2020-03-01  1996-10-01   
499,000      472,444.31   70.120   9.50   360   284  1990-08-01  2020-07-01  1996-10-01   
226,300      217,335.09   76.390   8.75   360   304  1992-04-01  2022-03-01  1996-10-01   
223,700      197,216.89   75.240  10.25   360   285  1990-09-01  2020-08-01  1996-10-01   
 60,000       56,711.19   70.590   9.50   360   278  1990-02-01  2020-01-01  1996-10-01   
260,000      249,689.38   71.470   8.63   360   305  1992-05-01  2022-04-01  1996-10-01   
637,500      601,222.97   70.880   8.88   360   284  1990-08-01  2020-07-01  1996-10-01   
235,000      223,012.22   65.700  10.88   360   270  1989-06-01  2019-05-01  1996-10-01   
102,000       96,924.25   75.550  11.25   360   267  1989-03-01  2019-02-01  1996-10-01   
364,000      247,544.24   55.820   8.88   360   307  1992-07-01  2022-06-01  1996-10-01




                                                                                      Zip    Prop        Own
Loan #      Name                  Address                    City              State  Code   Type        Occ        Purpose
<S>         <C>                   <C>                        <C>               <C>    <C>    <C>         <C>        <C>
0073910866  DAVID C SLEEP         302 N CENTER               LEXINGTON         IL     61753  Single Fam  Investmen  Purchase 
0073910989  CALVIN L JONES        17933 SPENCER ROAD         ODESSA            FL     33556  Single Fam  Primary H  Cash Out 
0073911056  PHYLIS C DILLINGER    1903 EAGLES LANDING        REHOBOTH          DE     19771  Condo       Investmen  Purchase 
0073911124  BARBARA J ROTHAS      10521 NATIONAL BLVD 203    LOS ANGELES       CA-S   90034  Condo       Primary H  Purchase 
0073911849  JORGE L SERRA         21558 TOWN PLACE DR.       BOCA RATON        FL     33486  PUD         Primary H  Purchase 
0073911933  JOSHUA A HALPERN      6627 STONINGTON DRIVE N    TAMPA             FL     33647  Single Fam  Primary H  Refinanc 
0073912233  GREGG S WALLACE       100 ASHTON AVENUE          SAN FRANCIS       CA-N   94112  Single Fam  Primary H  Purchase 
0073912709  ROGER L DEUSENBERRY   150 TISHMAN STREET         COLUMBUS          OH     43228  Single Fam  Primary H  Purchase 
0073912880  CHARLES T MASSARO     43253 PRESTON COURT        ASHBURN           VA     22011  Single Fam  Primary H  Refinanc 
0073912987  EDWARD F JOHNSON      1321 BELLEVILLE WAY        SUNNYVALE         CA-N   94087  Single Fam  Primary H  Refinanc 
0073913009  STEVEN R HOFFMAN      41 W 417 FARVIEW RD        ELBURN            IL     60119  Single Fam  Primary H  Refinanc 
0073913012  RUSSELL S EMERSON     75 RAYMOND ROAD            DEERFIELD         NH     03037  Single Fam  Primary H  Purchase 
0073913423  ARTHUR JAFFE          50 DEERFIELD RUN           ROCKY HILL        CT     06067  Single Fam  Primary H  Purchase 
0073913436  NORA W JONES          1603 ST PAUL AT CHAS       BALTIMORE         MD     21202  Condo       Investmen  Purchase 
0073913481  ANTHONY GUISEPPI-ELI  1273 QUARRY COMMON DR      YARDLEY           PA     19067  Single Fam  Primary H  Purchase 
0073913494  THEODORE A FRANCHETT  717 WILLOW RUN ROAD        LOWER GWYNE       PA     19437  Single Fam  Primary H  Refinanc 
0073913575  L D RUTLEDGE          109 THORPES PARISH         WILLIAMSBUR       VA     23185  PUD         Primary H  Cash Out 
0073913711  LEWIS H WHEELER       1001 ST PAUL STREET        BALTIMORE         MD     21202  Condo       Primary H  Purchase 
0073913766  DAVID R LEONARD       1022 SHERIDAN RD           EVANSTON          IL     60202  Single Fam  Primary H  Refinanc 
0073914163  BRUCE G ALEXANDER     187 THORNTON DRIVE         PALM BEACH        FL     33418  Single Fam  Primary H  Purchase 
0073915667  EDWIN T CARLSON       6213 WYNFIELD COURT        ORLANDO           FL     32819  PUD         Primary H  Refinanc 
0073916048  MARTIN AGUILAR        9621 S ESCANABA BOUL       CHICAGO           IL     60617  Single Fam  Primary H  Purchase 
0073916530  JEROME C WOODARD      21025 BANK MILL LANE       SARATOGA          CA-N   95070  Single Fam  Primary H  Refinanc 
0073916705  GEORGE P WHITE        5170 WOODFIELD DR          CENTREVILLE       VA     22020  Single Fam  Primary H  Purchase 
0073916925  JAMES H SMITH         4124 WARNICK               KANSAS CITY       MO     64111  2 Family    Second Ho  Refinanc 
0073917377  ROBERT S DOUGLAS      8903 CLAYCO DRIVE          DALLAS            TX     75243  Single Fam  Primary H  Purchase 
0073917526  IRENE M WRABEC        11216 BURTON               SUGAR CREEK       MO     64054  Single Fam  Investmen  Purchase 
0073917665  CRAIG A KELLY         4517 CHESTNUT STREET       BETHESDA          MD     20814  Single Fam  Primary H  Refinanc 
0073917966  LATONIA D HARPER      4461 GLENSHAW              COLUMBUS          OH     43231  Single Fam  Primary H  Purchase 
0073917979  RORY W CLARK          6416 SAN ARDO COURT        CAMARILLO         CA-S   93012  Single Fam  Primary H  Refinanc 
0073917982  DENNIS DUPREY         29 TERRACE ROAD            W. HARTFORD       CT     06110  Single Fam  Primary H  Purchase 
0073918635  MICHAEL P STODDARD    194 GEORGETOWN DRIVE       GLASTONBURY       CT     06033  Single Fam  Primary H  Purchase 
0073919469  LAYNE L BRITTON       3677 BOISE AVENUE          LOS ANGELES       CA-S   90066  Single Fam  Primary H  Cash Out 
0073919582  MICHAEL S TULKOFF     1001 ST PAUL ST 5D         BALTIMORE         MD     21202  Condo       Investmen  Purchase 
0073919951  ROBERT A PUTZER       6343 NW 62 TERRACE         PARKLAND          FL     33067  Single Fam  Primary H  Purchase 
0073920144  JAMES E SHULTZ        4005 W 110TH STREET        LEAWOOD           KS     66211  Single Fam  Primary H  Refinanc 
0073920351  MICHAEL J DEMPKOWSKI  4516 ARBOR RD              LONG BEACH        CA-S   90808  Single Fam  Primary H  Purchase 
0073920649  JON D BEAMAN          6130 CAMINO DEL RINC       SAN DIEGO         CA-S   92120  Single Fam  Primary H  Refinanc 
0073921091  LOUIS A VANHOUTEN     1001 ST PAUL ST #6H        BALTIMORE         MD     21202  Condo       Investmen  Purchase 
0073921130  MATTHEW S COOK        500 BELLA VISTA WAY        SAN FRANCIS       CA-N   94127  Single Fam  Primary H  Refinanc 
0073922100  EDWARD R BERKHEIMER   4601 CEDARHILL ROA         COCONUT CRE       FL     33066  Single Fam  Primary H  Refinanc 
0073922113  CHRISTOPHER CANEDY    28601 RANCHO DEL SOL       LAGUNA NIGU       CA-S   92656  PUD         Primary H  Purchase 
0073922223  THOMAS W MILLER       7287 HIHN ROAD.            BEN LOMOND        CA-N   95005  Single Fam  Primary H  Refinanc 
0073922333  MARK R LEVIN          1373 NEW BEDFORD LANE      RESTON            VA     22094  PUD         Primary H  Refinanc 

                                                       First                 Paid
Orig                      Current         Orig Rem     Pay       Maturity    Thru
Balance          UPB      LTV      Rate  Term  Term    Date      Date        Date
<C>          <C>          <C>      <C>    <C>   <C>  <C>         <C>         <C>
 65,200       56,021.50   77.030   8.63   360   253  1988-01-01  2017-12-01  1996-10-01   
450,000      433,163.90   67.790   9.75   360   298  1991-10-01  2021-09-01  1996-10-01   
 94,950       81,661.56   73.800   9.88   360   272  1989-08-01  2019-07-01  1996-11-01   
104,000       95,603.21   73.590  10.25   360   286  1990-10-01  2020-09-01  1997-01-01   
216,000      207,674.52   86.680   9.25   360   301  1992-01-01  2021-12-01  1996-10-01   
250,000      235,104.41   71.400   8.75   360   314  1993-02-01  2023-01-01  1996-10-01   
254,700      239,853.16   84.920   9.75   360   274  1989-10-01  2019-09-01  1996-10-01   
 35,800       35,249.81   92.890   8.88   360   335  1994-11-01  2024-10-01  1996-10-01   
282,000      270,714.63   76.390   8.75   360   304  1992-04-01  2022-03-01  1996-10-01   
268,000      256,270.91   59.040   8.88   360   306  1992-06-01  2022-05-01  1996-10-01   
228,600      218,758.43   74.290   8.63   360   304  1992-04-01  2022-03-01  1996-10-01   
 94,400       85,621.11   81.750   9.00   360   259  1988-07-01  2018-06-01  1996-10-01   
212,000      195,342.93   72.090   8.88   360   269  1989-05-01  2019-04-01  1996-11-01   
 53,800       46,350.66   82.630  11.88   360   188  1982-08-01  2012-07-01  1996-10-01   
256,500      240,794.10   81.800   8.63   360   284  1990-08-01  2020-07-01  1996-10-01   
250,000      235,332.33   39.350   8.88   360   302  1992-02-01  2022-01-01  1996-10-01   
299,793      258,986.04   69.310   8.66   360   286  1990-10-01  2020-09-01  1996-10-01   
 21,700       18,596.85   81.520  11.00   360   211  1984-07-01  2014-06-01  1996-10-01   
221,000      213,186.42   43.140   9.25   360   305  1992-05-01  2022-04-01  1996-10-01   
283,000      258,601.72   70.070   9.00   360   307  1992-07-01  2022-06-01  1996-11-01   
226,500      217,897.77   74.240   8.88   360   305  1992-05-01  2022-04-01  1996-10-01   
 61,750       60,736.89   93.570   8.75   360   334  1994-10-01  2024-09-01  1996-10-01   
500,000      483,548.74   62.500   8.63   360   313  1993-01-01  2022-12-01  1996-10-01   
218,250      206,844.32   85.450  10.00   360   278  1990-02-01  2020-01-01  1996-10-01   
 63,750       56,145.80   66.270  10.00   360   237  1986-09-01  2016-08-01  1996-10-01   
205,600      183,845.77   71.750   9.63   360   236  1986-08-01  2016-07-01  1996-10-01   
 33,600       31,841.21   75.950  10.38   360   280  1990-04-01  2020-03-01  1996-10-01   
243,000      219,656.21   77.730   8.75   240   189  1992-09-01  2012-08-01  1996-10-01   
 66,400       65,431.14   92.280   9.13   360   335  1994-11-01  2024-10-01  1996-10-01   
281,000      270,835.59   56.520   9.13   360   305  1992-05-01  2022-04-01  1996-10-01   
143,900      136,326.65   75.880  10.00   360   277  1990-01-01  2019-12-01  1996-10-01   
124,800      115,128.80   69.940  10.63   360   286  1990-10-01  2020-09-01  1996-10-01   
500,000      474,395.25   67.890  10.25   360   276  1989-12-01  2019-11-01  1996-10-01   
 36,900       32,641.32   84.180  11.00   360   209  1984-05-01  2014-04-01  1996-10-01   
225,000      216,477.28   60.150   8.88   360   305  1992-05-01  2022-04-01  1996-10-01   
240,000      231,312.40   72.410   9.00   360   306  1992-06-01  2022-05-01  1996-11-01   
252,750      237,339.50   70.570   9.50   360   272  1989-08-01  2019-07-01  1996-10-01   
243,100      233,032.69   81.630   8.63   360   303  1992-03-01  2022-02-01  1996-10-01   
 33,200       28,816.92   78.390  13.00   360   206  1984-02-01  2014-01-01  1996-10-01   
207,200      194,636.39   65.890  10.38   360   279  1990-03-01  2020-02-01  1996-10-01   
225,000      216,344.80   83.350   9.38   360   300  1991-12-01  2021-11-01  1996-10-01   
296,496      282,850.14   88.540  10.38   360   281  1990-05-01  2020-04-01  1996-10-01   
222,300      215,355.96   53.880   8.63   360   315  1993-03-01  2023-02-01  1996-10-01   
357,000      343,194.66   74.740   9.00   360   303  1992-03-01  2022-02-01  1996-10-01




                                                                                      Zip    Prop        Own
Loan #      Name                  Address                    City              State  Code   Type        Occ        Purpose
<S>         <C>                   <C>                        <C>               <C>    <C>    <C>         <C>        <C>
0073922524  MARTHA L TUMBLESON    19772 SHORECLIFF LANE      HUNTINGTON        CA-S   92648  Single Fam  Primary H  Purchase
0073922540  JOHN W GRAY           7403 LONGVIEW RD           KANSAS CITY       MO     64134  Single Fam  Investmen  Purchase
0073922621  EUGENE N SHERMAN      4330 GLENCOE AVE#3         MARINA DEL        CA-S   90292  Condo       Primary H  Cash Out
0073923031  JOHN H AUSTEN         6027 KELSO DR              MADISON           OH     44057  Single Fam  Investmen  Purchase
0073923141  ROBERT E FISHER       10 ANN LANE                RYE               NY     10580  Single Fam  Primary H  Refinanc
0073923235  JOHN F RHODES         RR #6 BOX 6137 C           STROUDSBURG       PA     18360  Single Fam  Primary H  Refinanc
0073923316  PEDRO MARTINEZ        6419 NW 32ND ST            WASHINGTON        DC     20015  Single Fam  Primary H  Refinanc
0073923617  ALBERT CAVANNA        14 LAWTON ROAD#7           MANCHESTER        CT     06040  Condo       Investmen  Cash Out
0073924027  VERNON H RICKS        9850 KENTSDALE DRIVE       POTOMAC           MD     20854  Single Fam  Primary H  Refinanc
0073924205  MARK D HOFMEISTER     14 PATCHWORK COURT         MONKTON           MD     21111  Single Fam  Primary H  Purchase
0073924881  HOWARD LEVINE         12101 SW 89 AVE            MIAMI             FL     33176  Single Fam  Primary H  Refinanc
0073925152  MICHAEL REAVES        25 RUBY ST                 NEW HAVEN         CT     06515  Single Fam  Primary H  Purchase
0073925301  STEVEN A SCHIAVONE    412 MAIN STREET            FARMINGTON        CT     06032  Single Fam  Primary H  Purchase
0073925628  ROLANDO C GAPUD       17 CHESHAM ROAD            BROOKLINE         MA     02146  Single Fam  Primary H  Purchase
0073925725  CLIFTON D WESTROPE    1060 NORTH ORANGE          LA HABRA          CA-S   90631  Single Fam  Primary H  Refinanc
0073925806  JOHN S AMBLER         100 GILFORD WAY            ATLANTA           GA     30350  Single Fam  Primary H  Refinanc
0073926067  PAUL F FAHAM          786 ROANOKE COURT          PALATINE          IL     60067  Single Fam  Primary H  Purchase
0073926397  WILLIAM D TERRY       51 SEVLAND ROAD            NEWTON            MA     02159  Single Fam  Primary H  Cash Out
0073926436  PETER F PAN           37 SEVILLE WAY             SO. SAN FRA       CA-N   94080  Single Fam  Primary H  Refinanc
0073926478  JAMES E LYONS         5600 BIDEFORD CT           BOWIE             MD     20715  Single Fam  Primary H  Purchase
0073926847  RICHARD S MARUK       24508 BERRY                WARREN            MI     48089  Single Fam  Investmen  Purchase
0073926986  JAMES GORELICK        5792 KENDALL DRIVE         MIAMI             FL     33156  Single Fam  Primary H  Refinanc
0073927095  GARY MCCOY            W297-N KINGS WAY           DELAFIELD         WI     53188  Single Fam  Primary H  Refinanc
0073927121  IRENE M WRABEC        11214 BURTON               SUGAR CREEK       MO     64054  Single Fam  Investmen  Purchase
0073927529  WILLIAM GRAY          1115 HULLS HIGHWAY         SOUTHPORT         CT     06490  Single Fam  Primary H  Cash Out
0073927590  KEITH A HOVAN         LOT. #3 HAWKINS RD.        ORANGE            CT     06477  Single Fam  Primary H  Purchase
0073927846  JAMSHID BERENDJI      2015 HERITAGE OAKS         LAS VEGAS         NV     89119  Single Fam  Primary H  Purchase
0073927985  ALEX V SKARULIS       220 CONCORD LANE           CHICAGO           IL     60614  Condo       Primary H  Purchase
0073927998  RICHARD G ADAMS       2101 SPRUCE DRIVE NW       WASHINGTON        DC     20012  Single Fam  Primary H  Refinanc
0073928560  RONALD C DRESNICK     7511 LOS PINOS BLVD        CORAL GABLE       FL     33143  Single Fam  Primary H  Refinanc
0073928735  DONALD E JOHNSON      LOT 69 OLD MILL ROAD       PASADENA          MD     21404  Single Fam  Investmen  Purchase
0073928913  BRUCE A SMITH         734 CRESTON ROAD           BERKELEY          CA-N   94708  Single Fam  Primary H  Refinanc
0073929365  GARY L HAWORTH        2724-- N 81ST TERRACE      KANSAS CITY       KS     66106  2 Family    Second Ho  Refinanc
0073929488  GUY F MARHEWKA        47 MIDLANDS ROAD           WEST HARTFO       CT     06107  Single Fam  Primary H  Purchase
0073929857  ROBERT PIPITONE       509 N CURLEY ST            BALTIMORE         MD     21205  Single Fam  Investmen  Purchase
0073930040  NATHANIEL COLSTON, J  30062 RUNNING DEER LANE    LAGUNA NIGU       CA-S   92677  PUD         Primary H  Refinanc
0073930215  MICHAEL ALLEN WEBB    5400 COLONY ROAD           CHARLOTTE         NC     28226  Single Fam  Primary H  Purchase
0073930286  JOSEPHINE A GOMEZ     951 COLLEGE AVENUE         MENLO PARK        CA-N   94025  Single Fam  Primary H  Refinanc
0073930367  ROBERT H LO           3225 MILLIKIN AVENUE       SAN DIEGO         CA-S   92122  Single Fam  Primary H  Refinanc
0073930493  ROBERT A DICKINSON    2540 IVANHOE DRIVE         LOS ANGELES       CA-S   90039  Single Fam  Primary H  Cash Out
0073930943  THOMAS J JUREK        20 COBB COURT              HUNTINGTON        NY     11743  Single Fam  Primary H  Refinanc
0073931065  KAREN KAUFMAN         929 CONTRA COSTA AV        BERKELEY          CA-N   94707  Single Fam  Primary H  Purchase
0073931515  JAMES V BOARINI       36619 N FOX HILL DRIVE     WADSWORTH         IL     60083  Single Fam  Primary H  Refinanc
0073931573  GREGORY M MALYSZEK    6019 CONCORD AVE           CRESTWOOD         KY     40014  2 Family    Investmen  Purchase

                                                       First                 Paid
Orig                      Current         Orig Rem     Pay       Maturity    Thru
Balance          UPB      LTV      Rate  Term  Term    Date      Date        Date
<C>          <C>          <C>      <C>    <C>   <C>  <C>         <C>         <C>
230,400      217,955.64   75.820   9.88   360   277  1990-01-01  2019-12-01  1996-10-01   
 36,750       34,244.64   74.560  10.25   360   282  1990-06-01  2020-05-01  1996-11-01   
251,250      239,693.87   71.670  10.38   360   281  1990-05-01  2020-04-01  1996-10-01   
 37,600       35,801.79   74.750  10.75   360   276  1989-12-01  2019-11-01  1996-10-01   
290,000      280,902.32   58.620   8.88   360   313  1993-01-01  2022-12-01  1996-10-01   
276,000      264,813.80   76.900   8.63   360   304  1992-04-01  2022-03-01  1996-10-01   
277,850      267,945.83   72.460   9.13   360   306  1992-06-01  2022-05-01  1996-10-01   
 60,900       53,652.03   61.900  10.25   360   280  1990-04-01  2020-03-01  1996-10-01   
235,000      226,294.26   35.980   8.88   360   306  1992-06-01  2022-05-01  1996-10-01   
162,800      149,989.61   73.710   8.88   360   263  1988-11-01  2018-10-01  1996-10-01   
300,000      288,355.28   76.420   8.63   360   308  1992-08-01  2022-07-01  1996-10-01   
100,000       91,730.77   67.680   9.13   360   274  1989-10-01  2019-09-01  1996-10-01   
140,000      129,292.40   57.840   9.13   360   281  1990-05-01  2020-04-01  1996-10-01   
420,000      158,489.93   26.190   8.88   360   263  1988-11-01  2018-10-01  1996-10-01   
211,500      204,893.23   87.330   8.63   360   315  1993-03-01  2023-02-01  1996-10-01   
243,750      234,052.06   67.000   8.63   360   305  1992-05-01  2022-04-01  1996-11-01   
330,400      316,894.97   76.850  10.13   360   290  1991-02-01  2021-01-01  1996-10-01   
268,500      257,142.29   71.960   8.63   360   302  1992-02-01  2022-01-01  1996-10-01   
270,000        6,232.23    2.970   9.70   360   276  1989-12-01  2019-11-01  1996-10-01   
246,400      233,144.89   85.250   9.88   360   277  1990-01-01  2019-12-01  1996-10-01   
 30,000       28,390.93   74.780  10.25   360   274  1989-10-01  2019-09-01  1996-11-01   
295,000      166,651.81   33.910   9.00   360   307  1992-07-01  2022-06-01  1996-10-01   
281,250      272,235.74   72.660   8.63   360   314  1993-02-01  2023-01-01  1996-10-01   
 32,800       31,077.56   75.940  10.38   360   280  1990-04-01  2020-03-01  1996-10-01   
330,000      297,876.36   59.480   8.75   360   305  1992-05-01  2022-04-01  1996-10-01   
300,000      289,388.74   81.420   9.13   360   306  1992-06-01  2022-05-01  1996-10-01   
130,500      119,482.18   82.610  13.50   360   209  1984-05-01  2014-04-01  1996-10-01   
292,000      280,544.91   76.790   8.88   360   304  1992-04-01  2022-03-01  1996-10-01   
225,000      203,946.84   68.270   8.75   360   306  1992-06-01  2022-05-01  1996-10-01   
450,000      430,560.95   70.720   8.63   360   301  1992-01-01  2021-12-01  1996-10-01   
 29,545       18,605.70   55.310   9.50   360   116  1976-08-01  2006-07-01  1996-10-01   
278,000      267,091.90   54.010   8.88   360   304  1992-04-01  2022-03-01  1996-10-01   
 81,000       32,547.00   22.500  10.13   360   243  1987-03-01  2017-02-01  1996-10-01   
288,000      219,535.61   66.920   8.75   360   319  1993-07-01  2023-06-01  1996-11-01   
 26,175       24,996.36   71.730  12.00   360   265  1989-01-01  2018-12-01  1996-10-01   
218,500      201,585.41   79.360   8.75   360   313  1993-01-01  2022-12-01  1996-10-01   
396,000      353,879.76   71.690   8.63   360   293  1991-05-01  2021-04-01  1996-10-01   
344,000      329,754.27   76.760   8.63   360   303  1992-03-01  2022-02-01  1996-11-01   
360,000      342,575.91   76.270   8.75   360   314  1993-02-01  2023-01-01  1996-10-01   
393,750      374,699.53   69.510  10.38   360   279  1990-03-01  2020-02-01  1996-10-01   
255,000      238,383.87   69.270   9.25   360   300  1991-12-01  2021-11-01  1996-10-01   
280,000      265,338.83   75.950  10.25   360   278  1990-02-01  2020-01-01  1996-10-01   
248,000      238,440.87   58.970   9.25   360   301  1992-01-01  2021-12-01  1996-10-01   
 38,400       36,434.97   76.040   9.88   360   281  1990-05-01  2020-04-01  1996-10-01   



                                                                                      Zip    Prop        Own
Loan #      Name                  Address                    City              State  Code   Type        Occ        Purpose
<S>         <C>                   <C>                        <C>               <C>    <C>    <C>         <C>        <C>
0073931667  MICHAEL T NORRIS      1548 CHICKAMAUGA LANE      LONG GROVE        IL     60047  Single Fam  Primary H  Cash Out
0073931751  JONATHAN H SHERROD    1112 WESTBROOKE WAY        ATLANTA           GA     30319  PUD         Primary H  Purchase
0073931913  CHARLES GREGORY ABDI  12526 MISSION HILLS DRI    JACKSONVILL       FL     32225  PUD         Primary H  Purchase
0073931971  CHRISTOPHER JAMES KI  436 VAN DYKE               DEL MAR           CA-S   92014  Single Fam  Primary H  Refinanc
0073931997  SANG DOK KIM          2111 DEVONSHIRE AVE        OXNARD            CA-S   93030  Single Fam  Primary H  Refinanc
0073932129  DAVID O JUSTICE       1133 N LINDEN              OAK PARK          IL     60302  Single Fam  Primary H  Cash Out
0073932831  GEORGE W STONE        652 W STONE WHEEL CT       MILLERSVILL       MD     21108  Townhouse   Investmen  Purchase

  Totals:


                                                           First                 Paid
    Orig                      Current         Orig Rem     Pay       Maturity    Thru
    Balance          UPB      LTV      Rate  Term  Term    Date      Date        Date
<C>          <C>              <C>      <C>    <C>   <C>  <C>         <C>         <C>
    396,500      383,791.46   67.800   8.63   360   314  1993-02-01  2023-01-01  1996-10-01   
    214,000      204,801.89   75.990   8.88   360   302  1992-02-01  2022-01-01  1996-10-01   
    224,000      216,986.36   85.230   8.75   360   314  1993-02-01  2023-01-01  1996-10-01   
    428,000      410,674.33   76.900   8.75   360   303  1992-03-01  2022-02-01  1996-10-01   
    264,000      249,524.19   75.750  10.88   360   265  1989-01-01  2018-12-01  1996-10-01   
    228,750      219,698.91   72.160   8.88   360   303  1992-03-01  2022-02-01  1996-10-01   
     48,000       45,360.35   42.870   9.75   360   277  1990-01-01  2019-12-01  1996-10-01   

115,286,134  106,967,591.74   70.658   9.28   359   294

</TABLE>

<TABLE>
<CAPTION>
                                                                                      Zip    Prop        Own
Loan #      Name                  Address                    City              State  Code   Type        Occ        Purpose
<S>         <C>                   <C>                        <C>               <C>    <C>    <C>         <C>        <C>
0073811473  DAVID M ROLLO         327 MOORE ST               SANTA CRUZ        CA-N   95060  Single Fam  Primary H  Refinanc
0073812016  GRACE ELLEN PORTELLI  432 SNYDER ROAD            WYCKOFF           NJ     07481  Single Fam  Primary H  Purchase
0073812443  MARC C HOCHBERG       5110 SPRINGLAKE WAY        BALTIMORE         MD     21212  Single Fam  Primary H  Refinanc
0073812634  MARK S MANDELL        414 LOVE LANE              WARWICK           RI     02818  Single Fam  Primary H  Purchase
0073813060  JOHN F ANDERSON       231 PHILLIP LANE           LEONARDTOWN       MD     20650  Single Fam  Primary H  Refinanc
0073813581  BARRY GRUMMER         72 WINDSOR DRIVE           MONTVILLE         NJ     07058  Single Fam  Primary H  Refinanc
0073816384  MARY KAY WOODS        52 FOX HOLLOW ROAD         NEW FAIRFIE       CT     06812  Single Fam  Primary H  Refinanc
0073818395  KENT VILLEPIGUE       206 GLEN ABBEY             KIAWAH ISLA       SC     29455  PUD         Second Ho  Refinanc
0073819967  CHRISTOPHER G GENT    38 BANBURY LN              WEST HARTFO       CT     06107  Single Fam  Primary H  Refinanc
0073820037  HARRY O HOOPER, JR    3204 POLO PLACE            PLANT CITY        FL     33567  PUD         Primary H  Refinanc
0073821531  MICHAEL D BURTON      183 AMBERJACK LANE         SUGARLOAF S       FL     33044  Single Fam  Primary H  Refinanc
0073821780  MIKE J HOOVER         235 WEST BLODGETT          LAKE BLUFF        IL     60044  Single Fam  Primary H  Refinanc
0073824075  DONALD C NELSON       2149 E NOTTINGHAM          SPRINGFIELD       MO     65804  Single Fam  Primary H  Purchase
0073824172  A TERRY SPEIZER       17549 VINELAND AVE         MONTE SEREN       CA-N   95030  Single Fam  Primary H  Refinanc
0073824868  KARRY L YOUNG         19 W 551 COUNTRY LN        LOMBARD           IL     60148  Single Fam  Primary H  Refinanc
0073825414  WILLIAM L JENSEN      898 BANFORD COURT          MARIETTA          GA     30068  Single Fam  Primary H  Refinanc
0073825634  JOHN M BROOKMAN       5960 LORING DR             MINNETRISTA       MN     55364  Single Fam  Primary H  Refinanc
0073825773  CYNTHIA J NELSON      3159 S FALLOW FIELD        DIAMOND BAR       CA-S   91765  Single Fam  Primary H  Refinanc
0073826358  MAUREEN M THOMAS      8144 ZITOLA TERRACE        LOS ANGELES       CA-S   90293  Single Fam  Primary H  Refinanc
0073826507  RICHARD E BASEHOAR    4004 LOG TRAIL WAY         REISTERSTOW       MD     21136  Single Fam  Primary H  Refinanc
0073828136  HERBERT J LAWSON      21 DUBLIN ROAD             HILLTOWN          PA     18927  Single Fam  Primary H  Refinanc
0073828961  DOMINIC A BARBARA     221 SWEET HOLLOW RD        HUNTINGTON        NY     11743  Single Fam  Primary H  Refinanc
0073829300  RICHARD A ALDERSON    7117 BURTONWOOD DRIVE      ALEXANDRIA        VA     22307  Single Fam  Primary H  Refinanc
0073829737  MOHAMMAD K MINAIE     3455 CONDOR RIDGE ROAD     YORBA LINDA       CA-S   92686  Single Fam  Primary H  Refinanc
0073830182  GARY W BOZICK         11435 CIRCLE DRIVE         BURR RIDGE        IL     60525  Single Fam  Primary H  Refinanc
0073830276  MICHAEL P STEWART     9 BUCKNELL DR              CLARKS SUMM       PA     18411  Single Fam  Primary H  Refinanc
0073830289  JANET A GILLEN        116-11 DAY STREET          SAN FRANCIS       CA-N   94131  2 Family    Primary H  Refinanc
0073830302  ASSEFA GEBRESELASSIE  11109 LAMPLIGHTER LANE     POTOMAC           MD     20854  Single Fam  Primary H  Refinanc
0073831699  ANSAR HAROUN          5475 BRAGG STREET          SAN DIEGO         CA-S   92122  Single Fam  Primary H  Refinanc
0073832122  STANLEY W EKSTROM     263 AVENIDA LOBEIRO        SAN CALMENT       CA-S   92672  Condo       Second Ho  Refinanc
0073832672  WAYNE P BRENCKLE      104 SUGAR PLUM MEAD        ALTA              UT     84092  PUD         Primary H  Refinanc
0073833121  BON YOUNG KOO         113 TIMBER EDGE LANE       PALOS PARK        IL     60464  Single Fam  Primary H  Refinanc
0073833639  DAVID DONOHO          2830 BUENA VISTA WAY       BERKELEY          CA-N   94708  Single Fam  Primary H  Refinanc
0073834654  BRETT WALLACE         5848 SOUTHWEST CLARION     TOPEKA            KS     66610  Single Fam  Primary H  Purchase
0073835611  ROBERT J D'AMICO      38 WILLOW BAY DRIVE        SOUTH BARRI       IL     60010  Single Fam  Primary H  Refinanc
0073835640  EARL I RAMER          86 STEPHANIE LANE          ALAMO             CA-N   94507  Single Fam  Primary H  Refinanc
0073836791  MARTIN HAYES          BROOK FARM CIRCLE          BEDFORD           NY     10506  Single Fam  Primary H  Refinanc
0073837596  RALPH C LOSEY         1661 WOODLAND AVE          WINTER PARK       FL     32789  Single Fam  Primary H  Refinanc
0073838760  MARK A HOLTZER        1605 WALNUT AVENUE         WILMETTE          IL     60091  Single Fam  Primary H  Refinanc
0073839170  JACK M COSTA          11132 TIMBERHEAD LANE      RESTON            VA     22091  PUD         Primary H  Refinanc
0073839280  PAUL JUDGE            74 LINCOLN STREET          DEDHAM            MA     02026  Single Fam  Primary H  Purchase
0073839578  MARC R EKASALA        8866 HAWTHORNE AVENUE      SURFSIDE          FL     33154  Single Fam  Primary H  Purchase
0073839963  MALCOLM D KEEN        8641 CHASE GLEN CIR        FAIRFAX STA       VA     22039  PUD         Primary H  Refinanc
0073840392  NANCY L COSGROVE      3 EDGEWATER LANE           SEVERNA PAR       MD     21146  Single Fam  Primary H  Cash Out

                                                       First                 Paid
Orig                      Current         Orig Rem     Pay       Maturity    Thru
Balance          UPB      LTV      Rate  Term  Term    Date      Date        Date
<C>          <C>          <C>      <C>    <C>   <C>  <C>         <C>         <C>
238,000      199,572.28   64.560   8.13   180   132  1992-12-01  2007-11-01  1996-10-01   
250,000      117,611.15   35.540   8.63   180    60  1986-12-01  2001-11-01  1996-10-01   
225,700      158,542.23   43.710   7.88   180   134  1993-02-01  2008-01-01  1996-10-01   
350,000      301,858.38   55.130   7.88   180   139  1993-07-01  2008-06-01  1996-11-01   
227,900      190,509.71   56.070   8.00   180   132  1992-12-01  2007-11-01  1996-10-01   
430,000      365,589.71   65.300   7.75   180   136  1993-04-01  2008-03-01  1996-10-01   
208,000      170,464.75   65.910   8.38   180   133  1993-01-01  2007-12-01  1996-11-01   
257,700      212,189.73   58.170   8.88   180   126  1992-06-01  2007-05-01  1996-10-01   
260,000      216,554.98   39.750   7.63   180   132  1992-12-01  2007-11-01  1996-10-01   
417,000      355,628.46   66.440   8.38   180   135  1993-03-01  2008-02-01  1996-10-01   
297,600      243,719.00   66.160   8.50   180   126  1992-06-01  2007-05-01  1996-11-01   
294,500      247,691.78   72.250   8.00   180   133  1993-01-01  2007-12-01  1996-10-01   
250,000      120,030.91   38.630   8.63   180    60  1986-12-01  2001-11-01  1996-10-01   
397,500      260,043.37   50.020   8.88   180   125  1992-05-01  2007-04-01  1996-10-01   
240,000      200,415.72   50.570   8.50   180   131  1992-11-01  2007-10-01  1996-10-01   
232,650      189,284.47   61.670   8.50   180   125  1992-05-01  2007-04-01  1996-10-01   
242,000      207,932.11   31.310   7.88   180   138  1993-06-01  2008-05-01  1996-10-01   
232,000      196,968.89   77.030   8.38   180   134  1993-02-01  2008-01-01  1996-10-01   
250,000      208,617.39   35.090   8.88   180   129  1992-09-01  2007-08-01  1996-10-01   
232,000      179,619.64   62.810   7.75   180   133  1993-01-01  2007-12-01  1996-10-01   
243,750      199,001.32   61.830   8.63   180   125  1992-05-01  2007-04-01  1996-10-01   
265,000      228,276.00   39.360   8.50   180   137  1993-05-01  2008-04-01  1996-10-01   
327,900      270,652.30   66.660   7.50   180   131  1992-11-01  2007-10-01  1996-10-01   
358,000      258,684.41   47.640  10.63   180    97  1990-01-01  2004-12-01  1996-10-01   
300,000      251,559.61   48.370   7.50   180   134  1993-02-01  2008-01-01  1996-11-01   
281,250      217,572.13   58.340   8.50   180   126  1992-06-01  2007-05-01  1996-10-01   
412,000      343,180.72   67.280   7.63   180   132  1992-12-01  2007-11-01  1996-10-01   
288,000      221,962.17   62.390   8.25   180   124  1992-04-01  2007-03-01  1996-10-01   
275,000      233,462.94   67.340   7.88   180   136  1993-04-01  2008-03-01  1996-10-01   
370,000      291,395.84   58.650   8.88   180   125  1992-05-01  2007-04-01  1996-10-01   
250,000        6,206.60    3.010   8.50   180   126  1992-06-01  2007-05-01  1996-11-01   
232,500      197,756.71   55.420   8.50   180   135  1993-03-01  2008-02-01  1996-10-01   
265,000      222,473.04   56.140   7.88   180   133  1993-01-01  2007-12-01  1996-10-01   
257,000      220,536.48   67.130   7.38   180   139  1993-07-01  2008-06-01  1996-10-01   
275,000      185,826.52   27.730   8.25   180   127  1992-07-01  2007-06-01  1996-10-01   
300,000      147,227.60   31.970   9.13   180    60  1986-12-01  2001-11-01  1996-10-01   
315,000      268,234.50   62.230   7.50   180   137  1993-05-01  2008-04-01  1996-10-01   
242,900      202,668.16   50.520   7.75   180   132  1992-12-01  2007-11-01  1996-10-01   
240,000      199,420.23   67.100   8.50   180   129  1992-09-01  2007-08-01  1996-10-01   
488,000      384,736.29   63.790   8.13   180   126  1992-06-01  2007-05-01  1996-10-01   
122,400      108,223.79   74.780   6.38   180   148  1994-04-01  2009-03-01  1996-10-01   
254,400      205,230.34   64.780   8.50   180   123  1992-03-01  2007-02-01  1996-10-01   
235,000      192,803.54   55.620   8.63   180   126  1992-06-01  2007-05-01  1996-10-01   
225,000      192,512.02   64.760   7.13   180   139  1993-07-01  2008-06-01  1996-10-01




                                                                                      Zip    Prop        Own
Loan #      Name                  Address                    City              State  Code   Type        Occ        Purpose
<S>         <C>                   <C>                        <C>               <C>    <C>    <C>         <C>        <C>
0073842947  WILLIAM L STRIBLING   3011 VININGS FOREST WAY    ATLANTA           GA     30339  Single Fam  Primary H  Refinanc
0073843616  LUIS GANAJA           17770 RIDGEWAY ROAD        GRANADA HIL       CA-S   91344  Single Fam  Primary H  Refinanc
0073844576  LIN-CHING WANG        20196 EDINBURGH DRIVE      SARATOGA          CA-N   95020  Single Fam  Primary H  Refinanc
0073846846  ANITA C ESSLINGER     820 S ADAMS ST             ARLINGTON         VA     22204  PUD         Primary H  Refinanc
0073846969  RICHARD M HOFFMAN     17013 BARN RIDGE DRIVE     SILVER SPRI       MD     20906  Single Fam  Primary H  Refinanc
0073847405  DENNIS C HAYES        110 BELLACREE ROAD         DULUTH            GA     30155  Single Fam  Primary H  Refinanc
0073847968  YOOSHIEH GAHRAMANI    405 PAYNE AVE              CAMPBELL          CA-N   95008  Single Fam  Primary H  Purchase
0073847997  JOHN T CROWLEY        6823 ELWOOD ROAD           SAN JOSE          CA-N   95120  Single Fam  Primary H  Refinanc
0073848514  E GRAHAM LAMPERT      915 ANDREWS LANE           GATES MILLS       OH     44040  Single Fam  Primary H  Refinanc
0073849720  W DAVID GILMER        2109 N DUNDEE STREET       TAMPA             FL     33629  Single Fam  Primary H  Refinanc
0073850625  KEITH HENRY           173 WASHINGTON AVE         LITTLE FERR       NJ     07643  2 Family    Second Ho  Purchase
0073850748  RICHARD D FISCHER     176 STANLEY DRIVE          GLASTONBURY       CT     06033  Single Fam  Primary H  Refinanc
0073851844  ELLEN E BONACORSI     7411 BYRON PLACE           CLAYTON           MO     63105  Single Fam  Primary H  Refinanc
0073852241  DAVID S MITTLER       104 BAYVIEW AVENUE         PORT WASHIN       NY     11050  Single Fam  Primary H  Refinanc
0073852403  DANIEL H EDELMAN      320 GLENDALE ROAD          HILLSBOROUG       CA-N   94010  Single Fam  Primary H  Refinanc
0073852649  KENNETH A POPIO       1800 PUGH STREET           FAYETTEVILL       NC     28305  Single Fam  Primary H  Refinanc
0073853114  ARTHUR STRICHMAN      243 SOUTHLAND DRIVE        ORANGE            CT     06477  Single Fam  Primary H  Refinanc
0073855730  ROSE N S ATWOOD       9403 FAIRPINE LANE         GREAT FALLS       VA     22066  PUD         Primary H  Refinanc
0073855895  EDWARD M EWALD        35 DEVINE ROAD             SUFFIELD          CT     06078  Single Fam  Primary H  Refinanc
0073856658  JOHN MICHAEL BOURLON  2303 BUCKQUARTER FARMS     HILLSBOROUG       NC     27278  Single Fam  Primary H  Refinanc
0073858009  PAUL H BELLAMY        21 INDIAN HEAD ROA         GREENWICH         CT     06878  Single Fam  Primary H  Purchase
0073858232  JEFFREY J CONNORS     3021 NE 45TH STREET        FT LAUDERDA       FL     33308  Single Fam  Primary H  Purchase
0073858355  MICHAEL TURNER        26615 WOODLORE             FRANKLIN          MI     48025  Single Fam  Primary H  Refinanc
0073858546  JOSEPH E KASPUTYS     1606 AERIE LANE            MCLEAN            VA     22101  Single Fam  Second Ho  Refinanc
0073858630  GRAEME J SMITH        420 MARGARET ST            KEY WEST          FL     33040  Single Fam  Primary H  Refinanc
0073858821  JEROME MOSKOWITZ      20191 EAST COUNTRY CLUB    NORTH MIAMI       FL     33180  Condo       Primary H  Refinanc
0073860181  JAMES R PAGLIERO      5537 WYNDHAM HILL COURT    CARMICHAEL        CA-N   95608  Single Fam  Primary H  Refinanc
0073861915  STANLEY E BURWELL     19030 EAST SUMMIT RIDGE    WALNUT            CA-S   91789  Single Fam  Primary H  Refinanc
0073862464  JOHN F GRIBBIN        201 SPRING RACE COURT      ANNAPOLIS         MD     21401  PUD         Primary H  Refinanc
0073862930  JULIO L HAEDO         147 S BUENA VISTA DR       DUNEDIN           FL     34698  Single Fam  Primary H  Purchase
0073862998  KIM B WELLS           4412 NICKLAUS DR           LAWRENCE          KS     66047  Single Fam  Primary H  Refinanc
0073863476  RALEIGH ESTRADA JR    609 DEL SOL AVENUE         PLEASANTON        CA-N   94566  Single Fam  Primary H  Refinanc
0073864459  MICHAEL CASELLA       105 ARRANDALE ROAD         ROCKVILLE C       NY     11570  Single Fam  Primary H  Cash Out
0073864996  PERRY L SANDLER       11932 CANFIELD ROAD        POTOMAC           MD     20854  PUD         Primary H  Refinanc
0073865393  GIOVANNI D BERTUSSI,  369 VENUS STREET           THOUSAND OA       CA-S   91360  Single Fam  Primary H  Refinanc
0073865649  YOUNG J YOUN          403 GRIST MILL CROSSING    SEVERNA PAR       MD     21146  Single Fam  Primary H  Refinanc
0073866224  PIO G VALENZUELA      849 WILDERNESS LANE        GREENWOOD         IN     46142  Single Fam  Primary H  Refinanc
0073867809  JOSHUA C MATTHEWS     1812 RIDGEWAY AVENUE       LUTHERVILLE       MD     21093  Single Fam  Primary H  Refinanc
0073868808  DAVID H SU            6 ARGOSY COURT             GAITHERSBUR       MD     20878  PUD         Primary H  Refinanc
0073871057  MICHAEL SPILSBURY     35 BRADCLIFF COURT         SAN RAFAEL        CA-N   94901  Single Fam  Primary H  Refinanc
0073871714  SANG HO KIM           13204 CAROLINE COURT       HERNDON           VA     22071  PUD         Primary H  Refinanc
0073872548  WOO KYUNG KIM         10796 CRANBERRY DRIVE      CUPERTINO         CA-N   95014  Single Fam  Primary H  Refinanc
0073873385  DONALD W KEYSER       9500 QUAIL PTE LANE        FAIRFAX STA       VA     22039  Single Fam  Primary H  Refinanc
0073873916  DAVID S BARR          2537 CARROLLTON ROAD       ANNAPOLIS         MD     21403  Single Fam  Second Ho  Refinanc

                                                       First                 Paid
Orig                      Current         Orig Rem     Pay       Maturity    Thru
Balance          UPB      LTV      Rate  Term  Term    Date      Date        Date
<C>          <C>          <C>      <C>    <C>   <C>  <C>         <C>         <C>
350,000      269,929.98   56.290   7.63   180   137  1993-05-01  2008-04-01  1996-10-01   
294,000      189,142.32   46.470   8.38   180   123  1992-03-01  2007-02-01  1996-10-01   
270,000      222,991.98   42.470   8.75   180   127  1992-07-01  2007-06-01  1996-10-01   
248,400      206,693.99   75.590   8.63   180   129  1992-09-01  2007-08-01  1996-10-01   
230,000      185,015.77   41.560   8.13   180   133  1993-01-01  2007-12-01  1996-10-01   
921,000      801,040.84   61.090   7.38   180   142  1993-10-01  2008-09-01  1996-11-01   
233,200      143,715.51   50.320   8.50   180   125  1992-05-01  2007-04-01  1996-10-01   
328,000      274,125.75   67.490   8.00   180   134  1993-02-01  2008-01-01  1996-10-01   
265,000      228,689.19   36.160   7.88   180   139  1993-07-01  2008-06-01  1996-10-01   
339,800      256,498.57   47.220   8.50   180   130  1992-10-01  2007-09-01  1996-10-01   
 65,000       32,968.24   21.670  11.38   180    49  1986-01-01  2000-12-01  1996-10-01   
248,000      212,813.27   69.050   7.38   180   139  1993-07-01  2008-06-01  1996-11-01   
224,000      188,580.20   54.930   7.75   180   134  1993-02-01  2008-01-01  1996-10-01   
252,000      209,672.34   67.190   8.25   180   130  1992-10-01  2007-09-01  1996-10-01   
434,000      364,447.57   37.550   7.88   180   133  1993-01-01  2007-12-01  1996-11-01   
278,800      235,172.06   68.010   7.63   180   137  1993-05-01  2008-04-01  1996-10-01   
260,000      213,861.99   52.070   7.63   180   139  1993-07-01  2008-06-01  1996-10-01   
279,000      192,647.72   48.430   7.50   180   138  1993-06-01  2008-05-01  1996-10-01   
218,400      179,315.27   66.320   8.75   180   126  1992-06-01  2007-05-01  1996-10-01   
317,000      282,246.51   69.430   6.75   180   150  1994-06-01  2009-05-01  1996-10-01   
260,000      207,022.64   34.860   9.63   180   118  1991-10-01  2006-09-01  1996-10-01   
288,000      245,265.27   68.730   8.63   180   134  1993-02-01  2008-01-01  1996-10-01   
275,000      240,833.12   60.500   6.50   180   148  1994-04-01  2009-03-01  1996-10-01   
268,000      239,159.31   40.190   7.38   180   148  1994-04-01  2009-03-01  1996-10-01   
298,000      245,875.93   65.880   8.38   180   128  1992-08-01  2007-07-01  1996-11-01   
285,000      242,288.48   65.200   7.75   180   136  1993-04-01  2008-03-01  1996-10-01   
251,000      202,168.11   54.460   8.38   180   125  1992-05-01  2007-04-01  1996-10-01   
250,000      205,509.52   51.900   7.88   180   132  1992-12-01  2007-11-01  1996-10-01   
268,000      174,110.46   53.580   8.88   180   125  1992-05-01  2007-04-01  1996-11-01   
232,000      154,853.42   54.210   8.75   180   123  1992-03-01  2007-02-01  1996-10-01   
321,000      275,697.50   66.230   7.50   180   139  1993-07-01  2008-06-01  1996-10-01   
248,000      203,216.50   66.190   8.88   180   125  1992-05-01  2007-04-01  1996-10-01   
378,000      261,328.81   49.130  10.88   180   106  1990-10-01  2005-09-01  1996-10-01   
300,000      250,981.18   50.880   7.88   180   136  1993-04-01  2008-03-01  1996-10-01   
256,500      219,425.81   73.810   7.50   180   138  1993-06-01  2008-05-01  1996-10-01   
213,000      147,682.37   50.140   8.00   180   129  1992-09-01  2007-08-01  1996-10-01   
220,500      188,522.50   76.990   8.63   180   135  1993-03-01  2008-02-01  1996-10-01   
464,500      354,725.57   42.740   8.38   180   124  1992-04-01  2007-03-01  1996-10-01   
320,000      274,453.32   69.230   7.50   180   139  1993-07-01  2008-06-01  1996-10-01   
300,000      246,636.57   34.620   8.00   180   133  1993-01-01  2007-12-01  1996-10-01   
230,000      187,776.28   71.550   8.63   180   125  1992-05-01  2007-04-01  1996-10-01   
330,000      275,665.49   63.280   7.63   180   137  1993-05-01  2008-04-01  1996-10-01   
280,000      217,458.49   69.840   8.50   180   125  1992-05-01  2007-04-01  1996-10-01   
372,000      318,701.25   58.210   7.63   180   138  1993-06-01  2008-05-01  1996-10-01




                                                                                      Zip    Prop        Own
Loan #      Name                  Address                    City              State  Code   Type        Occ        Purpose
<S>         <C>                   <C>                        <C>               <C>    <C>    <C>         <C>        <C>
0073874371  GARY E SUMEK          1227 RIPPEY STREET         EL CAJON          CA-S   92020  Single Fam  Primary H  Refinanc
0073874517  BRIAN J GELINAS       5250 PASEO PANORAMA        YORBA LINDA       CA-S   92687  Single Fam  Primary H  Refinanc
0073875600  JOHN S GARDENIER      1000 SALT MEADOW LANE      MCLEAN            VA     22101  Single Fam  Primary H  Refinanc
0073876599  JOSEPH T NIZOLEK      27953 OAKLANDS DRIVE       EASTON            MD     21601  Single Fam  Primary H  Refinanc
0073876968  GHOLAMHOSSEI SADAGHI  701 N HELENA STREET        ANAHEIM           CA-S   92805  Single Fam  Primary H  Refinanc
0073877271  NOEL T RIVERS-BULKEL  545 VALLEY HILL DR         DUNWOODY          GA     30338  Single Fam  Primary H  Refinanc
0073877624  WILLIAM ALAN WATSON   3000 GOLDEN MEADOW DRIV    DANVILLE          CA-N   94526  Single Fam  Primary H  Refinanc
0073877734  KENNETH P PHILLIPS    1804 WAKEMAN COURT         WHEATON           IL     60187  Single Fam  Primary H  Cash Out
0073879444  HARBINDER S BRAR      6936 OROZCO DRIVE          RIVERSIDE         CA-S   92506  Single Fam  Primary H  Refinanc
0073880886  JAMES C PERT          27 TIMBER LANE             TOPSFIELD         MA     01983  Single Fam  Primary H  Refinanc
0073880983  STEVEN STEINBERG      329 BONAIR STREET          LA JOLLA          CA-S   92037  Condo       Primary H  Refinanc
0073882046  DAVID N K WANG        15230 SOBEY ROAD           SARATOGA          CA-N   95070  Single Fam  Primary H  Refinanc
0073883456  THOMAS HOLMES         321 HILLSIDE AVENUE        SANTA FE          NM     87501  Single Fam  Primary H  Refinanc
0073883935  GEORGE R HANLON       450 ARGONNE DRIVE          ATLANTA           GA     30305  Single Fam  Primary H  Refinanc
0073884439  SCOTT B CUTLER        269 MORELAND STREET        WORCESTER         MA     01609  Single Fam  Primary H  Refinanc
0073884756  RICHARD DOROSH        5111 MOONSTONE AVENUE      RANCHO CUCA       CA-S   91730  Single Fam  Primary H  Purchase
0073885580  J ODIN MALDONADO      526 OVERHILL DRIVE         EDGEWATER         MD     21037  Single Fam  Second Ho  Purchase
0073886181  CHARLES R GRAHAM, JR  13333 RIDGEWOOD DR         ELLICOTT CI       MD     21042  Single Fam  Primary H  Refinanc
0073886495  STEPHEN M MINTZ       1200 AZALEA CIRCLE         CONYERS           GA     30208  Single Fam  Primary H  Refinanc
0073888422  TAWAB HESSAM          2258 TANGELWOOD CIRCLE     ATLANTA           GA     30345  Single Fam  Primary H  Refinanc
0073888558  MIRO KNEZEVIC         10942 LAKE COURT ROAD      SANTA ANA         CA-S   92705  Single Fam  Primary H  Purchase
0073889117  WILLIAM S HITCH       37 ISLAND DRIVE            SAVANNAH          GA     31406  Single Fam  Primary H  Refinanc
0073890326  HAROLD P KOLLER       420 HICKORY ROAD           HUNTINGDON        PA     19006  Single Fam  Primary H  Refinanc
0073890821  MARY JANE TROKEL      17621 DEVONSHIRE STREET    NORTHRIDGE        CA-S   91325  Single Fam  Primary H  Refinanc
0073892405  SHANIN MOSHIRI        749 ROANOKE COURT          PALATINE          IL     60067  Single Fam  Primary H  Refinanc
0073893051  JAMES F BANCROFT      8145 LINDEN LEAF CIRCLE    WORTHINGTON       OH     43235  Single Fam  Primary H  Refinanc
0073893815  EARL W FEURTADO       7310 FERNDALE CUT-OFF R    LITTLE ROCK       AR     72211  Single Fam  Primary H  Refinanc
0073895156  STEPHEN J MCDONALD    17421 SW 56TH STREET       FT.LAUDERDA       FL     33331  Single Fam  Primary H  Purchase
0073895729  JEFFREY I BINDER      8950 SOUTH WEST 117TH S    MIAMI             FL     33176  Single Fam  Primary H  Refinanc
0073895965  BRUCE E HODGES        20905 W 106TH              OLATHE            KS     66061  Single Fam  Primary H  Purchase
0073897329  JOHN R STRATON JR     23527 INDIAN WELLS         MISSION VIE       CA-S   92692  Condo       Primary H  Refinanc
0073897604  RONALD O SCHAFTEL     5707 GREENLEAF ROAD        BALTIMORE C       MD     21210  Single Fam  Primary H  Purchase
0073897756  ROBERT D VAUGHN, JR   5433 CHILTERN HILLS TRA    CHARLOTTE         NC     28215  Single Fam  Primary H  Refinanc
0073897769  THOMAS M CAROLAN, JR  11913 MEYLSTON DRIVE       TIMONIUM          MD     21093  Single Fam  Primary H  Refinanc
0073898137  JACK C HAMMETT, JR    9135 ERMANTRUDE COURT      VIENNA            VA     22182  Single Fam  Primary H  Refinanc
0073898917  TERENCE A OSBORN      21725 HILANDALE CT         KILDEER           IL     60047  Single Fam  Primary H  Refinanc
0073899181  BRAD K HANDA          5065 WOODBRAE COURT        SARATOGA          CA-N   95070  Single Fam  Primary H  Refinanc
0073899343  JOSEPH F GUIDA        54 ANDERSON ROAD           POMFRET           CT     06259  Single Fam  Primary H  Purchase
0073899408  SAMI M SHOUKAIR       424 ELMHURST PLACE         FULLERTON         CA-S   92635  Single Fam  Primary H  Refinanc
0073899495  WILLIAM E HANNAH      6143 LAWRENCE STREET       CYPRESS           CA-S   90630  Single Fam  Primary H  Refinanc
0073899534  SAMI K SULEIMAN       6520 E HALBERT RD          BETHESDA          MD     20817  Single Fam  Primary H  Refinanc
0073900067  FRED G STEINGRABER    40 GULL POINT ROAD         HILTON HEAD       SC     29928  PUD         Second Ho  Refinanc
0073900449  BEVERLY REDDEN        12333 PINE PLACE           PALOS HEIGH       IL     60463  Single Fam  Primary H  Refinanc
0073901587  ANDRE AMEER           9 HIALEAH DRIVE            COLTS NECK        NJ     07722  Single Fam  Primary H  Refinanc

                                                       First                 Paid
Orig                      Current         Orig Rem     Pay       Maturity    Thru
Balance          UPB      LTV      Rate  Term  Term    Date      Date        Date
<C>          <C>          <C>      <C>    <C>   <C>  <C>         <C>         <C>
267,250      207,743.80   58.410   8.75   180   122  1992-02-01  2007-01-01  1996-10-01   
235,000      189,838.59   41.270   8.00   180   133  1993-01-01  2007-12-01  1996-10-01   
320,000      248,862.08   62.140   7.63   180   139  1993-07-01  2008-06-01  1996-10-01   
241,000      176,640.28   59.400   8.38   180   125  1992-05-01  2007-04-01  1996-11-01   
315,000      218,759.55   52.820   9.75   180    94  1989-10-01  2004-09-01  1996-10-01   
278,000      232,729.81   67.120   8.00   180   132  1992-12-01  2007-11-01  1996-10-01   
390,000      293,026.10   45.970   8.25   180   135  1993-03-01  2008-02-01  1996-10-01   
305,200      266,774.26   66.660   6.63   180   145  1994-01-01  2008-12-01  1996-11-01   
500,000      475,089.47   67.940   8.13   180   137  1993-05-01  2008-04-01  1996-12-01   
261,000      204,220.94   66.630   8.50   180   126  1992-06-01  2007-05-01  1996-10-01   
240,000      201,560.24   67.810   8.25   180   132  1992-12-01  2007-11-01  1996-10-01   
500,000      408,462.10   37.490   9.00   180   124  1992-04-01  2007-03-01  1996-10-01   
320,000      232,664.13   21.620   6.88   180   150  1994-06-01  2009-05-01  1996-10-01   
423,000      373,878.46   57.130   7.25   180   146  1994-02-01  2009-01-01  1996-10-01   
260,000      210,815.47   59.640   8.50   180   124  1992-04-01  2007-03-01  1996-10-01   
224,000      151,275.96   50.510  10.75   180    87  1989-03-01  2004-02-01  1996-10-01   
264,000      204,710.65   62.770   8.00   180   124  1992-04-01  2007-03-01  1996-10-01   
500,000      399,861.60   59.760   8.13   180   132  1992-12-01  2007-11-01  1996-10-01   
300,000      243,916.89   63.210   8.00   180   135  1993-03-01  2008-02-01  1996-10-01   
265,000      201,167.64   58.150   7.63   180   136  1993-04-01  2008-03-01  1996-10-01   
590,000      481,686.32   61.270   8.63   180   125  1992-05-01  2007-04-01  1996-11-01   
270,000      227,776.75   36.040   7.50   180   135  1993-03-01  2008-02-01  1996-10-01   
300,000      247,232.89   47.100   8.13   180   135  1993-03-01  2008-02-01  1996-11-01   
238,500      190,711.53   53.060   7.50   180   139  1993-07-01  2008-06-01  1996-12-01   
287,000      236,285.58   63.730   8.38   180   134  1993-02-01  2008-01-01  1996-10-01   
215,000      180,487.33   52.810   7.63   180   138  1993-06-01  2008-05-01  1996-10-01   
251,100      162,252.30   49.960   7.75   180   132  1992-12-01  2007-11-01  1996-10-01   
260,000      212,449.99   66.000   9.13   180   124  1992-04-01  2007-03-01  1996-10-01   
250,000      203,891.07   45.760   8.38   180   126  1992-06-01  2007-05-01  1996-10-01   
253,800      189,464.79   67.750  10.25   180   107  1990-11-01  2005-10-01  1996-10-01   
210,000      179,523.93   64.690   7.75   180   138  1993-06-01  2008-05-01  1996-10-01   
216,000      172,441.21   72.230   7.88   180   130  1992-10-01  2007-09-01  1996-10-01   
223,500      187,574.92   49.180   7.88   180   133  1993-01-01  2007-12-01  1996-10-01   
267,000      229,449.52   57.160   7.50   180   139  1993-07-01  2008-06-01  1996-10-01   
296,000      250,343.29   68.290   7.63   180   140  1993-08-01  2008-07-01  1996-10-01   
265,000      220,652.48   51.820   8.50   180   134  1993-02-01  2008-01-01  1996-10-01   
279,800      228,927.00   61.660   7.38   180   137  1993-05-01  2008-04-01  1996-10-01   
250,000      210,659.39   64.130   8.50   180   132  1992-12-01  2007-11-01  1996-11-01   
265,600      165,823.51   46.870  10.25   180    80  1988-08-01  2003-07-01  1996-10-01   
243,750      170,325.94   52.770   7.63   180   133  1993-01-01  2007-12-01  1996-10-01   
220,000      177,825.51   55.700   8.25   180   127  1992-07-01  2007-06-01  1996-10-01   
464,000      401,102.50   41.970   7.63   180   140  1993-08-01  2008-07-01  1996-11-01   
220,000      164,687.20   60.790   8.63   180   136  1993-04-01  2008-03-01  1996-10-01   
222,350      187,343.10   70.590   7.88   180   135  1993-03-01  2008-02-01  1996-10-01




                                                                                      Zip    Prop        Own
Loan #      Name                  Address                    City              State  Code   Type        Occ        Purpose
<S>         <C>                   <C>                        <C>               <C>    <C>    <C>         <C>        <C>
0073901846  ERNEST G NORA,III     9434 RIDGEWAY AVENUE       EVANSTON          IL     60203  Single Fam  Primary H  Refinanc
0073903255  JERRY M ROSENQUIST    3N 460 SHAGBARK            WEST CHICAG       IL     60185  Single Fam  Primary H  Refinanc
0073903530  ROBERT W DENNY        975 VALLEY ROAD            FRANKLIN LA       NJ     07417  Single Fam  Primary H  Refinanc
0073905732  JOSEPH E DELUCIA      616 WINDSOR CT             CHESHIRE          CT     06410  Single Fam  Primary H  Refinanc
0073906401  DARRELL L YOUNG       7911 WOODRIDGE DR S        PARKLAND          FL     33067  PUD         Primary H  Refinanc
0073906498  SHYH-JIH YIH          881 RICHARDSON CT          PALO ALTO         CA-N   94303  Single Fam  Primary H  Refinanc
0073907552  HARVEY L DUBIN        6975 SILENT DELL LANE      COLUMBIA          MD     21044  Single Fam  Primary H  Refinanc
0073907769  WILLIAM G GIBSON      7 LOCH LANE                SOUTH BARRI       IL     60010  Single Fam  Primary H  Refinanc
0073908878  BRUCE R BACON         43 ARUNDEL                 CLAYTON           MO     63105  Single Fam  Primary H  Refinanc
0073909521  HARRIS S YETT         109 MATTAKESETT WAY        EDGARTOWN         MA     02539  Single Fam  Primary H  Refinanc
0073910073  J V FIGUEREDO         1700 CUTLER RIDGE RO       SMYRNA            GA     30080  Single Fam  Primary H  Refinanc
0073910549  BARRY H NOSS          343 DONALD DRIVE           MORAGA            CA-N   94556  Single Fam  Primary H  Refinanc
0073910662  PAUL E FIELD          4110 CREMSON DRIVE         PHOENIX           MD     21131  Single Fam  Primary H  Refinanc
0073910879  LAWRENCE A HODGKISS   15648 UNION CHAPEL ROAD    WOODBINE          MD     21797  Single Fam  Primary H  Refinanc
0073911409  TERRI D HOMER         1210 SHARON PARK DRIVE     MENLO PARK        CA-N   94025  PUD         Primary H  Refinanc
0073914493  RICHARD M CROWLEY     27827 LE GATES COVE ROA    EASTON            MD     21601  Single Fam  Primary H  Refinanc
0073914781  E EDWIN RAMM          901 ORLEANS                TAMPA             FL     33606  Single Fam  Primary H  Refinanc
0073914820  GORDON WONG           101 SAN ALESO AVENUE       SAN FRANCID       CA-N   94127  Single Fam  Primary H  Refinanc
0073914846  MICHAEL SHIRLEY       11515 W BALLENTINE         OVERLAND PA       KS     66210  2 Family    Second Ho  Refinanc
0073914930  THOMAS L SPRAGUE      290 ALITOS DRIVE           WATSONVILLE       CA-N   95076  Single Fam  Primary H  Refinanc
0073916006  STEWART A SCHUSTER    1858 ROCKSPRING PLACE      WALNUT CREE       CA-N   94596  PUD         Primary H  Refinanc
0073916064  MICHAEL A SINACORE    1606 LOIS COURT            GENEVA            IL     60134  Single Fam  Primary H  Refinanc
0073916365  STANLEY W BALIS       10816 WILLOW RUN COURT     POTOMAC           MD     20854  Single Fam  Primary H  Refinanc
0073916585  AUN YAM               24075 MALIBU ROAD          HAYWARD           CA-N   94545  Single Fam  Primary H  Refinanc
0073917005  CHARLES H GREMP       6955 W 30TH ST             BERWYN            IL     60402  Single Fam  Primary H  Purchase
0073917241  GEORGE GOFF           710 EAST NEWCASTLE LANE    PROSPECT HE       IL     60070  Single Fam  Primary H  Purchase
0073917348  JEROME FINIS          630 ABERDEEN RD            INVERNESS         IL     60067  Single Fam  Primary H  Refinanc
0073918910  LOUISE M PEZZULO      5625 ARCHMERE AVE          CLEVELAND         OH     44144  Single Fam  Primary H  Purchase
0073920995  ARNOLD E NEEDLEMAN    18300 LONG LAKE DRIVE      BOCA RATON        FL     33496  PUD         Primary H  Refinanc
0073922485  DONALD O HAAS         2103 SUNNYSIDE AVENUE      EL CAJON          CA-S   92019  Single Fam  Primary H  Refinanc
0073924344  HOWARD W HAMILTON JR  10 ELIZABETH COURT         OAK PARK          IL     60302  Single Fam  Primary H  Refinanc
0073924797  RONALD NEAL WEISS     9727 POLISHED STONE        COLUMBIA          MD     21046  Single Fam  Primary H  Refinanc
0073925042  PRISCILLA A RICHARDS  11434 STONE MILL CT        OAKTON            VA     22124  Single Fam  Primary H  Purchase
0073925262  KEVIN J AISTER        149 HAWKINS CIRCLE         WHEATON           IL     60187  Single Fam  Primary H  Refinanc
0073926229  WILLIAM D WILLIAMS,   872 LILAC DRIVE            BOCA RATON        FL     33487  Single Fam  Primary H  Refinanc
0073927448  F KEELS DICKSON       3116 CLARENDON ROAD        CHARLOTTE         NC     28211  Single Fam  Primary H  Refinanc
0073928366  STEPHEN R PITTS       5775 HEARDS FOREST DRIV    ATLANTA           GA     30328  Single Fam  Primary H  Purchase
0073928845  GUALBERTO A LICUDINE  2126 WARWICK LANE          GLENVIEW          IL     60025  Single Fam  Primary H  Purchase
0073928971  CRAIG T FLURY         629 WOOD LOT TRAIL ROAD    ANNAPOLIS         MD     21401  Single Fam  Primary H  Refinanc
0073929006  RICHARD W MARQUART    5249 KALMIA DRIVE          DAYTON            MD     20136  Single Fam  Primary H  Refinanc
0073929268  CONN B HICKEY         4 HILLCREST AVENUE         SAN ANSELMO       CA-N   94960  Single Fam  Primary H  Refinanc
0073929543  HAROLD NGUYEN         8243 E WOODWIND AVE        ORANGE            CA-S   92669  Single Fam  Primary H  Refinanc
0073929886  WILLIAM C LANHAM      3803 DUVAL DRIVE           JACKSONVILL       FL     32250  Single Fam  Second Ho  Refinanc
0073930697  JAMES RAMSAY          935 CASTLE FALLS DRIVE     ATLANTA           GA     30329  Single Fam  Primary H  Refinanc

                                                       First                 Paid
Orig                      Current         Orig Rem     Pay       Maturity    Thru
Balance          UPB      LTV      Rate  Term  Term    Date      Date        Date
<C>          <C>          <C>      <C>    <C>   <C>  <C>         <C>         <C>
275,000      230,550.95   58.180   7.75   180   133  1993-01-01  2007-12-01  1996-10-01   
270,000      227,432.03   58.860   7.75   180   134  1993-02-01  2008-01-01  1996-10-01   
295,000      239,109.51   32.210   7.50   180   139  1993-07-01  2008-06-01  1996-10-01   
238,000      192,581.10   49.280   7.63   180   133  1993-01-01  2007-12-01  1996-10-01   
292,850      240,403.32   55.800   9.00   180   125  1992-05-01  2007-04-01  1996-10-01   
326,600      223,966.38   52.220  10.25   180   100  1990-04-01  2005-03-01  1996-10-01   
265,000      208,909.62   70.470   7.88   180   133  1993-01-01  2007-12-01  1996-10-01   
287,500      247,452.15   37.100   7.63   180   140  1993-08-01  2008-07-01  1996-11-01   
288,000      235,118.42   74.190   8.75   180   125  1992-05-01  2007-04-01  1996-10-01   
300,000      257,060.31   48.040   7.25   180   139  1993-07-01  2008-06-01  1996-10-01   
239,000      151,425.85   48.730   8.63   180   125  1992-05-01  2007-04-01  1996-10-01   
357,500      295,266.59   53.950   7.25   180   132  1992-12-01  2007-11-01  1996-11-01   
268,000      220,555.45   66.470   8.50   180   127  1992-07-01  2007-06-01  1996-11-01   
239,500      193,097.25   58.810   8.50   180   124  1992-04-01  2007-03-01  1996-12-01   
393,250      314,138.79   63.790   8.38   180   125  1992-05-01  2007-04-01  1996-11-01   
440,000      250,914.01   37.500   8.50   180   136  1993-04-01  2008-03-01  1996-10-01   
448,000      374,749.59   59.100   8.38   180   134  1993-02-01  2008-01-01  1996-10-01   
416,000      347,608.71   67.490   7.50   180   133  1993-01-01  2007-12-01  1996-10-01   
110,000       58,163.06   34.500   9.25   180    67  1987-07-01  2002-06-01  1996-10-01   
325,000      263,888.52   44.790   8.63   180   124  1992-04-01  2007-03-01  1996-10-01   
400,000      236,733.41   48.270   8.13   180   134  1993-02-01  2008-01-01  1996-10-01   
252,000      210,193.29   60.630   7.75   180   132  1992-12-01  2007-11-01  1996-10-01   
405,000      349,038.64   57.730   7.75   180   139  1993-07-01  2008-06-01  1996-10-01   
280,000      204,135.11   59.060  10.13   180   100  1990-04-01  2005-03-01  1996-10-01   
 30,000       11,946.90   17.690  14.00   180    35  1984-11-01  1999-10-01  1996-10-01   
300,000      256,748.31   61.700   6.75   180   140  1993-08-01  2008-07-01  1996-10-01   
270,000      226,835.11   54.570   6.38   180   145  1994-01-01  2008-12-01  1996-10-01   
 35,000       24,889.83   50.450  10.50   180    95  1989-11-01  2004-10-01  1996-10-01   
456,000      359,723.37   63.780   8.88   180   125  1992-05-01  2007-04-01  1996-10-01   
308,500      251,864.52   43.480   8.63   180   125  1992-05-01  2007-04-01  1996-10-01   
245,000      206,070.89   55.210   8.00   180   133  1993-01-01  2007-12-01  1996-11-01   
252,000      205,436.96   65.540   8.63   180   125  1992-05-01  2007-04-01  1996-11-01   
210,000      120,657.42   40.450   9.88   180    62  1987-02-01  2002-01-01  1996-10-01   
221,000      174,492.91   58.850   8.25   180   132  1992-12-01  2007-11-01  1996-10-01   
300,000      241,898.29   35.310   8.75   180   125  1992-05-01  2007-04-01  1996-10-01   
219,750      170,065.81   58.720   8.88   180   126  1992-06-01  2007-05-01  1996-10-01   
304,000      244,155.69   64.900   8.88   180   126  1992-06-01  2007-05-01  1996-10-01   
260,000      208,023.25   50.670   8.38   180   130  1992-10-01  2007-09-01  1996-10-01   
256,000      217,859.90   53.390   6.88   180   139  1993-07-01  2008-06-01  1996-11-01   
299,000      256,267.43   66.830   6.88   180   140  1993-08-01  2008-07-01  1996-10-01   
267,000      223,843.88   61.570   7.75   180   133  1993-01-01  2007-12-01  1996-10-01   
284,000      228,384.45   64.990   8.63   180   122  1992-02-01  2007-01-01  1996-10-01   
465,000      370,792.60   53.560   7.88   180   132  1992-12-01  2007-11-01  1996-10-01   
315,000      269,470.40   67.980   7.50   180   138  1993-06-01  2008-05-01  1996-10-01



                                                                                      Zip    Prop        Own
Loan #      Name                  Address                    City              State  Code   Type        Occ        Purpose
<S>         <C>                   <C>                        <C>               <C>    <C>    <C>         <C>        <C>
0073931133  DENNIS AANDERUD       12438 ANNAGREEN COURT      MANASSAS          VA     20112  Single Fam  Primary H  Refinanc
0073931188  WALTER W EUBANKS      141 12TH STREET, S E       WASHINGTON        DC     20003  Townhouse   Primary H  Refinanc
0073931939  MARTIN EDELSTEIN      11 BEVERLY ROAD            GREAT NECK        NY     11021  Single Fam  Primary H  Refinanc
0073932297  LONG BAO DANG         579 GLASGOW COURT          MILPITAS          CA-N   95035  Single Fam  Primary H  Refinanc
0073932323  BRIAN S LEWIS         9023 OAK RUN DRIVE         SHELBY TOWN       MI     48317  Single Fam  Primary H  Purchase
0073932721  E B STRICKLAND        104 RIDGETREE LANE         MARIETTA          GA     30068  PUD         Primary H  Refinanc
                                                                                                                            
  Totals:                                                                                                                   


                                                       First                 Paid
   Orig                      Current         Orig Rem     Pay       Maturity    Thru
   Balance          UPB      LTV      Rate  Term  Term    Date      Date        Date
<C>          <C>             <C>      <C>    <C>   <C>  <C>         <C>         <C>
   220,000      182,854.89   62.560   8.88   180   128  1992-08-01  2007-07-01  1996-10-01   
   246,000      208,186.59   63.100   7.75   180   135  1993-03-01  2008-02-01  1996-10-01   
   260,750      221,304.37   39.180   8.00   180   135  1993-03-01  2008-02-01  1996-10-01   
   330,400      282,225.11   68.960   7.38   180   138  1993-06-01  2008-05-01  1996-10-01   
   245,600      183,942.83   60.430   9.88   180   112  1991-04-01  2006-03-01  1996-11-01   
   267,500      215,675.86   64.110   8.25   180   130  1992-10-01  2007-09-01  1996-10-01   

52,565,300   41,818,400.59   56.691   8.14   180   130                                       

</TABLE>




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