STRUCTURED ASSET SECURITIES CORPORATION
8-K, 1996-05-10
ASSET-BACKED SECURITIES
Previous: STRUCTURED ASSET SECURITIES CORPORATION, 8-K, 1996-05-10
Next: NYCOR INC /DE/, DEFM14A, 1996-05-10




<PAGE>
                                                                            
- --------------------------------------------------------------------------

                      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)
                                 May 10, 1996


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


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

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

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


<PAGE>
     Item 5.  Other Events
              ------------

     A.   The Registrant registered issuances of Structured  Asset Securities
Corporation  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  $144,505,000  in aggregate
principal  amount of Class A1, Class A2,  Class B1, Class B2, Class B3, Class
R1 and Class  R2 Certificates of its Structured  Asset Securities Corporation
Mortgage Pass-Through  Certificates, Series  GreenPoint 1996-A  on April  26,
1996.    This Current  Report  on  Form 8-K  is  being  filed to  satisfy  an
undertaking,  contained in the definitive  Prospectus dated December 18, 1995
and the Prospectus  Supplement dated April  23, 1996  to file a  copy of  the
Trust Agreement (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 April 1, 1996,
                               -----------
between   Structured   Asset  Securities   Corporation,  as   depositor  (the
"Depositor"), and The Chase Manhattan Bank, N.A., as trustee (the "Trustee").
The Certificates consist of the following classes: Class A1, Class  A2, Class
B1,  Class B2, Class B3, Class B4, Class  B5, Class B6, Class R1 and Class R2
Certificates.    The  Certificates  evidence  all  the  beneficial  ownership
interest  in  a  trust  fund  that  contains  a  pool  of  fixed  rate, fully
amortizing,   conventional,  first  lien,  residential  mortgage  loans  (the
"Mortgage   Loans")  with  an  aggregate  outstanding  principal  balance  of
approximately $145,597,312 as of April 1, 1996 (the "Cut-off Date"), together
with certain other assets.   Capitalized terms used herein and  not otherwise
defined shall have the meanings assigned to them in the Trust Agreement.

                                      2


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

(a)  Not applicable.

(b)  Not applicable.

(c)  Exhibits:

         1.1  Terms Agreement, dated April 16, 1996, between Structured
              Asset Securities Corporation and Lehman Brothers Inc.

         4.1  Trust  Agreement,  dated  as of  April  1,  1996, between
              Structured  Asset Securities  Corporation, as  Depositor,
              and The Chase Manhattan Bank, N.A., as Trustee.

         99.1 Mortgage Loan  Sale, Warranties and  Servicing Agreement,
              dated as  of  April  1, 1996,  between  Lehman  Capital, A
              Division  of  Lehman  Brothers  Holdings  Inc.,  and
              GreenPoint Mortgage Corp.

         99.2 Mortgage Loan Schedule.

                                      3

<PAGE>

                                  SIGNATURES


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

                                            STRUCTURED ASSET SECURITIES
                                              CORPORATION



                                            By: /s/ RICHARD UHLIG
                                               --------------------------------
                                               Name:   Richard Uhlig
                                               Title:  Vice President

               

Dated:  May 10, 1996


<PAGE>

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



Exhibit No.            Description                                Page No.
- -----------            -----------                                -------- 
   
1.1                    Terms Agreement

4.1                    Trust Agreement

99.1                   Mortgage Loan Sale, Warranties and 
                       Servicing Agreement

99.2                   Mortgage Loan Schedule




<PAGE>




<PAGE>




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



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



                                                        Dated: April 23, 1996



To:  Structured  Asset Securities Corporation,  as Depositor under  the Trust
     Agreement dated as of April 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 GreenPoint 1996-A.
- ------------------

TERMS OF THE SERIES GREENPOINT 1996-A CERTIFICATES:  Structured Asset
- --------------------------------------------------
Securities Corporation Mortgage  Pass-Through Certificates, Series GreenPoint
1996-A, Class A1, Class A2, Class B1, Class B2, Class B3, Class B4, Class B5,
Class B6, Class  R1 and Class R2  (the "Certificates") will evidence,  in the
aggregate, all of  the beneficial  ownership interest  in a  trust fund  (the
"Trust Fund").   The primary  assets of the Trust  Fund consist of  a pool of
fixed rate, fully  amortizing, conventional, first lien  residential mortgage
loans  (the "Mortgage  Loans").   The  Certificates consist  of ten  classes:
Class A1, Class A2, Class  B1, Class B2, Class B3, Class B4,  Class B5, Class
B6, Class R1 and Class  R2.  Only the Class A1, Class A2, Class B1, Class B2,
Class  B3, Class  R1 and  Class R2  Certificates (collectively,  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 Class A1, Class A2, Class R1  and Class R2 Certificates be rated "AAA" by
each of  Standard &  Poor's Rating  Services, a  division of The  McGraw-Hill
Companies, Inc. ("S&P") and  Duff & Phelps Credit Rating Co.;  that the Class
B1 Certificates be rated "AA" by S&P; that the Class B2 Certificates 
                                      
<PAGE>
be  rated "A" by  S&P; and that the  Class B3 Certificates  be rated "BBB" by
S&P.

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:  April 1, 1996
- ------------

CLOSING DATE:  10:00 A.M., New York time, on or about April 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.


                                   LEHMAN BROTHERS INC.


                                   By: /s/ Frank Aguilera        
                                        -------------------------
                                        Name:  Frank Aguilera
                                        Title: Vice President

Accepted:

STRUCTURED ASSET SECURITIES
  CORPORATION


By:  /s/ Richard Uhlig                       
     -------------------------
     Name:  Richard Uhlig
     Title: Vice President

                                      2

<PAGE>

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

<TABLE>
<CAPTION>                            Initial Certificate
                  Certificate            Principal                  Purchase
Class            Interest Rate           Amount (1)            Price Percentage
- -----            -------------       ------------------
<S>                 <C>                  <C>                        <C>
Class A1            (2)              $120,147,800                101.579505%
Class A2            (3)              $ 21,080,000                101.236331%
Class B1            (4)              $  1,821,000                101.658173%
Class B2            (4)              $    728,000                 99.560094%
Class B3            (4)              $    728,000                 96.529581%
Class R1            (2)              $        100                  0.000000%
Class R2            (2)              $        100                  0.000000%
Total/                               $144,505,000
Wtd Avg

</TABLE>
___________________________
(1)  Approximate.
(2)  The interest rate  on the Class A1,  Class R1 and Class  R2 Certificates
     will generally be  equal to  the weighted  average of  the Net  Mortgage
     Rates  (as defined in the Prospectus  Supplement) of the Pool 1 Mortgage
     Loans as  of the first day of the related  Interest Accrual Period.  The
     Certificate Interest  Rate for  the  Class A1,  Class  R1 and  Class  R2
     Certificates for  the first  Interest Accrual Period  is expected  to be
     approximately 8.499%.
(3)  The interest rate on the  Class A2 Certificates will generally be  equal
     to the weighted average of the Net Mortgage Rates of the Pool 2 Mortgage
     Loans as of the first day  of the related Interest Accrual Period.   The
     Certificate Interest  Rate for  the Class 2  Certificates for  the first
     Interest Accrual Period is expected to be approximately 8.111%.
(4)  Interest will be  distributable on the Class  B1, Class B2 and  Class B3
     Certificates as described in the Prospectus Supplement.  The Certificate
     Interest  Rate  for  each Class  of  Class  B1, Class  B2  and  Class B3
     Certificates for  the first  Interest Accrual Period  is expected  to be
     approximately 8.441%.
                                      



<PAGE>
                                                                    EXECUTION




            STRUCTURED ASSET SECURITIES CORPORATION, as Depositor,

                                     and

                  THE CHASE MANHATTAN BANK, N.A., as Trustee


                         ___________________________

                               TRUST AGREEMENT

                          Dated as of April 1, 1996
                         ___________________________



                   STRUCTURED ASSET SECURITIES CORPORATION
                      MORTGAGE PASS-THROUGH CERTIFICATES
                           SERIES GREENPOINT 1996-A



<PAGE>
                              TABLE OF CONTENTS
Section                                			                  Page
- -------                                                                   ----
                                  ARTICLE I

                                 DEFINITIONS
1.01.  Definitions  . . . . . . . . . . . . . . . . . . . . . . . . . . .   2
1.02.  Calculations Respecting Mortgage Loans . . . . . . . . . . . . . .  32
1.03.  Calculations Respecting Accrued Interest . . . . . . . . . . . . .  32

                                  ARTICLE II

                            DECLARATION OF TRUST;
                           ISSUANCE OF CERTIFICATES

2.01.  Creation and Declaration of Trust Fund; 
       Conveyance of Mortgage Loans . . . . . . . . . . . . . . . . . . .  32
2.02.  Acceptance of Trust Fund by Trustee: Review of
       Documentation for Trust Fund . . . . . . . . . . . . . . . . . . .  36
2.03.  Representations and Warranties of the Depositor  . . . . . . . . .  37
2.04.  Discovery of Breach  . . . . . . . . . . . . . . . . . . . . . . .  44
2.05.  Repurchase, Purchase or Substitution of 
       Mortgage Loans . . . . . . . . . . . . . . . . . . . . . . . . . .  45
2.06.  Grant Clause . . . . . . . . . . . . . . . . . . . . . . . . . . .  46

                                 ARTICLE III

                               THE CERTIFICATES

3.01.  The Certificates . . . . . . . . . . . . . . . . . . . . . . . . .  46
3.02.  Registration . . . . . . . . . . . . . . . . . . . . . . . . . . .  47
3.03.  Transfer and Exchange of Certificates  . . . . . . . . . . . . . .  47
3.04.  Cancellation of Certificates . . . . . . . . . . . . . . . . . . .  51
3.05.  Replacement of Certificates  . . . . . . . . . . . . . . . . . . .  51
3.06.  Persons Deemed Owners  . . . . . . . . . . . . . . . . . . . . . .  51
3.07.  Temporary Certificates . . . . . . . . . . . . . . . . . . . . . .  52
3.08.  Appointment of Paying Agent  . . . . . . . . . . . . . . . . . . .  52
3.09.  Book-Entry Certificates  . . . . . . . . . . . . . . . . . . . . .  53

                                  ARTICLE IV

                       ADMINISTRATION OF THE TRUST FUND

4.01.  Collection Account . . . . . . . . . . . . . . . . . . . . . . . .  54
4.02.  Application of Funds in the Collection Account . . . . . . . . . .  56
4.03.  Reports to Certificateholders  . . . . . . . . . . . . . . . . . .  56
4.04.  Certificate Account  . . . . . . . . . . . . . . . . . . . . . . .  59


                                      i

<PAGE>

Section                                                                  Page
- -------                                                                  ----

                                  ARTICLE V

                   DISTRIBUTIONS TO HOLDERS OF CERTIFICATES

5.01.  Distributions Generally  . . . . . . . . . . . . . . . . . . . . .  60
5.02.  Distributions from the Certificate Account . . . . . . . . . . . .  61
5.03.  Allocation of Realized Losses  . . . . . . . . . . . . . . . . . .  67
5.04.  Trustee Advances . . . . . . . . . . . . . . . . . . . . . . . . .  68

                                  ARTICLE VI

                  CONCERNING THE TRUSTEE; EVENTS OF DEFAULT

6.01.  Duties of Trustee  . . . . . . . . . . . . . . . . . . . . . . . .  69
6.02.  Certain Matters Affecting the Trustee  . . . . . . . . . . . . . .  70
6.03.  Trustee Not Liable for Certificates  . . . . . . . . . . . . . . .  72
6.04.  Trustee May Own Certificates . . . . . . . . . . . . . . . . . . .  72
6.05.  Eligibility Requirements for Trustee . . . . . . . . . . . . . . .  72
6.06.  Resignation and Removal of Trustee . . . . . . . . . . . . . . . .  72
6.07.  Successor Trustee  . . . . . . . . . . . . . . . . . . . . . . . .  73
6.08.  Merger or Consolidation of Trustee . . . . . . . . . . . . . . . .  74
6.09.  Appointment of Co-Trustee, Separate Trustee 
       or Custodian . . . . . . . . . . . . . . . . . . . . . . . . . . .  74
6.10.  Authenticating Agents  . . . . . . . . . . . . . . . . . . . . . .  76
6.11.  Indemnification of Trustee . . . . . . . . . . . . . . . . . . . .  77
6.12.  Fees and Expenses of Trustee . . . . . . . . . . . . . . . . . . .  78
6.13.  Collection of Monies . . . . . . . . . . . . . . . . . . . . . . .  78
6.14.  Trustee To Act; Appointment of Successor . . . . . . . . . . . . .  79
6.15.  Additional Remedies of Trustee Upon Event 
       of Default . . . . . . . . . . . . . . . . . . . . . . . . . . . .  81
6.16.  Waiver of Defaults . . . . . . . . . . . . . . . . . . . . . . . .  81
6.17.  Notification to Holders  . . . . . . . . . . . . . . . . . . . . .  81
6.18.  Directions by Certificateholders and Duties 
       of Trustee During Event of Default . . . . . . . . . . . . . . . .  82
6.19.  Action Upon Certain Failures of the Servicer 
       and Upon Event of Default  . . . . . . . . . . . . . . . . . . . .  82

                                 ARTICLE VII

                           PURCHASE AND TERMINATION
                              OF THE TRUST FUND

7.01.  Termination of Trust Fund Upon Repurchase 
       or Liquidation of All Mortgage Loans . . . . . . . . . . . . . . .  83
7.02.  Procedure Upon Termination of Trust Fund . . . . . . . . . . . . .  83
7.03.  Additional Trust Fund Termination Requirements . . . . . . . . . .  84

                                      ii

<PAGE>

Section                                                                  Page
- -------                                                                  ----

                                 ARTICLE VIII

                         RIGHTS OF CERTIFICATEHOLDERS

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

                                  ARTICLE IX

                ADMINISTRATION AND SERVICING OF MORTGAGE LOANS

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

                                  ARTICLE X

                             REMIC ADMINISTRATION

10.01.  REMIC Administration  . . . . . . . . . . . . . . . . . . . . . .  90
10.02.  Prohibited Transactions and Activities  . . . . . . . . . . . . .  94
10.03.  Indemnification with Respect to Certain 
        Taxes and Loss of REMIC Status  . . . . . . . . . . . . . . . . .  94

                                  ARTICLE XI

                           MISCELLANEOUS PROVISIONS

11.01.  Binding Nature of Agreement; Assignment . . . . . . . . . . . . .  95
11.02.  Entire Agreement  . . . . . . . . . . . . . . . . . . . . . . . .  95
11.03.  Amendment . . . . . . . . . . . . . . . . . . . . . . . . . . . .  95
11.04.  Voting Rights . . . . . . . . . . . . . . . . . . . . . . . . . .  97
11.05.  Rule 144A Information . . . . . . . . . . . . . . . . . . . . . .  97
11.06.  Governing Law . . . . . . . . . . . . . . . . . . . . . . . . . .  97
11.07.  Notices . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  97
11.08.  Severability of Provisions  . . . . . . . . . . . . . . . . . . .  98
11.09.  Indulgences; No Waivers . . . . . . . . . . . . . . . . . . . . .  98
11.10.  Headings Not To Affect Interpretation . . . . . . . . . . . . . .  98
11.11.  Benefits of Agreement . . . . . . . . . . . . . . . . . . . . . .  98
11.12.  Special Notices to the Rating Agencies. . . . . . . . . . . . . .  98
11.13.  Counterparts  . . . . . . . . . . . . . . . . . . . . . . . . . .  99

                                      iii

<PAGE>

                                 ATTACHMENTS

Exhibit A      Forms of Certificates
Exhibit B-1    Form of Trustee Initial Certification
Exhibit B-2    Form of Trustee Interim Certification
Exhibit B-3    Form of Trustee Final Certification
Exhibit B-4    Form of Endorsement
Exhibit C      Trust Receipt
Exhibit D-l    Residual Certificate Transfer Affidavit (Transferee)
Exhibit D-2    Residual Certificate Transfer Affidavit (Transferor)
Exhibit E      Servicing Agreement
Exhibit F      (Reserved)
Exhibit G      Form of Rule 144A Transfer Certificate
Exhibit H      Form of Purchaser's Letter for Institutional Accredited
               Investors
Exhibit I      Form of ERISA Transfer Affidavit
Schedule A     Mortgage Loan Schedule

                                      iv

<PAGE>

     This TRUST AGREEMENT, dated as of April 1, 1996 (the "Agreement"), is
by and between STRUCTURED ASSET SECURITIES CORPORATION, a Delaware
corporation, as depositor (the "Depositor"), and THE CHASE MANHATTAN BANK,
N.A., 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 the Class designation, Certificate
Interest Rate, initial Class Certificate Principal Amount and Final
Scheduled Distribution Date for each Class of Certificates comprising the
interests in the Trust Fund created hereunder.

<PAGE>

<TABLE>
<CAPTION>       Certificate   Initial Certificate    Final Scheduled
        Class    Interest      Principal Amount        Distribution
    Designation    Rate             (1)                    Date
- --------------- -----------   -------------------   ----------------
<S>                <C>               <C>                 <C>
Class A1           (1)          $120,147,800.00      April 25, 2027
Class A2           (1)            21,080,000.00      April 25, 2027
Class B1           (1)             1,821,000.00      April 25, 2027
Class B2           (1)               728,000.00      April 25, 2027
Class B3           (1)               728,000.00      April 25, 2027
Class B4           (1)               437,000.00      April 25, 2027
Class B5           (1)               291,000.00      April 25, 2027
Class B6           (1)               364,312.54      April 25, 2027
Class R1           (1)                   100.00      April 25, 2027
Class R2           (1)                   100.00      April 25, 2027

</TABLE>
______________________
(1)  Determined as provided herein.

     As of the Cut-off Date, the Mortgage Loans had an aggregate Scheduled
Principal Balance of $145,597,312.45.

     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 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.

     Accrued Certificate Interest:  As to any Class of Certificates and
     ----------------------------
any Distribution Date, one-twelfth of the product of the Certificate
Interest Rate and the outstanding Class Certificate Principal Amount (or
Aggregate Notional Amount) of such Class of Certificates immediately
preceding such Distribution Date.  As to any Class of Subordinate
Certificates after the Class Certificate Principal Amount thereof has been
reduced to zero, the Strip Amount.

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


                                      2

<PAGE>

     Advance:  A P&I Advance or a Servicing Advance.
     -------

     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 Principal Balance:  The aggregate of the 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.

     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
during the related Collection Period (or during the related Prepayment
Period, in the case of Principal Prepayments) and deposited by the Servicer
by the Remittance 
                                      3

<PAGE>

     Date for such Distribution Date on the related Mortgage Loans
(including proceeds of any Insurance Policy and any other credit support
relating to the Mortgage Loans), plus all Advances required to be made by the
Servicer for such Distribution 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; 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 the Depositor, the Seller, or any other Person and
     the purchase price for any Converted Mortgage Loan purchased from the 
     Trust Fund);

as increased, with respect to an Undercollateralized Mortgage Pool, and as
decreased, with respect to an Overcollateralized Mortgage Pool, by any
Diverted Interest Amount, Senior Principal Adjustment Amount and
Subordinate Principal Adjustment Amount, 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.

                                      4
<PAGE>

     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 Losses:  (i) with respect to the Mortgage Loans, Realized
     -----------------
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 to the extent that the amount
thereof will not ultimately be recovered from the Mortgagor.

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

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

     Business Day:  Any day other than (i) a Saturday or a Sunday, or (ii)
     ------------
a day on which banking institutions in New York, New York or, if other
than New York, the city in which the Corporate Trust Office of the Trustee
is located, or the State of North 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.


                                      5


<PAGE>

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

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

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

     Certificate Interest Rate:  With respect to the Class A1, Class R1
     -------------------------
and Class R2 Certificates, the Pool 1 Rate, subject to reduction as
described in the next succeeding paragraph.  With respect to the Class A2
Certificates, the Pool 2 Rate, subject to reduction as described in the
next succeeding paragraph.  With respect to each Class of Class B
Certificates, the per annum rate equal to the sum, multiplied by 12 and
divided by the Class Certificate Principal Amount of such Class
immediately prior to the related Distribution Date, of (i) interest
accrued during the applicable Interest Accrual Period at a rate per annum
equal to the lesser of the Pool 1 Rate and the Pool 2 Rate on the
Certificate Principal Amount of such Class immediately prior to the
related Distribution Date and (ii) the Strip Amount for such Class.

     On any Cross Collateralization Date, the Certificate Interest Rate
for each Class of Senior Certificates in the Undercollateralized Group
will equal the sum of (i) the product of the Undercollateralization
Percentage and the lesser of the Pool 1 Rate and the Pool 2 Rate, and (ii)
the product of (1 minus the Undercollateralization Percentage) and the
Pool Rate for the Undercollateralized Mortgage Pool.

     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, less the amount of all
principal distributions previously made with respect to such Certificate,
and 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

                                      6
<PAGE>

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.

     Class A Certificate:  Any Class A1 or Class A2 Certificate.
     -------------------

     Class B Certificate:  Any Class B1, Class B2, Class 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 Percentage:  For each Class of Certificates, for each
     ----------------
Distribution Date, the percentage obtained by dividing the Class
Certificate Principal Amount of such Class immediately prior to such
Distribution Date by the Class Certificate 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:  April 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:  A separate account established and maintained by
     ------------------
the Trustee pursuant to Section 4.01.

     Collection Period:  With respect to any Distribution Date, the period
     -----------------
beginning on the 16th day of the calendar month preceding the month of
such Distribution Date (or, in the case of the first Distribution Date,

                                      7

<PAGE>

beginning on the Cut-off Date) and ending on the 15th day of the month
in which such Distribution Date occurs.

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


<TABLE>
<CAPTION>
     Designation              Component Principal Amount
     -----------              --------------------------
     <S>                           <C>
     Class B1(1)                   $1,549,002.22
     Class B1(2)                      271,997.78
     Class B2(1)                      619,260.63
     Class B2(2)                      108,739.37
     Class B3(1)                      619,260.63
     Class B3(2)                      108,739.37
     Class B4(1)                      371,726.51
     Class B4(2)                       65,273.49
     Class B5(1)                      247,534.13
     Class B5(2)                       43,465.87
     Class B6(1)                      309,896.17
     Class B6(2)                       54,416.37

<TABLE/>

     Component Principal Amount:  As of any Distribution Date and with
     --------------------------
respect to any Component, the initial Component Principal Amount thereof
as set forth in the definition of Component, less the sum of all principal
distributions previously made with respect to such Component, all Realized
Losses allocated to such Component, and any Subordinate Certificate
Writedown Amount allocated to such Component.

     Conventional Loan:  A Mortgage Loan that is not insured by the FHA or
     -----------------
guaranteed by the VA.

     Converted Mortgage Loan:  None.
     -----------------------

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

     Cooperative Loan:  None.
     ----------------

     Cooperative Loan Documents:  As to any Cooperative Loan with respect
     --------------------------
to which the related cooperative apartment is located in the City of New
York, the related pledge and security agreement, stock certificate,
proprietary lease, recognition agreement (if applicable), stock power and
assignment of lease; as to any Cooperative Loan with respect to which the
related cooperative apartment is located in the City of San Francisco, the
related lessor's consent, lessor's estoppel certificate, leasehold deed of
trust, security agreement, assignment of leases and rents and fixture
filing, assignment of leasehold estate, title insurance, recognition


                                      8

<PAGE>

agreement, financing statement and pledge and security agreement; as 
to any Cooperative Loan as to which the related cooperative apartment
is located in the City of Boston, the related mortgage, pledge and 
security agreement, stock certificate, proprietary lease, recognition
agreement (if applicable), stock power and assignment of lease.

     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 4
Chase MetroTech Center, 3rd Floor, Brooklyn, New York  11245, Attention: 
Global Trust Services.

     Corresponding Class:  With respect to any Class of Lower Tier
     -------------------
Interests, the Class of Certificates appearing opposite such Class of
Lower Tier Interests in the table below.  With respect to any Class
Certificates, the Class or Classes of Lower Tier Interest appearing
opposite such Class of Certificates in the table below.


</TABLE>
<TABLE>
<CAPTION>
         Lower           Initial Lower       Corresponding
     Tier Interest       Tier Balance            Class    
     -------------       -------------       -------------
         <S>                <C>                  <C>
          A1            $120,147,800.00           A1
          A2              21,080,000.00           A2
          B1(1)            1,549,002.22           B1
          B1(2)              271,997.78           B1
          B2(1)              619,260.63           B2
          B2(2)              108,739.37           B2
          B3(1)              619,260.63           B3
          B3(2)              108,739.37           B3
          B4(1)              371,726.51           B4
          B4(2)               65,273.49           B4
          B5(1)              247,534.13           B5
          B5(2)               43,465.87           B5
          B6(1)              309,896.17           B6
          B6(2)               54,416.37           B6
          R2                     100.00           R2
<TABLE/>

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

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


                                      9
<PAGE>

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

     Cut-off Date:  April 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.

     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 the Mortgage
Loan, which valuation results from a proceeding under bankruptcy law or
any similar proceeding.

     Definitive Certificates:  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.

     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

                                      10
<PAGE>

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 May 1996.

     Diversion Fraction:  With respect to an Undercollateralized Group and
     ------------------
any Distribution Date, the percentage equivalent of the fraction, the
numerator of which is the Undercollateralization Amount for such date and
the denominator of which is the aggregate of the Scheduled Principal
Balances of the Mortgage Loans in the Overcollateralized Mortgage Pool as
of the first day of the month of such Distribution Date.

     Diverted Interest Amount:  As to any Distribution Date and
     ------------------------
Overcollateralized Group, one month's interest accrued during the related
Interest Accrual Period on the Undercollateralization Amount at the lesser
of the Pool 1 Rate and Pool 2 Rate for such Distribution Date, subject to
reduction pursuant to Section 5.02.

     Due Date:  With respect to a Mortgage Loan, the date on which a
     --------
Scheduled Payment is due under the related Mortgage Note.  The Due Date
for all of the Mortgage Loans is the first day of each month.

     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 assigned by each Rating Agency
one of its two highest short-term ratings, 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

                                      11

<PAGE>

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 assigned by each Rating Agency
     one of its two highest short-term ratings;

        (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 its highest short-term rating;

         (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
     

                                      12
<PAGE>

     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) assigned by each Rating Agency its highest short-term rating;

         (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.
     ----------------------------


                                      13
<PAGE>

     Event of Default:  An event described in the 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:  With respect to each Class of
     ---------------------------------
Certificates, the date so designated in the Preliminary Statement hereto.

     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.

     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, $1,455,973, which amount
     ----------------
shall be reduced (i) by the amount of Fraud Losses allocated to the
Certificates; (ii) on the first, 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 (iii) on the fifth anniversary of
the Cut-off Date, to zero.


                                      14
<PAGE>

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

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

     Group 1 Certificate:  Any Class A1, Class R1 or Class R2 Certificate,
     -------------------
and any Class B1(1), Class B2(1), Class B3(1), Class B4(1), Class B5(1) or
Class B6(1) Component.

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

     Group 1 Notional Calculation Amount:  As to any applicable Interest
     -----------------------------------
Accrual Period and any Class of Subordinate Certificates, the Lower Tier
Balance of the Corresponding Class of Group 1 Lower Tier Interests.

     Group 1 Senior Certificate:  Any Class A1, Class R1 or Class R2
     --------------------------
Certificate.

     Group 2 Certificate:  Any Class A2 Certificate and any Class B1(2),
     -------------------
Class B2(2), Class B3(2), Class B4(2), Class B5(2) or Class B6(2)
Component.

     Group 2 Lower Tier Interest:  Any of Lower Tier Interests A2, B1(2),
     ---------------------------
B2(2), B3(2), B4(2), B5(2) or B6(2). 

     Group 2 Notional Calculation Amount:  As to any applicable Interest
     -----------------------------------
Accrual Period and any Class of Subordinate Certificates, the Lower Tier
Balance of the Corresponding Class of Group 2 Lower Tier Interests.

     Group 2 Senior Certificate:  Any Class A2 Certificate.
     --------------------------

     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

                                      15
<PAGE>

whether any Certificates are registered to an Affiliate of the 
Depositor or the Servicer.

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

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

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

     Interest Shortfall:  With respect to any Class of Certificates and
     ------------------
any Distribution Date, any Accrued Certificate Interest (net of allocable
Net Prepayment Interest Shortfalls) 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:  April 25, 2029.
     -----------------------------

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

                                      16
<PAGE>

     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 Servicing Agreement.
     --------------------

     Loan-to-Value Ratio:  With respect to any Mortgage Loan, the ratio of
     -------------------
the Principal Balance of such Mortgage Loan as of the Cut-off Date to the
Original Value thereof.

     Lower Tier Balance:  As to each of Lower Tier Interests A1, A2 and
     ------------------
R2, the Lower Tier Balance specified in Section 10.01(a).  As to each of
Lower Tier Interests B1(1), B2(1), B3(1), B4(1), B5(1) and B6(1), the
initial Component Principal Amount of the Group 1 Component of the
Corresponding Class of Subordinate Certificates, as reduced by (i)
distributions from Pool 1 in reduction of the Component Principal Amount
of such Group 1 Component, (ii) Realized Losses on Pool 1 Mortgage Loans
allocated to such Group 1 Component, and (iii) any portion of the Group 1
Senior Principal Distribution Amount and Group 1 Subordinate Principal
Distribution Amount distributed to any Certificates or Components of
Certificate Group 2 pursuant to Section 5.02(a)(iv) and the last sentence
of Section 5.02(c).  As to each of Lower Tier Interests B1, B2 and R1, the
Lower Tier Balance specified in Section 10.01(a).  As to each of Lower
Tier Interests B1(2), B2(2), B3(2), B4(2), B5(2) and B6(2), the initial
Component Principal Amount of the Group 2 Component of the Corresponding
Class of Subordinate Certificates, as reduced by (i) distributions from
Pool 2 in reduction of the Component Principal Amount of such Group 2
Component, (ii) Realized Losses on Pool 2 Mortgage Loans allocated to such
Group 2 Component, and (iii) any portion of the Group 2 Senior Principal
Distribution Amount and Group 2 Subordinate Principal Distribution Amount
distributed to any Certificates or Components of Certificate Group 1
pursuant to Section 5.02(a)(iv) and the last sentence of Section 5.02(c).

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

     Lower Tier Interest Rate:  As to each Lower Tier Interest, the
     ------------------------
applicable "Lower Tier Interest Rate," if any, set forth in Section
10.01(a) hereof.


                                      17
<PAGE>

     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.

     Material Defect:  As defined in Section 2.02(c) hereof.
     ---------------

     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 Section 2.01(b)
     -------------
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 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:  Either of Pool 1 or Pool 2.
     -------------

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

     Mortgaged Property:  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) unless the context requires
otherwise, the shares in a cooperative housing corporation, securing the
indebtedness of the Mortgagor under the related Mortgage Loan.

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

     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, the excess, if any, of any Prepayment Interest Shortfalls for such date 

                                      18

<PAGE>

over any amount that is required under the Servicing Agreement to be paid
by the Servicer in respect of such shortfalls.

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

     Notional Certificate:  None.
     --------------------

     Offering Document:  Either of the prospectus supplement dated April
     -----------------
23, 1996, together with the accompanying prospectus dated December 18,
1995, relating to the Class A1, Class A2, Class B1, Class B2, Class B3,
Class R1 and Class R2 Certificates, or the private placement memorandum
dated April 23, 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:  With respect to the Class B1
     ----------------------------------
Certificates, 1.75%; with respect to the Class B2 Certificates, 1.25%;
with respect to the Class B3 Certificates, 0.75%; with respect to the
Class B4 Certificates, 0.45%; and with respect to the Class B5
Certificates, 0.25%.

     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) the
purchase price paid for a Mortgaged Property by the Mortgagor at the time
the related Mortgage Loan was originated.

     Overcollateralized Group:  On any date on which either Certificate
     ------------------------
Group is an Undercollateralized Group, the Certificate Group that is not
an Undercollateralized Group.


                                      19
<PAGE>

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

     P&I Advance:  An advance of Scheduled Payments on a Mortgage Loan
     -----------
required to be made by the Servicer pursuant to the Servicing Agreement.

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

     Percentage Interest:  With respect to any Certificate, the percentage
     -------------------
interest in the undivided beneficial ownership interest in the Trust Fund
evidenced by Certificates of the same Class as such Certificate.  With
respect to any 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.

     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 longer than 15 years and not longer than 30 years, as identified
on the Mortgage Loan Schedule.

     Pool 1 Rate:  The per annum rate equal to the weighted average of the
     -----------
Net Mortgage Rates of the Pool 1 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 2:  The aggregate of the Mortgage Loans having original terms to
     ------
maturity not longer than 15 years, as identified on the Mortgage Loan
Schedule.

     Pool 2 Rate:  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.


                                      20
<PAGE>

     Pool Rate:  Either of the Pool 1 Rate and the Pool 2 Rate.
     ---------

     Prepaid Senior Certificates:  As defined in Section 5.02(a)(iv).
     ---------------------------

     Prepayment Interest Shortfall:  With respect to any full or partial
     -----------------------------
Principal Prepayment of a Mortgage Loan that occurs during a Prepayment
Period, the difference between (i) the amount of interest that would have
accrued on such Mortgage Loan if a full month's interest had been paid on
such Mortgage Loan and (ii) the amount of interest actually received with
respect to such Mortgage Loan for such Due Period.

     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 Balance:  With respect to any Mortgage Loan or related REO
     -----------------
Property, for any Due Date and the Due Period ending thereon, the
principal balance of such Mortgage Loan (or, in the case of REO Property,
the amount that would be the Principal Balance of the Mortgage Loan if the
Mortgage Loan remained outstanding) outstanding as of the Cut-off Date,
after giving effect to principal payments due on or before the Cut-off
Date, whether or not received, minus the sum of (a) the principal portion
of the Scheduled Payment due during such Due Period and each prior Due
Period that was received or any advance made in lieu thereof, (b) all
Principal Prepayments, and all Insurance Proceeds, Liquidation Proceeds
and net income from an REO Property to the extent identified and applied
by the Servicer as recoveries of principal in accordance with the
provisions hereof during the related Prepayment Period, that have been
distributed pursuant to Section 5.02 or that will be distributed on the
next Distribution Date, and (c) any Realized Loss on such Mortgage Loan,
to the extent treated as a principal loss, that is realized during such
Prepayment Period.

     Principal Distribution Amount:  With respect to any Distribution
     -----------------------------
Date, the sum of the Senior Principal Distribution Amount and the
Subordinate Principal Distribution Amount.

     Principal Only Certificate:  None.
     --------------------------

     Principal Prepayment:  Any Mortgagor payment of principal or other
     --------------------
recovery of principal on a Mortgage Loan that is recognized as having been

                                      21
<PAGE>

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 
usual practices of the Servicer.

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

     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 next Due Date of such
Mortgage Loan.  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 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 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 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


                                      22
<PAGE>

             (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 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, provided,
                                                               --------
however, that, to the extent that the Principal Balance of such Mortgage
- -------
Loan is less than the 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; and (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.  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 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 

                                      23

<PAGE>

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 DCR and S&P.
     -------------

     Realized Loss:  (a) with respect to each Liquidated Mortgage Loan, an
     -------------
amount equal to (i) the 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 Due Date
in 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 Principal Balance of such Mortgage Loan immediately
prior to such Deficient Valuation and the 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.

     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.

     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
following if such 18th day is not a Business Day).

                                      24
<PAGE>

     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.

     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 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 Servicing
Agreement between Lehman Capital, as seller and assignor, and the
Depositor, as purchaser and assignee.

     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 (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 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, less an amount equal to
principal payments due after the Cut-off Date and on or before the Due
Date in the month in which such Distribution Date occurs, 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

                                      25

<PAGE>

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).

     Senior Certificate:  Any Class A1, Class A2, Class R1 or Class R2
     ------------------
Certificate.

     Senior Percentage:  For 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 immediately prior to such date and the denominator of which
is the sum of the Certificate Principal Amounts of such Class or Classes
of Senior Certificates and the Component Principal Amounts of the related
Components, in each case, prior to such date.

     Senior Prepayment Percentage:  For 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 Distribution Date thereafter, the related Senior Percentage for such
Distribution Date; provided, however, that if on any of the foregoing
Distribution Dates the Senior Percentage for either 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 either 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 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
 
                                      26

<PAGE>

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
     ----------------------------------
Undercollateralized Group, the Diversion Fraction of the Senior Principal
Distribution Amount for the 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 the Undercollateralized Group.

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

          (i)  the related Senior Percentage for such date multiplied by
     the principal portion of all Scheduled Payments on the Mortgage Loans 
     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) the sum of the following amounts:  (1) Principal
     Prepayments on the Mortgage Loans in the related Mortgage Pool collected
     during the related Prepayment Period, (2) all other unscheduled 
     collections, 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, 

                                      27


<PAGE>
     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 net Liquidation Proceeds allocable to principal and (b) the 
     related Senior Prepayment Percentage for such date multiplied by the 
     Scheduled Principal Balance 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 the Undercollateralized Group will be increased,
and the Senior Principal Distribution Amount for the Overcollateralized
Group will be decreased, by the Senior Principal Adjustment Amount for
such date.

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

     Servicing Advance:  An amount required or permitted to be advanced by
     -----------------
the Servicer under the Servicing Agreement other than a P&I Advance.

     Servicing Agreement:  The Mortgage Loan Sale, Warranties and
     -------------------
Servicing Agreement between the Servicer and Lehman Capital, dated as of
April 1, 1996, attached hereto as Exhibit E.

     Servicing Fee:  As defined in the 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 
                                      28
<PAGE>

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, $728,000, 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.

     Strip Amount:  As to any Distribution Date and each Class of
     ------------
Subordinate Certificates, an amount equal to the sum of (x) interest
accrued during the applicable Interest Accrual Period at a rate per annum
equal to the excess, if any, of the Pool 1 Rate over the Pool 2 on the
applicable Group 1 Notional Calculation Amount immediately prior to such
Distribution Date, and (y) interest accrued during the applicable Interest
Accrual Period at a rate per annum equal to the excess, if any, of the
Pool 2 Rate over the Pool 1 Rate on the applicable Group 2 Notional
Calculation Amount immediately prior to such Distribution Date.

     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 Component Percentage:  For each Distribution Date and any
     --------------------------------
Component, the percentage obtained by dividing the Component Principal
Amount of such Component immediately prior to such Distribution Date by
the aggregate Component Principal Amount of all Components in the related
Certificate Group immediately prior to such date.


                                      29
<PAGE>

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

     Subordinate Percentage Allocation:  For any Distribution Date and
     ---------------------------------
Component, a fraction, the numerator of which is the related Component
Principal Amount as of such date and the denominator of which is the
aggregate of the Component Principal Amounts of all Components in the
related Certificate Group as of such date.

     Subordinate Prepayment Percentage:  For each 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 Undercollateralized Group, the Diversion Fraction of the Subordinate
Principal Distribution Amount for the Overcollateralized Group, except
that for purposes of calculating such amount, all references to
Subordinate Component Percentage and Subordinate Prepayment Percentage in
the definition of Subordinate Principal Distribution Amount shall be to
the Subordinate Component Percentage and Subordinate Prepayment
Percentage, respectively, of the Undercollateralized Group.

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

          (i)  the related Subordinate Percentage for such date multiplied
     by the principal portion of all Scheduled Payments on the Mortgage Loans 
     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) the sum of the following amounts:  (1)
     Principal Prepayments on the Mortgage Loans in the related Mortgage Pool
     collected during the related Prepayment Period, (2) all other unscheduled
     collections, 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 

                                      30
<PAGE>
     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 (less amounts 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 the Undercollateralized Group will be
increased, and the Subordinate Principal Distribution Amount for the
Overcollateralized Group will be decreased, by the Senior Principal
Adjustment Amount 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 Servicing Agreement, such amounts as shall
from time to time be held in the Collection Account and the Certificate
Account, the Insurance Policies, any REO Property and the other items
referred to in, and conveyed to the Trustee under, Section 2.01(a).

     Trustee:  The Chase Manhattan Bank, N.A., or any successor in
     -------
interest, or if any successor trustee or any co-trustee shall be appointed
as herein provided, then Trustee shall also mean such successor trustee
and such co-trustee, as the case may be.

     Trustee Fee:  None.
     -----------

     Undercollateralization Amount:  As to any Distribution Date, the
     -----------------------------
excess, if any, of the Class Certificate Principal Amounts and Component
Principal Amounts of the Classes and Components of the related Certificate
Group over 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.

                                      31
<PAGE>

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

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

     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
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 the Undercollateralized Group immediately prior
to such Distribution Date.

     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.  Voting Interests shall be allocated
among such Classes (and among the Certificates within each such Class) in
proportion to their Class Certificate Principal Amounts (or Certificate
Principal Amounts).

     Section 1.02.  Calculations Respecting 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 

                                      32
<PAGE>

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 Collection Account and all amounts and investments from time to time
credited to and the proceeds of the Collection Account to the extent
provided for in this Agreement, the Certificate Account to the extent
provided for in this Agreement, all amounts and instruments from time to
time credited to, the proceeds of, the Certificate Account and any REO
Property, the exercise of the Trustee on behalf of itself or the Depositor
of its 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 Section 2.02, 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.

     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 Servicing Agreement (which do not include the rights of the
Purchaser under Section 11.12 thereof), and delegates its obligations
under Section 2.02 thereof, which rights and interests have been assigned
and which obligations have been delegated to the Depositor by Lehman
Capital pursuant to the Sale and Assignment Agreement, to the Trustee. 
The Trustee hereby accepts such assignment and delegation, and shall be
entitled to exercise all rights of the Depositor under the 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 following documents or instruments
with respect to each Mortgage Loan (each a "Mortgage File") so transferred
and assigned:


                                      33
<PAGE>
          (i)  the original Mortgage Note endorsed without recourse in
     proper form to the order of the Trustee (in each case, with all 
     necessary intervening endorsements as applicable);

         (ii)  the original of any guarantee executed in connection with
     the Mortgage Note, assigned to the Trustee;

        (iii)  with respect to any Mortgage Loan other than a Cooperative
     Loan, the original recorded Mortgage with evidence of recording 
     indicated thereon.  If, in connection with any Mortgage Loan, the 
     Depositor cannot deliver the Mortgage with evidence of recording 
     thereon on or prior to the Closing Date because of a delay caused
     by the public recording office where such Mortgage has been 
     delivered for recordation or because such Mortgage has been lost, 
     the Depositor 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 Servicer 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, 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 Depositor that an original 
     recorded Mortgage is not required to enforce the Trustee's interest in 
     the Mortgage Loan;

         (iv)  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 Servicer 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;

          (v)  with respect to any Mortgage Loan other than a Cooperative
     Loan, the original Assignment of Mortgage for each Mortgage Loan, in
     form and substance acceptable for recording;


                                      34
<PAGE>

         (vi)  If applicable, such original intervening assignments of the
     Mortgage, notice of transfer or equivalent instrument (each, an
     "Intervening Assignment"), as may be necessary to show a complete chain
     of title to the Mortgage from the originator to the Trustee, or, in the 
     case of an Intervening Assignment that has been lost, a written Opinion 
     of Counsel acceptable to the Trustee that such original Intervening 
     Assignment is not required to enforce the Trustee's interest in the 
     Mortgage Loans;

        (vii)  the original Primary Mortgage Insurance Policy or
     certificate, if private mortgage guaranty insurance is required pursuant 
     to the Agreement;

       (viii)  with respect to any Mortgage Loan other than a Cooperative
     Loan, the original mortgagee title insurance policy or attorney's opinion
     of title and abstract of title;

         (ix)  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 Servicer 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;

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

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

     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

                                      35
<PAGE>

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)  In instances where a Title Insurance Policy is required to be
delivered to the Trustee under clause (b)(v) above and is not so
delivered, the Depositor will provide (or cause the Servicer to provide) a
copy of such Title Insurance Policy to the Trustee as promptly as
practicable after the execution and delivery hereof, but in any case
within 180 days of the Closing Date.

     (e)  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 documents, herewith delivers 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 applicable Collection Account pursuant to Section
4.01 have been so deposited.  All original documents that are not
delivered to the Trustee shall be held by the Servicer in trust for the
benefit of the Trustee and the Certificateholders.

     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 under this Section 2.02.  The Trustee will
execute and deliver on the Closing Date the Initial Certification in the
form annexed hereto as Exhibit B-1.

     (b)  Within 45 days after the Closing Date, the Trustee will, for the
benefit of Holders of the Certificates, review each Mortgage File to
ascertain that all required documents set forth in Section 2.01 have been
received and appear on their face to contain the requisite signatures by
or on behalf of the respective parties thereto, and shall deliver to the
Depositor an Interim Certification in the form annexed hereto as Exhibit
B-2 to the effect that, as to each Mortgage Loan listed in the Mortgage
Loan Schedule (other than any Mortgage Loan prepaid in full or any
Mortgage Loan specifically identified in such certification as not covered
by such certification), (i) all of the applicable documents specified in
Section 2.01(b) are in its possession and (ii) such documents have been
reviewed by it and appear to relate to such Mortgage Loan.  The Trustee
shall make sure that the documents are executed and endorsed, but shall be

                                      36
<PAGE>

under no duty or obligation to inspect, review or examine any such
documents, instruments, certificates or other papers to determine that the
same are valid, binding, legally effective, properly endorsed, genuine,
enforceable or appropriate for the represented purpose or that they have
actually been recorded or are in recordable form or that they are other
than what they purport to be on their face.  The Trustee shall have no
responsibility for verifying the genuineness or the legal effectiveness of
or authority for any signatures of or on behalf of any party or endorser.

     (c)  If in the course of the Trustee's review described in paragraph
(b) above the Trustee discovers any document or documents constituting a
part of a Mortgage File that 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 (each, a "Material Defect"), the Trustee shall
promptly identify the Mortgage Loan to which such Material Defect relates
in the Interim Certificate delivered to the Depositor.  Within 90 days of
its receipt of such notice from the Trustee, the Depositor shall be
required to cure such Material Defect (and, in such event, the Depositor
shall provide the Trustee with an Officer's Certificate confirming that
such cure has been effected) or, if it does not cure such Material Defect,
repurchase the related Mortgage Loan from the Trust Fund at the Purchase
Price.  Within the two year period following the Closing Date, the
Depositor may, in lieu of repurchasing a Mortgage Loan pursuant to this
Section 2.02, substitute for such Mortgage Loan a Qualifying Substitute
Mortgage Loan subject to the provisions of Section 2.05.  The failure of
the Trustee to give the notice contemplated herein within 45 days after
the Closing Date shall not affect or relieve the Depositor of its
obligation to repurchase any Mortgage Loan pursuant to this Section 2.02
or any other Section of this Agreement requiring the repurchase of
Mortgage Loans from the Trust Fund.

     (d)  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.

     (e)  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.


                                      37
<PAGE>

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

          (a)  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;

          (b)  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;

          (c)  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;

          (d)  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;

          (e)  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 

                                      38
<PAGE>

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;

          (f)  upon delivery of the Mortgage Loans to the Trustee
hereunder, as to each, that:

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

              (ii)  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;

             (iii)  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;

              (iv)  No Mortgage Note is subject to any right of
     rescission, set-off, counterclaim or defense, including 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 it to any right of rescission, set-off, counterclaim
     or defense, including the defense of usury, and no such right of
     rescission, set-off, counterclaim or defense has been asserted 
     with respect thereto;


                                      39
<PAGE>

               (v)  All improvements securing each Mortgage Loan are
     insured against loss by fire and such hazards as are customary in the 
     area where the related Mortgaged Property is located, in an amount that 
     is at least equal to the lesser of (A) the maximum insurable value of the
     improvements securing such Mortgage Loan and (B) the outstanding 
     principal balance of such Mortgage Loan.  If the Mortgaged Property is a
     condominium unit or cooperative apartment, it is included under the 
     coverage afforded by a blanket policy or policies for the project.  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 guidelines of FNMA and FHLMC is in effect with a 
     generally acceptable insurance carrier, in an amount representing 
     coverage equal to the lesser of (A) the minimum amount required, under 
     the terms of coverage, to compensate for any damage or loss on a 
     replacement cost basis (or the unpaid balance of the Mortgage Loan if 
     replacement cost coverage is not available for the type of building 
     insured) and (B) the maximum amount of insurance that was available
     under the Flood Disaster Protection Act of 1973, as amended;

              (vi)  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 Depositor shall deliver to the Trustee, 
     upon demand, evidence of compliance with all such requirements;

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

            (viii)  Each Mortgage evidences a valid, subsisting and
     enforceable first lien on the related 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 


                                      40
<PAGE>
     
     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) such other matters to which like properties are commonly subject 
     which do not, individually or in the aggregate, materially interfere 
     with the benefits of the security intended to be provided by the 
     Mortgage.  Any security agreement, chattel mortgage or equivalent 
     document related to, and delivered to the Trustee in connection 
     with, a Mortgage Loan establishes a valid, subsisting and enforceable
     first lien on the property described therein and the Depositor has
     full right to sell and assign the same to the Trustee;

              (ix)  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); and, to the best of the 
     Depositor's knowledge, all parties to each Mortgage Note and the
     related Mortgage had legal capacity to execute such Mortgage 
     Note and such Mortgage and each Mortgage Note and Mortgage
     has been duly and properly executed by such parties;

               (x)  The proceeds of each Mortgage Loan have been fully
     disbursed, there is no requirement for future advances thereunder,
     and any and all requirements as to completion of any on-site or 
     off-site improvement and as to disbursements of any required 
     escrow funds therefor, other than escrows for on-site improvements
     not yet complete due to seasonal weather conditions, have been
     complied with; to the best of the Depositor's knowledge, all 
     costs, fees and expenses incurred by the originator of the 
     Mortgage Loans in making, closing or recording the Mortgage 
     Loans have been paid;

              (xi)  Immediately prior to the transfer and assignment of
     the Mortgage Loans to the Trustee, the Depositor was the sole owner of 

                                      41
<PAGE>

     record and holder of each Mortgage Loan, and the Depositor had 
     good and marketable title thereto, and has full right to transfer 
     and sell each Mortgage Loan to the Trustee free and clear of any 
     incumbrance, equity, participation interest, lien, pledge, charge, 
     claim or security interest, and has full right and authority, 
     subject to no interest or participation of, or agreement with, 
     any other party, to sell and assign each Mortgage Loan pursuant to 
     this Agreement;

             (xii)  No Mortgage Loan had a loan-to-value ratio at
     origination (or, if the Mortgage Loan has been the subject of a
     "significant modification" since origination, other than as a 
     result of a default or reasonably foreseeable default, as of the 
     date of modification) in excess of 125%;

            (xiii)  Each Mortgage Loan other than any Cooperative Loan is
     covered by either (i) an attorney's opinion of title and abstract of 
     title the form and substance of which is acceptable to mortgage 
     lending institutions originating mortgage loans in the locality 
     where the related Mortgaged Property is located or (ii) an ALTA 
     mortgagee Title Insurance Policy or other generally acceptable 
     form of policy of insurance, issued by, and is the valid and 
     binding obligation of, a title insurer qualified to do business 
     in the jurisdiction where the Mortgaged Property is located, 
     insuring the originator of the Mortgage Loan, and its successors
     and assigns, as to the first priority lien of the Mortgage in 
     the original principal amount of the Mortgage Loan (subject only
     to (1) the lien of current real property taxes and assessments 
     not yet due and payable, and, if the related Mortgaged Property 
     is a condominium unit, any lien or 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, and (3) such other matters to which like properties 
     are commonly subject which do not, individually or in the 
     aggregate, materially interfere with the benefits of the security
     intended to be provided by the Mortgage).  If the Mortgaged
     Property is a condominium unit located in a state in which a 
     title insurer will generally issue an endorsement, then the 


                                 42
<PAGE>

     related Title Insurance Policy contains an endorsement insuring 
     the validity of the creation of the condominium form of ownership
     with respect to the project in which such unit is located.  With 
     respect to any Title Insurance Policy, the originator is the 
     named insured and the sole insured of such mortgagee Title 
     Insurance Policy, the assignment to the Trustee of the originator'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), such mortgagee
     Title Insurance Policy is in full force and effect and will inure 
     to the benefit of the Trustee upon the consummation of the 
     transactions contemplated by this Agreement, no claims have been
     made under such mortgagee Title Insurance Policy and no prior 
     holder of the related Mortgage, including the Depositor, has 
     done, by act or omission, anything that would impair the coverage
     of such mortgagee Title Insurance Policy; 

             (xiv)  There is no default, breach, violation or event of
     acceleration existing under any Mortgage or the related 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 Depositor nor its predecessors have waived any default, breach,
     violation or event of acceleration.  To the best of the Depositor's
     knowledge, no foreclosure action is being threatened or commenced
     with respect to any Mortgage Loan;

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

             (xvi)  All improvements that were considered in determining
     the Appraised Value of the related Mortgaged Property lie wholly 
     within the boundaries and building restriction lines of the related
     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 Mortgaged
     Property.  No improvement located on or being part of the related
     Mortgaged Property is in violation of any applicable zoning law or
     regulation;

                                      43
<PAGE>

            (xvii)  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 231 of the National Housing Act;

           (xviii)  Each Mortgage Loan provides for accrual of interest
     on the basis of a 360-day year consisting of twelve 30-day months;
 
             (xix)  All inspections, licenses and certificates required
     to be made or issued with respect to all occupied portions of the
     Mortgaged Property and, with respect to the use and occupancy of
     the same, including, but not limited to, certificates of occupancy
     and fire underwriting certificates, have been made or obtained from
     the appropriate authorities;

              (xx)  Except as otherwise specified on Schedule A hereto,
     none of the Mortgage Loans contain buydown provisions;

             (xxi)  There is no proceeding pending or threatened for the
     total or partial condemnation of any Mortgaged Property and each 
     Mortgaged Property is undamaged by waste, fire, earthquake or earth 
     movement, windstorm, flood, tornado or other casualty, so as to have
     a material adverse effect on the value of the related Mortgaged
     Property as security for the related Mortgage Loan or the use for
     which the premises were intended;

            (xxii)  No Mortgage Loan requires the Mortgagee to release any
     portion of the Mortgaged Property from the lien of the Mortgage other 
     than upon payment in full of the Mortgage Loan;

           (xxiii)  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; and

            (xxiv)  Each Mortgage Loan is a "qualified mortgage" within
     the meaning of Section 860G of the Code and Treas. Reg. Section1.860G-2.
 

                                      44
<PAGE>

     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, the party discovering such 
breach shall give prompt written notice to the other party.  Within 90 days of
the discovery of 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, or by the Servicer pursuant to the
Servicing 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 Collection
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 at the
Depositor's expense and shall be reasonably acceptable to 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); 

                                      45
<PAGE>

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.


                                      46

<PAGE>
                                 ARTICLE III

                               THE CERTIFICATES

     Section 3.01.  The Certificates.  (a)  Each Class of Book-Entry
                    ----------------
Certificates will be issued in registered form in minimum denominations of
$100,000 in Certificate Principal Amount and in integral multiples of $1
in excess thereof.  Each Class of Subordinate Certificates will be issued
in definitive, fully registered form in minimum denominations of $250,000
in Certificate Principal Amount and in integral multiples of $1,000 in
excess thereof.  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

                                      47
<PAGE>

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 


                                      48
<PAGE>

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 G 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 H 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 I 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.


                                      49
<PAGE>

     (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

                                      50
<PAGE>

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 

                                      51
<PAGE>

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


                                      52
<PAGE>

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;


                                      53
<PAGE>

        (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


                                      54

<PAGE>

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.  Collection Account.  (a)  On the Closing Date, the
                    ------------------
Trustee shall open and shall thereafter maintain an account held in trust
(the "Collection Account") in the name of the Trustee, entitled "The Chase
Manhattan Bank, N.A., as Trustee, in trust for the benefit of the Holders
of Structured Asset Securities Corporation Mortgage Pass-Through
Certificates, Series GreenPoint 1996-A."  The Collection Account shall
relate solely to the Certificates issued by the Trust Fund hereunder, and
funds in such Collection Account shall not be commingled with any other
monies.

     (b)  The Collection Account shall be an Eligible Account.  If an
existing Collection Account ceases to be an Eligible Account, the Trustee
shall establish a new Collection Account that is an Eligible Account
within 20 Business Days and transfer all funds on deposit in such existing
Collection Account into such new Collection Account.

     (c)  The Trustee shall deposit or cause to be deposited into the
Collection Account, no later than the Business Day following the Closing
Date, any amounts representing Scheduled Payments on the Mortgage Loans
due after the Cut-off Date but received by the Trustee from the Servicer
on or before the Cut-off Date.  Thereafter, the Trustee shall deposit or
cause to be deposited in the Collection Account, on the Business Day
following receipt, unless such deposit is made via automated clearing
house, in which case such deposit shall occur within two Business Days of
receipt, the amounts remitted by the Servicer and required to be deposited
in Collection Account.

     (d)  Funds in the Collection Account may be invested in Eligible
Investments (selected by and at the written direction of the Trustee)
which shall mature not later than the earlier of (a) the Business Day
immediately preceding the next Distribution Date (except that if such
Eligible Investment is an obligation of the Trustee or the Paying Agent,

                                      55
<PAGE>

if other than the Trustee, and such Collection Account is maintained 
with the Trustee or the Paying Agent, if other than the Trustee, then
such Eligible Investment shall mature not later than such applicable 
Distribution Date) or (b) the day on which the funds in such 
Collection Account are required to be deposited into the Certificate 
Account, and any such Eligible Investment shall not be sold or
disposed of prior to its maturity.  All such Eligible Investments 
shall 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 for the benefit of the Trustee and shall be subject to its 
withdrawal or order from time to time, and shall not be part of
the Trust Fund.  The amount of any losses incurred in respect of 
any such investments shall be deposited in such Collection Account 
by the Trustee out of its own funds immediately as realized.  The 
foregoing requirements for deposit in the Collection Account are 
exclusive, it being understood and agreed that, without limiting 
the generality of the foregoing, payments of interest on funds in
the Custodial Accounts and payments in the nature of prepayment 
fees, late payment charges or assumption fees need not be 
deposited by the Servicer in the Collection Account to the 
extent provided in the Servicing Agreement and may, if so provided
in the Servicing Agreement, be retained by the Servicer as additional
servicing compensation.

     Section 4.02.  Application of Funds in the Collection Account.  The
                    ----------------------------------------------
Trustee may, from time to time, make, or cause to be made, withdrawals
from the Collection Account for the following purposes:

          (i)  to pay to the Depositor or other applicable Person, with
     respect to each Mortgage Loan or REO Property acquired in respect
     thereof that has been repurchased by the Depositor pursuant to
     Article II or any other provision hereof or purchased by any 
     other applicable Person, all amounts received thereon and not 
     distributed on the date on which the related repurchase was 
     effected, and to pay to the applicable Person from the Collection
     Account in which the proceeds of a particular Mortgage Loan are 
     deposited any Advances, Servicing Fee and expenses to the extent
     specified in the definition of Purchase Price;

         (ii)  to deposit monies into the Certificate Account in the
     amounts and in the manner provided for in Section 4.04;

        (iii)  to make payment to itself and others pursuant to any
     provision of this Agreement;

         (iv)  to withdraw funds deposited in error in the Collection
     Account;


                                      56
<PAGE>
          (v)  to clear and terminate any Collection Account pursuant to
     Section 7.02; and

         (vi)  to the extent provided in the Servicing Agreement, to
     reimburse a successor Servicer out of the Collection Account into
     which collections on the Mortgage Loan related to such expense 
     relates (solely in its capacity as successor Servicer), for any
     fee or advance occasioned by a termination of the Servicer, 
     and the assumption of such duties by the Trustee or a successor 
     Servicer appointed by the Trustee pursuant to Section 6.14, in 
     each case to the extent not reimbursed by the terminated
     Servicer, it being understood, in the case of any such 
     reimbursement or payment, that the right of the Servicer or
     the Trustee thereto shall be prior to the rights of the
     Certificateholders.

     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 (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 Holder of each Class of Certificates (other 
     than any Class of Principal Only Certificates) allocable to interest;

        (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 
     included in the amounts actually distributed to the Certificateholders;
 



                                      57
<PAGE>
          (v)  the aggregate Scheduled Principal Balance of the Mortgage
     Loans in each Mortgage Pool as of the close of business on the Due
     Date, 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, 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
     ending on the Due Date to which such distribution relates;

         (ix)  the number and 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 Business Day preceding the Due Date to which such distribution 
     relates;

          (x)  the deemed Principal Balance of each REO Property in each
     Mortgage Pool as of the close of business on the Business Day preceding 
     the Due Date to which such distribution relates;

         (xi)  with respect to any Mortgage Loan in either 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 Principal
     Balance of each Deleted Mortgage Loan, and of each Qualifying Substitute
     Mortgage Loan;

       (xiii)  (Reserved);


                                      58
<PAGE>
        (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
     either 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); and

      (xvii)   any other "loan-level" information for any Mortgage Loans
     in either 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.

     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.

                                      59
<PAGE>

     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 Business Day preceding each Distribution Date (or if both
the Collection Account and the Certificate Account are maintained at the
same depository institution, on such Distribution Date) all amounts
distributable to Certificateholders on such date pursuant to Article V. 
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 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 
                                      60
<PAGE>

such investments shall be paid by the Trustee for deposit in the
Certificate Account out of its own funds immediately as realized.

                                  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 an aggregate initial Certificate Principal Amount
of at least $2,500,000, 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.

     (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).

                                      61
<PAGE>

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

          (i)  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;

         (ii)   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;

        (iii)  concurrently:

               (A)  to the Group 1 Senior 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, in the following order of priority:

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

                    second, to the Class R1 Certificate, until the
              Certificate Principal Amount thereof has been reduced to zero;
              and

                    third, to the Class R2 Certificate, until the
              Certificate Principal Amount thereof has been reduced to zero


                                      62
<PAGE>
               (B)  to the Group 2 Senior Certificates, the Senior
          Principal Distribution Amount for Pool 2 for such Distribution Date,
          in reduction of the Class Certificate Principal Amount of the Group 
          2 Senior Certificates, until the Class Certificate Principal Amount 
          thereof has been reduced to zero;

         (iv)  on any Distribution Date on which the Class Certificate
     Principal Amounts of each Class of Senior Certificates in either
     Certificate Group have been reduced to zero (the "Prepaid Senior
     Certificates"), to the Senior Certificates of the other Certificate 
     Group, amounts otherwise distributable to the Prepaid Senior 
     Certificates pursuant to clauses (ii) and (iii) of the definition of 
     Senior Principal Distribution Amount for such Certificate Group, in the 
     order of priority set forth in paragraph (iii) above, until the Class 
     Certificate Principal Amounts of all Senior Certificates have been 
     reduced to zero;

          (v)  to each Class of Subordinate Certificates, in respect of
     the Components thereof, to the extent of the remaining Available
     Distribution Amount for the related Mortgage Pool, in the following
     order of priority;

               (A)  to each Component of the Class B1 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;

               (B)  to each Component of the Class B1 Certificates, any
         Interest Shortfall for such Component on such Distribution Date;
 
               (C)  to each Component of the Class B1 Certificates, in
         reduction of the Component Certificate Principal Amount thereof,
         such Component's Subordinate Component 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;

               (D)  to each Component of the Class B2 Certificates, the
         Accrued Certificate Interest thereon for such Distribution Date, as 
         reduced by such Component's pro rata share (determined on the basis 


                                      63
<PAGE>
         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, any
          Interest Shortfall for such Component on such Distribution Date;

               (F)  to each Component of the Class B2 Certificates, in
          reduction of the Component Principal Amount thereof, such 
          Component's Subordinate Component 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;

               (G)  to each Component of the Class B3 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;

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

               (I)  to each Component of the Class B3 Certificates, in
          reduction of the Component Certificate Principal Amount thereof, 
          such Component's Subordinate Component 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;

               (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;
 

                                      64
<PAGE>
               (L)  to each Component of the Class B4 Certificates, in
          reduction of the Component Certificate Principal Amount thereof, 
          such Component's Subordinate Component 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 Certificate Principal Amount thereof, such
          Component's Subordinate Component 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 Certificate Principal Amount thereof, 
          such Component's Subordinate Component 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.

                                      65
<PAGE>

     (b)  If on any Distribution Date the Class Certificate Principal
Amounts of the Subordinate Certificates have each been reduced to zero,
the Available Distribution Amount with respect to both Mortgage Pools
remaining after distribution of interest to the related Senior
Certificates on such date shall be distributed among such 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)(iii)(A) and (B).

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

                                      66
<PAGE>

Distribution Amount will be made to the Class B6 Certificates in 
respect of either Component thereof on such Distribution Date.

     Any amount not distributed to any Classes of Subordinate Certificates
on any Distribution Date pursuant to the immediately preceding paragraph
will be allocated among the remaining Components of the related
Certificate Group in proportion to their respective Component Principal
Amounts.  Notwithstanding the foregoing, on any Distribution Date on which
only one Class of Subordinate Certificates is entitled to distributions
pursuant to the immediately preceding paragraph, such amounts
distributable to any Component of such Class that is no longer outstanding
shall be distributed to such Class in respect of the remaining Component
thereof.

     (d)  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)  On any
                    -----------------------------
Distribution Date, the principal portion of each Realized Loss (other than
any Excess Loss) on a Mortgage Loan in either Mortgage Pool shall be
allocated as follows:

          first, if the related Certificate Group is an Overcollateralized
          -----
Group, to the Components of the other Certificate Group having numerical
designations equal to or higher than the Component of the
Overcollateralized Group 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, to the Component of the Class of Subordinate
          ------
Certificates having the highest numerical designation; provided, however,
that (i) if such Component relating to only one Certificate Group is then
outstanding, all Realized Losses on Mortgage Loans in the related Mortgage
Pool will be allocated to such Component, until the Component Principal
Amount thereof has been reduced to zero, before any Realized Loss on a
Mortgage Loan in the other Mortgage Pool is allocated to such Component,
and (ii) if such Component relating to each Certificate Group is then
outstanding, such Realized Loss will be allocated first to the Component

                                      67
<PAGE>
of the Certificate Group relating to the Mortgage Pool in which such 
Realized Loss occurred, until the Component Principal Amount thereof 
has been reduced to zero, prior to any allocation of such Realized 
Loss to the corresponding Component relating to the other Certificate
Group, until in each case the respective Component Principal Amounts
have been reduced to zero; and 

          third, to the Classes of Senior Certificates, pro rata, in
          -----
accordance with their respective Class Certificate Principal Amounts.

     (b)  On any Distribution Date, the principal portion of any Excess
Loss on a Mortgage Loan in either Mortgage Pool shall be allocated as
follows:

          first, if such Mortgage Pool is an Overcollateralized Mortgage
          -----
Pool to the Classes and Components of the unrelated Certificate Group, pro
rata, on the basis of their respective Class Certificate Principal Amounts
and Component Principal Amounts, in an amount up to the lesser of the related
Diversion Fraction of such Excess Loss and the Undercollateralization Amount;

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

          third, after the Credit Support Depletion Date, to the Senior
          -----
Certificates, pro rata, in accordance with their respective Class
Certificate Principal Amounts.

     (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

                                      68
<PAGE>
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.

     (e)  On each Distribution Date, the Subordinate Certificate Writedown
Amount for such date shall be allocated to the Component of the Class of
Subordinate Certificates having the highest numerical designation;
provided, that if such Component related to each 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.

     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 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
Collection 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.


                                  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 Servicing Agreement.


                                      69
<PAGE>
     (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 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

                                      70
<PAGE>
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.

     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),

                                      71
<PAGE>
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.


                                      72
<PAGE>
     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, 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.


                                      73
<PAGE>
     (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 

                                      74
<PAGE>
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:



                                      75
<PAGE>
          (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,


                                      76
<PAGE>
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

                                      77
<PAGE>
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 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 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.

                                      78
<PAGE>

     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 and the Collection Account.  The Trustee shall be entitled to
reimbursement of expenses to the extent provided in Section 10.01(c)(i)
from either the Collection Account or the Certificate Account.  The
provisions of this Section 6.12 shall survive any termination of this
Agreement.

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

     Section 6.14.  Trustee To Act; Appointment of Successor.  (a)  If an
                    ----------------------------------------
Event of Default shall occur, then, in each and every case, subject to
applicable law, so long as any such Event of Default shall not have been
remedied within any period of time prescribed by the 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 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 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 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

                                      79
<PAGE>
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 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 applicable 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 a 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 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 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, 
                                      80
<PAGE>
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 
Collection 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 Servicing Agreement, (iii) to deliver the Mortgage Loan <PAGE>
data to the Trustee as required by the 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 

                                      81
<PAGE>

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
Servicing Agreement except that a default in the making of any required
deposit to the Collection Account which 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 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 affected 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 affected 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 
              -------- -------

                                      82
<PAGE>
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 failure 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.



                                      83
<PAGE>
                                 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 each 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 Servicer 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 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.  If on
the first such Distribution Date the Servicer does not exercise its option
to cause the Trust Fund to sell all of its property as described above,
the Depositor may do so on any subsequent Distribution Date, in accordance
with the provisions of this Section 7.01(b).

     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 
                                      84
<PAGE>
than the later of five Business Days after the Trustee has received notice
from the Servicer or 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 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

                                      85
<PAGE>
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
either the Servicer or the Depositor that it intends to exercise their 
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
Certificate 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.


                                      86
<PAGE>

                                 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 

                                      87
<PAGE>
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 (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

                                      88
<PAGE>
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. 
                    -------------------------------------------------
The Trustee (or its custodian, if any, as directed by the Trustee), shall
retain possession and custody of the originals of the Primary Mortgage
Insurance Policies or certificates of insurance, if applicable, and any
certificates of renewal as to the foregoing as may be issued from time to
time as contemplated by this Agreement.  Until all amounts distributable
in respect of the Certificates have been distributed in full, the Trustee

                                      89
<PAGE>
(or its custodian) shall also 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, 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 Trustee shall prepare and file electronically with the
Securities and Exchange Commission monthly current reports on Form 8-K on
behalf of the Trust Fund, as may be required by applicable law or
regulation, based upon information supplied by the Servicer.

     (d)  The Trustee will prepare and file electronically with the
Securities and Exchange Commission Form 10-Ks and Form 10-Qs (if
necessary) on behalf of the Trust Fund, as may be required by applicable
law or regulation.  The Depositor agrees to use its best efforts to seek
an exemption (if such an exemption is required) from continuing filing
requirements 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

                                      90
<PAGE>
payment that are required to be deposited in the Collection Account
maintained by the Trustee pursuant to Section 4.01 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
Collection 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, --------------------


                                      91

<PAGE>

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 A1, B1(1),
B2(1), B3(1), B4(1), B5(1), B6(1) and R2 (the "Group 1 Lower Tier
Interests"), and the A2, B1(2), B2(2), B3(2), B4(2), B5(2) and B6(2) (the
"Group 2 Lower Tier Interests").  The Group 1 Lower Tier Interests shall
bear interest at the Pool 1 Rate, and the Group 2 Lower Tier Interests
shall bear interest at the Pool 2 Rate.  The Lower Tier Balance of Lower
Tier Interest A1 shall be equal to the Pool 1 Balance minus the aggregate
of Lower Tier Balances of the Lower Tier Balances of the remaining Group 1
Lower Tier Interests and the Certificate Principal Amount of the Class R1
Certificates, and the Lower Tier Balance of Lower Tier Interest A2 shall
be equal to the Pool 2 Balance minus the aggregate of the remaining Group
2 Lower Tier Interests.  The Lower Tier Balance for each of the remaining
Lower Tier Interests is as defined in Section 1.01.  The initial Lower
Tier Balance for Lower Tier Interest R2 shall be equal to $100.

          Distributions of principal and interest on the Lower Tier
Interests shall correspond, in the aggregate, to the aggregate of
distributions of principal and interest made under Section 5.02 on the
Classes of Certificates or Components.  Distributions of principal to, 
and allocation of losses on, each of Lower Tier Interest B1(1), B2(1),
B3(1), B4(1), B5(1) and B6(1) shall be as described in the definition
of Lower Tier Balance; principal not distributed to, and losses not 
allocated to, such Lower Tier Interests shall be distributed or 
allocated to Lower Tier Interests A1 and R2, in proportion to their 
Lower Tier Balances.  Distributions of principal to, and allocation 
of losses on, each of Lower Tier Interest B1(2), B2(2), B3(2), 
B4(2), B5(2) and B6(2) shall be as described in the definition 
of Lower Tier Balance; principal not distributed to, and losses
not allocated to, such Lower Tier Interests shall be distributed or 
allocated to Lower Tier Interests A2.

        (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.


                                      92
<PAGE>
         (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 Class A1 and Class A2
Certificates shall be designated as "regular interests" in the Upper Tier
REMIC for purposes of the REMIC Provisions.  Each of the Class B
Certificates shall represent two "regular interests" in the Upper Tier
REMIC for purposes of the REMIC Provisions, one such interest consisting
in each case of the right to receive distributions of principal on such
Class of Certificates and distributions of interest accrued on the Class
Certificate Principal Balance thereof, and the other of which shall
consist of the right to receive the applicable Strip Amount.  The Class R2
Certificates shall be designated as the single class of "residual
interests" 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 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.

                                      93
<PAGE>

     (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 Collection Account, and

                                      94
<PAGE>
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 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



                                      95
<PAGE>
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 actions 
or omission which 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

                                      96
<PAGE>
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
affected pursuant to clause (iii) of such sentence adversely affect in
any material respect the interests of any Holder.  Prior to entering
into any amendment without the consent of Holders pursuant to this 
paragraph, the Trustee may require an Opinion of Counsel (at the 
expense of the party requesting such amendment) to the effect that 
such amendment is permitted under this paragraph.  Any such amendment
shall be deemed not to adversely affect in any material respect any 
Holder, if the Trustee receives written confirmation from each Rating
Agency that such amendment will not cause such Rating Agency to reduce
the then current rating assigned to the Certificates (and any Opinion
of Counsel requested by the Trustee in connection with any such
amendment may rely expressly on such confirmation as the basis
therefor).

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

     (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

                                      97
<PAGE>
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, 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.  Rule 144A Information.  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.

     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, 4 Chase
MetroTech Center, 3rd Floor, Brooklyn, New York  11245, Attention: Global
Trust Services, 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.


                                      98
<PAGE>

     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.

     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.


                                      99
<PAGE>

          (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 DCR, to:

     Duff & Phelps Credit Rating Co.
     17 State Street, 12th Floor
     New York, New York  10004
     Attention:  ________________________

     If to S&P, to:

     Standard & Poor's Ratings Services
     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.

                                     100

<PAGE>

     IN WITNESS WHEREOF, the Depositor and the Trustee have caused their
names to be signed hereto by their respective officers hereunto duly
authorized as of the day and year first above written.

                              STRUCTURED ASSET SECURITIES
                              CORPORATION, as Depositor



                              By:  /s/ Richard Uhlis                           
                                 -----------------------------
                                 Name:  Richard Uhlis
                                 Title: Vice President


                              THE CHASE MANHATTAN BANK, N.A., 
                              as Trustee


                              By: James J. Fevola                            
                                 -----------------------------
                                 Name:  James J. Fevola
                                 Title: Second Vice President






                                     101
<PAGE>
                                 EXHIBIT B-1
                                -----------

                    FORM OF TRUSTEE INITIAL CERTIFICATION


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


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


     RE:  Trust Agreement (the "Trust Agreement"), dated as of 
                                ---------------
          April 1, 1996 between Structured Asset Securities
          Corporation, as Depositor, and The Chase Manhattan
          Bank, N.A., as Trustee, with respect to Structured
          Asset Securities Corporation Mortgage Pass-Through
          Certificates, Series GreenPoint 1996-A


Ladies and Gentlemen:

     In accordance with Section 2.02(a) of the Trust Agreement, subject to
review of the contents thereof, the undersigned, as Trustee, hereby
certifies that it (or its custodian) has received the documents listed in
Section 2.01(b) of the Trust Agreement for each Mortgage File pertaining
to each Mortgage Loan listed on Schedule A, to the Trust Agreement.

     Capitalized words and phrases used herein and not otherwise defined
herein shall have the respective meanings assigned to them in the Trust
Agreement. This Certificate is subject in all respects to the terms of
Section 2.02 of the Trust Agreement and the Trust Agreement sections
cross-referenced therein.


                              THE CHASE MANHATTAN BANK, N.A.,
                              as Trustee


                              By:______________________________
                                 Name: 
                                 Title:



                                      1
<PAGE>
                                 EXHIBIT B-2
                                -----------

                    FORM OF TRUSTEE INTERIM CERTIFICATION


                                                            
                                        --------------------
                                             (date)


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

     RE:  Trust Agreement (the "Trust Agreement"), dated as of
          April 1, 1996 between Structured Asset Securities 
          Corporation, as Depositor and The Chase Manhattan Bank,
          N.A., as Trustee, with respect to Structured Asset
          Securities Corporation Mortgage Pass-Through Certificates,
          Series GreenPoint 1996-A

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 at the direction of
the Seller and the Depositor by the originator without recourse to the
Trust Agreement to the order of the Trustee;

          (ii) with respect to any Mortgage Loan other than a Cooperative
Loan, an original or certified copy of the duly executed assignment from
the originator to the Trustee of the Mortgage;

         (iii) with respect to any Mortgage Loan other than a Cooperative
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 on or prior to the Closing Date because of a delay caused by the
public recording office where such Mortgage has been delivered for
recordation or because such Mortgage has been lost, the Depositor (or the
Servicer or its correspondents or the Servicer, at the direction of the
Seller and the Depositor) shall deliver or cause to be delivered to the

                                      1
<PAGE>

Trustee a photocopy of such Mortgage (certified by the Servicer or 
its correspondents to be a true and complete copy);

          (iv) if applicable, the 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;

          (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 an
attorney's title opinion, certificate or other evidence of title;

         (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 related
Servicer to be subject to any assumption, modification or substitution
pursuant to clause (C) of Section 2.02(b) of the Trust Agreement) 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; 

        (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 regular on its
face and appears to relate to the Mortgage Loan identified in such
document.


                                      2
<PAGE>

     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 including,
but not limited to, Section 2.02(b).


                              THE CHASE MANHATTAN BANK, N.A., 
                              as Trustee


                              By:_______________________________
                                 Name:
                                 Title:

                                      3

<PAGE>
                                 EXHIBIT B-3
                                -----------

                     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
          April 1, 1996 between Structured Asset Securities
          Corporation, as Depositor and The Chase Manhattan 
          Bank, N.A., as Trustee, with respect to Structured
          Asset Securities Corporation Mortgage Pass-Through
          Certificates, Series GreenPoint 1996-A


Ladies and Gentlemen:

     In accordance with Section 2.02(d) 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;


                                      1

<PAGE>

         (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 pursuant to
clause (C) of Section 2.02(b) of the Trust Agreement); 

        (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.

                              THE CHASE MANHATTAN BANK, N.A.,
                              as Trustee


                              By:________________________________
                                 Name:
                                 Title:

                                      2
<PAGE>
                                 EXHIBIT B-4
                                -----------

                             FORM OF ENDORSEMENT

     Pay to the order of The Chase Manhattan Bank, N.A., as trustee (the
"Trustee") under a Trust Agreement dated as of April 1, 1996, between
Structured Asset Securities Corporation, as Depositor, and the Trustee
relating to Structured Asset Securities Corporation Mortgage Pass-Through
Certificates, Series GreenPoint 1996-A, without recourse.


                              __________________________________
                              (current signatory on note)


                              By:_______________________________
                                 Name:
                                 Title:


                                      1
<PAGE>
                                  EXHIBIT C
                                  ---------

                                TRUST 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)


                                      1
<PAGE>

     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


                                      2
<PAGE>

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

         FORM OF RESIDUAL CERTIFICATE TRANSFER AFFIDAVIT (TRANSFEREE)



STATE OF            )
                    ) ss.:
COUNTY OF           )

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

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

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

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

          4.   That the Purchaser is not, and on __________ (insert date
of transfer of Residual Certificate to Purchaser) will not be, and is not
and on such date will not be investing the assets of, an employee benefit
plan subject to the Employee Retirement Income Security Act of 1974, as

                                      1
<PAGE>
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 Pooling and Servicing Agreement (the "Agreement") between
Structured Asset Securities Corporation and The Chase Manhattan Bank,
N.A., as Trustee, dated as of April 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

                                      2

<PAGE>

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
Pooling and Servicing 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
Company as its agent to act as "tax matters person" of the Trust Fund
pursuant to the Pooling and Servicing Agreement.

                                      3
<PAGE>

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



                         _________________________________
                         (name of Purchaser)


                         By:______________________________
                            Name: 
                            Title: 


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


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


NOTARY PUBLIC


______________________________


COUNTY OF_____________________

STATE OF______________________

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



                                      4

<PAGE>
                                 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:

                                      1
<PAGE>
                                  EXHIBIT E
                                  ---------

                             SERVICING AGREEMENT


                                      1

<PAGE>

                                  EXHIBIT F
                                  ---------

                                  (RESERVED)

                                      1
<PAGE>
                                  EXHIBIT G
                                  ---------

                    FORM OF RULE 144A TRANSFER CERTIFICATE


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

          Reference is hereby made to the Trust Agreement dated as of     
- ----------- 1, 199  (the "Trust Agreement") between Structured Asset
Securities Corporation, as Depositor, and The Chase Manhattan Bank,
N.A., as Trustee.  Capitalized terms used but not defined herein shall
have the meanings given to them in the Pooling and Servicing 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: ___________, ____
                                      1

<PAGE>

                                  EXHIBIT H
                                  ---------



                        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 GreenPoint 1996-A
(the "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 Offered Certificates (the 
     "Private Placement Memorandum"), and we understand that the
     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 Offered Certificates within three years of
     the later of the date of original issuance of the Offered 
     Certificates or the last day on which such 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 
     The Chase Manhattan Bank, N.A., 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 
     

                                      1

<PAGE>

     person purchasing any of the Offered Certificates from us a notice
     advising such purchaser that resales of the Offered Certificates
     are restricted as stated herein.

(2)  We understand that, in connection with any proposed resale of any
     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 Offered Certificates purchased by us will bear a legend to
     the foregoing effect.

(3)  We are acquiring the 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 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 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 Private Placement
Memorandum or, if not defined therein, in the Trust Agreement.

                                      2

<PAGE>

     You and the Depositor are entitled to rely upon this letter and
are irrevocably authorized to produce this letter or a copy hereof to
any interested party in any administrative or legal proceeding or 
official inquiry with respect to the matters covered hereby.

                              Very truly yours,


                              __________________________________
                              (Purchaser)


                              By________________________________
                                Name: 
                                Title:


                                      3
<PAGE>

                                  EXHIBIT I
                                  ---------

                      (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 The Chase Manhattan Bank, 
N.A., 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.


                                      1
<PAGE>

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


                              _________________________________
                              (Investor)


                              By:______________________________
                                 Name:
                                 Title:

ATTEST:


___________________________

STATE OF            )
                    )ss.:
COUNTY OF           )

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

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

                              __________________________________
                              NOTARY PUBLIC

                              My commission expires the


                              ____ day of __________, 19__.

                                      2
<PAGE>
                                  SCHEDULE A
                                 ----------

                            MORTGAGE LOAN SCHEDULE


                                      3

</TABLE>


<PAGE>
                                                                    EXECUTION

__________________________________________________________________________
__________________________________________________________________________






         Lehman Capital, A Division of Lehman Brothers Holdings Inc.,



                                            the "Purchaser"

                                     and

                          GreenPoint Mortgage Corp.,



                                              the "Company"





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

            MORTGAGE LOAN SALE, WARRANTIES AND SERVICING AGREEMENT

                          Dated as of April 1, 1996
                                                                  
           -------------------------------------------------------





              Conventional Residential Fixed Rate Mortgage Loans


__________________________________________________________________________
__________________________________________________________________________



                                      1
<PAGE>
                              TABLE OF CONTENTS
Section                                                                  Page
- -------                                                                  ----

                                  ARTICLE I

                                 DEFINITIONS

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

                                  ARTICLE II

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



2.01.     Conveyance of Mortgage Loans; Possession of 
          Mortgage Files; Maintenance of Servicing Files  . . . . . . . .  13
2.02.     Books and Records; Transfers of Mortgage Loans  . . . . . . . .  14
2.03.     Delivery of Documents . . . . . . . . . . . . . . . . . . . . .  15

                                 ARTICLE III

                       REPRESENTATIONS AND WARRANTIES:
                             REMEDIES AND BREACH

3.01.     Company Representations and Warranties  . . . . . . . . . . . .  15
3.02.     Representations and Warranties Regarding 
          Individual Mortgage Loans . . . . . . . . . . . . . . . . . . .  19
3.03.     Remedies for Breach of Representations 
          and Warranties  . . . . . . . . . . . . . . . . . . . . . . . .  29

                                  ARTICLE IV

                ADMINISTRATION AND SERVICING OF MORTGAGE LOANS

4.01.     Company to Act as Servicer  . . . . . . . . . . . . . . . . . .  32
4.02.     Liquidation of Mortgage Loans . . . . . . . . . . . . . . . . .  34
4.03.     Collection of Mortgage Loan Payments  . . . . . . . . . . . . .  35
4.04.     Establishment of and Deposits to 
          Custodial Accounts  . . . . . . . . . . . . . . . . . . . . . .  35
4.05.     Permitted Withdrawals From Custodial Accounts . . . . . . . . .  37
4.06.     Establishment of and Deposits to Escrow Accounts  . . . . . . .  39
4.07.     Permitted Withdrawals From Escrow Accounts  . . . . . . . . . .  40
4.08.     Payment of Taxes, Insurance and Other Charges . . . . . . . . .  40
4.09.     Protection of Accounts  . . . . . . . . . . . . . . . . . . . .  41
4.10.     Maintenance of Hazard Insurance . . . . . . . . . . . . . . . .  41
4.11.     Maintenance of Mortgage Impairment Insurance  . . . . . . . . .  42
4.12.     Maintenance of Fidelity Bond and Errors 
          and Omissions Insurance . . . . . . . . . . . . . . . . . . . .  43
4.13.     Inspections . . . . . . . . . . . . . . . . . . . . . . . . . .  44
4.14.     Restoration of Mortgaged Property . . . . . . . . . . . . . . .  44

                                      1
<PAGE>
4.15.     (Reserved)  . . . . . . . . . . . . . . . . . . . . . . . . . .  44
4.16.     Title Management and Disposition of REO Property  . . . . . . .  44
4.17.     Real Estate Owned Reports . . . . . . . . . . . . . . . . . . .  47
4.18.     Liquidation Reports . . . . . . . . . . . . . . . . . . . . . .  47
4.19.     Reports of Foreclosures and Abandonments 
          of Mortgaged Property . . . . . . . . . . . . . . . . . . . . .  47

                                  ARTICLE V

                            PAYMENTS TO PURCHASER

5.01.     Remittances . . . . . . . . . . . . . . . . . . . . . . . . . .  47
5.02.     Statements to Purchaser . . . . . . . . . . . . . . . . . . . .  48
5.03.     Monthly Advances by Company . . . . . . . . . . . . . . . . . .  48

                                  ARTICLE VI

                         GENERAL SERVICING PROCEDURES

6.01.     Transfers of Mortgaged Property.  . . . . . . . . . . . . . . .  49
6.02.     Satisfaction of Mortgages and Release of 
          Mortgage Files  . . . . . . . . . . . . . . . . . . . . . . . .  50
6.03.     Servicing Compensation  . . . . . . . . . . . . . . . . . . . .  51
6.04.     Annual Statement as to Compliance . . . . . . . . . . . . . . .  52
6.05.     Annual Independent Public Accountants' 
          Servicing Report  . . . . . . . . . . . . . . . . . . . . . . .  52
6.06.     Right to Examine Company Records  . . . . . . . . . . . . . . .  52


                                 ARTICLE VII

                             COMPANY TO COOPERATE

7.01.     Provision of Information  . . . . . . . . . . . . . . . . . . .  52
7.02.     Financial Statements; Servicing Facility  . . . . . . . . . . .  53

                                 ARTICLE VIII

                                 THE COMPANY

8.01.     Indemnification; Third Party Claims.  . . . . . . . . . . . . .  53
8.02.     Merger or Consolidation of the Company  . . . . . . . . . . . .  54
8.03.     Limitation on Liability of Company and Others . . . . . . . . .  54
8.04.     Limitation on Resignation and Assignment 
          by Company  . . . . . . . . . . . . . . . . . . . . . . . . . .  55


                                      2
<PAGE>
                                  ARTICLE IX

                                   DEFAULT

9.01.     Events of Default.  . . . . . . . . . . . . . . . . . . . . . .  57
9.02.     Waiver of Defaults  . . . . . . . . . . . . . . . . . . . . . .  59

                                  ARTICLE X

                                 TERMINATION

10.01.    Termination.  . . . . . . . . . . . . . . . . . . . . . . . . .  59

                                  ARTICLE XI

                           MISCELLANEOUS PROVISIONS

11.01.    Successor to Company. . . . . . . . . . . . . . . . . . . . . .  59
11.02.    Amendment.  . . . . . . . . . . . . . . . . . . . . . . . . . .  61
11.03.    GOVERNING LAW.  . . . . . . . . . . . . . . . . . . . . . . . .  61
11.04.    Duration of Agreement.  . . . . . . . . . . . . . . . . . . . .  62
11.05.    Notices.  . . . . . . . . . . . . . . . . . . . . . . . . . . .  62
11.06.    Severability of Provisions. . . . . . . . . . . . . . . . . . .  63
11.07.    Relationship of Parties.  . . . . . . . . . . . . . . . . . . .  63
11.08.    Execution; Successors and Assigns.  . . . . . . . . . . . . . .  63
11.09.    Recordation of Assignments of Mortgage  . . . . . . . . . . . .  63
11.10.    Assignment by Purchaser.  . . . . . . . . . . . . . . . . . . .  63
11.11.    No Solicitation.  . . . . . . . . . . . . . . . . . . . . . . .  63
11.12.    Reconstitution  . . . . . . . . . . . . . . . . . . . . . . . .  64
11.13.    Optional Repurchase . . . . . . . . . . . . . . . . . . . . . .  64

                                   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 OFFICER'S CERTIFICATE FOR
                         FOR NONRECOVERABLE ADVANCES


EXHIBIT I           CERTIFICATE REGARDING REPRESENTATIONS 
                         AND WARRANTIES

                                      3
<PAGE>

     This is a Seller's Warranties and Servicing Agreement (the "Agreement")
for conventional fixed rate residential first mortgage loans, dated and
effective as of April 1, 1996, and is executed between Lehman Capital, A
Division of Lehman Brothers Holdings Inc., as purchaser (the "Purchaser"),
and GreenPoint Mortgage Corp., as seller and servicer (the "Company").

                             W I T N E S S E T H

     WHEREAS, the Purchaser has agreed to purchase from the Company and the
Company has agreed to sell to the Purchaser certain conventional, fixed rate,
first lien mortgage loans (the "Mortgage Loans") 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
$145,597,312.54;

     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 hereunder (except as otherwise
specified herein) 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 and the Company 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 and the Company 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:

                                      1
<PAGE>

     Accepted Servicing Practices:  With respect to any Mortgage Loan,
     ----------------------------
those mortgage servicing practices of prudent mortgage lending institutions
which service mortgage loans of the same type as such Mortgage Loan in the
jurisdiction where the related Mortgaged Property is located.

     Agreement:  This Mortgage Loan Sale, Warranties 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 State of New
York or the State of North Carolina are authorized or obligated by law or
executive order to be closed.

     Certificates:  Any or all of the Certificates issued pursuant to the
     ------------
Trust Agreement.

     Closing Date:  April 16, 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:  GreenPoint Mortgage Corp., a New York corporation, or its
     -------
successor in interest or assigns, or any successor to the Company under this
Agreement appointed as herein provided.

     Condemnation Proceeds:  All awards or settlements in respect of a
     ---------------------
Mortgaged Property, whether permanent or temporary, partial or entire, by
exercise of the power of eminent domain or condemnation, to the extent not
required to be released to a 
                                      2

<PAGE>
Mortgagor in accordance with the terms of the related Mortgage Loan
Documents.

     Custodial Account:  The separate account or accounts created and
     -----------------
maintained for each Mortgage Pool pursuant to Section 4.04.

     Custodian:  The Chase Manhattan Bank, N.A., in its capacity as
     ---------
custodian of the Mortgage Loan Documents, or its successors in interest.

     Cut-off Date:  April 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 3.03, 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.

     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 Investments:  Eligible Investments means 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 incorporated or organized under the laws of
     the United States of America 
                                      3
<PAGE>
     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) are rated, or the timely payment of principal and
     interest on which are fully and unconditionally guaranteed by a parent
     rated, "A-1+" by S&P and DCR and the long-term debt or deposit
     obligations of such depository institution or trust company (or, in the
     case of a depository institution or trust company which is the principal
     subsidiary of a holding company, the long-term debt obligations of such
     holding company) are rated, or the timely payment of principal and
     interest on which are fully and unconditionally guaranteed by a parent
     rated, at least "AA" by S&P and DCR;

        (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 "A-1+" or "AAA" or better by S&P and DCR;

         (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 S&P and
     DCR, 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 S&P and DCR; 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 S&P or DCR;

          (v)  commercial paper (including both noninterest-bearing discount
     obligations and interest-bearing obligations payable on demand or on a
     specified date not 
                                      4
<PAGE>
     more than 180 days after the date of issuance thereof) rated "A-1+" by
     S&P and DCR;

         (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 S&P and DCR or
     (B) that would not adversely affect the then current rating by the
     Rating Agencies (as defined in the Trust Agreement) of any 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 Company pursuant to Section 4.12.

     Escrow Account:  The separate account or accounts created and
     --------------
maintained for each Mortgage Pool 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.



                                      5
<PAGE>
     FDIC:  The Federal Deposit Insurance Corporation, or any successor
     ----
thereto.

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

     Fidelity Bond:  A fidelity bond to be maintained by the Company
     -------------
pursuant to Section 4.12.

     Fifteen-Year Mortgage Pool:  The aggregate of the Mortgage Loans
     --------------------------
having original terms to maturity not greater than 15 years, as identified in
the Mortgage Loan Schedule.

     First Remittance Date:  May 20, 1996.
     ---------------------

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

     GNMA:  The Government National Mortgage Association, a wholly owned
     ----
corporate instrumentality of the United States within the 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 as of the Cut-off Date
(unless otherwise indicated) to the lesser of (a) the Appraised Value of the
Mortgaged Property and (b) if the Mortgage Loan was made to finance the
acquisition of the related Mortgaged Property, the purchase price of the
Mortgaged Property, expressed as a percentage.

     Material Defect:  As defined in Section 2.03.
     ---------------

     Monthly Advance:  The portion of Monthly Payment delinquent with
     ---------------
respect to each Mortgage Loan at the close of business on the Determination
Date required to be advanced by the Company 
                                      6
<PAGE>
pursuant to Section 5.03 on the Business Day immediately preceding the
Remittance Date of the related month.

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

     Mortgage:  The mortgage, deed of trust or other instrument securing a
     --------
Mortgage Note, which creates a first lien on an 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:  The fixed annual rate of interest borne on a
     ----------------------
Mortgage Note.

     Mortgage Loan:  An individual Mortgage Loan which is the subject of
     -------------
this Agreement, each Mortgage Loan 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 or a 2-4 family residence;
(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; (8) the date on which the Mortgage Loan was
originated; (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 
                                      7
<PAGE>
outstanding principal balance; (12) the original principal amount of the
Mortgage Loan; (13) the principal balance of the Mortgage Loan as of the
close of business on the Cut-off Date, after deduction of payments of
principal due on or before the Cut-off Date, whether or not collected; and
(14) the Remittance Rate.  With respect to the Mortgage Loans in the
aggregate, the Mortgage Loan Schedule shall set forth the following
information, as of the Cut-off Date:  (1) the number of Mortgage Loans; (2)
the current aggregate outstanding principal balance of the Mortgage Loans;
(3) the weighted average Mortgage Interest Rate of the Mortgage Loans; and
(4) the weighted average maturity of the Mortgage Loans.

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

     Mortgage Pool:  Either of the Fifteen-Year Mortgage Pool or the
     -------------
Thirty-Year Mortgage Pool.

     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 Company that, in the reasonable judgment of the
Company, will not be ultimately recoverable from related Liquidation
Proceeds, Insurance Proceeds or otherwise.

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

     Opinion of Counsel:  A written opinion of counsel, who may be an
     ------------------
employee of the Company, 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:  The calendar month preceding the month in which
     -----------------
the related Remittance Date occurs.

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

                                      8
<PAGE>
     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.

     Purchase Price and Terms Letter:  The Purchase Price and Terms Letter
     -------------------------------
dated March 13, 1996 from the Purchaser, as accepted and agreed to on March
20, 1996 by the Company.

     Purchaser:  Lehman Capital or its successor in interest or any
     ---------
assignee thereof under this Agreement as herein provided, or of any such
assignee.

     Qualified Depository:  A depository (i) the accounts of which are
     --------------------
insured by the FDIC through the BIF or the SAIF and which is acceptable to
the Rating Agencies or (ii) the debt obligations of which are rated AA or
better by S&P and DCR (together, the "Rating Agencies"), or any other
depository acceptable to the Rating Agencies.

     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 "AAA" by S&P or, if such insurance
     company has no long-term debt, whose claims paying ability is rated
     "AAA" by S&P and DCR;

          (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 
                                      9
<PAGE>
     pursuant to such contract of funds 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 deposited by the Company in the related 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.

                                      10
<PAGE>

     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 following 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 Company of any REO Property.
     ---------------

     REO Disposition Proceeds:  All amounts received with respect to an
     ------------------------
REO Disposition pursuant to Section 4.16.

     REO Property:  A Mortgaged Property acquired by the Company on behalf
     ------------
of the Purchasers through foreclosure or by deed in lieu of foreclosure, as
described in Section 4.16.

     Repurchase Price:  With respect to any Mortgage Loan, a price equal
     ----------------
to (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 related 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.
     --------------

     Servicing Advances:  All customary, reasonable and necessary "out of
     ------------------
pocket" costs and expenses other than Monthly Advances (including reasonable
attorneys' fees and disbursements) incurred in the performance by the Company
of its servicing obligations, including, but not limited to, the cost of (a)
the preservation, restoration and protection of the Mortgaged Property, (b)
any 
                                      11
<PAGE>
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
     -------------
annual fee the Purchaser shall pay to the Company, which shall, for a period
of one full month, be equal to one-twelfth of the product of (a) the
Servicing Fee Rate and (b) the outstanding principal balance of such Mortgage
Loan.  Such fee shall be payable monthly, computed on the basis of the same
principal amount and period respecting which any related interest payment on
a Mortgage Loan is computed.  The obligation of the Purchaser to pay the
Servicing Fee is limited to, and the Servicing Fee is payable solely from,
the interest portion (including recoveries with respect to interest from
Liquidation Proceeds, to the extent permitted by Section 4.05) of such
Monthly Payment collected by the Company, or as otherwise provided under
Section 4.05.

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

     Servicing File:  With respect to each Mortgage Loan, the file
     --------------
retained by the Company consisting of originals of all documents in the
Mortgage File which 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 Company involved in or
     -----------------
responsible for the administration and servicing of the Mortgage Loans whose
name appears on a list of servicing officers furnished by the Company to the
Purchaser upon request, as such list may from time to time be amended.

     Subservicer:  Wendover Funding, Inc., a North Carolina corporation,
     -----------
or any successor in interest, or any successor subservicer appointed by the
Servicer pursuant to Section 4.01.

     Subservicing Agreement:  The agreement between the Company and the
     ----------------------
Subservicer for the subservicing of the Mortgage Loans.

     Thirty-Year Mortgage Pool:  The aggregate of the Mortgage Loans
     -------------------------
having original terms to maturity greater than 15 years but not greater than
30 years, as identified in the Mortgage Loan Schedule.

     Trust:  The trust fund established by the Trust Agreement, the assets
     -----
of which primarily consist of the Mortgage Loans.


                                      12


<PAGE>
     Trust Agreement:  The Trust Agreement dated as of April 1, 1996
     ---------------
between the Depositor and the Trustee.

     Trustee:  The Chase Manhattan Bank, N.A., 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 subject to the receipt by
the Company of the purchase price for the Mortgage Loans as set forth in the
Purchase Price and Terms Letter, does hereby sell, transfer, assign, set over
and convey to the Purchaser, without recourse, but subject to the terms of
this Agreement, all the right, title and interest of the Company in and to
the Mortgage Loans.  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 are
and shall be held in trust by the Company for the benefit of the Purchaser as
the owner thereof.  The Company 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 Company is at the will of the
Purchaser for the sole purpose of servicing the related Mortgage Loan, and
such retention and possession by the Company is in a custodial capacity only. 
Upon the sale of the Mortgage Loans the ownership of each Mortgage Note, the
related Mortgage and the related Mortgage File and Servicing File shall vest
immediately in the Purchaser, and the Ownership of all records and documents
with respect to the related Mortgage Loan prepared by or which come into the
possession of the Company shall vest immediately in the Purchaser and shall
be retained and maintained by the Company, in trust, at the will of the
Purchaser and only in such custodial capacity.  Each Servicing File shall be
segregated from the other books and records of the Company and shall be
marked appropriately to reflect clearly the sale of the related Mortgage Loan
to the Purchaser.  The Company shall release its custody of the contents of
any Servicing File only in accordance with written instructions from the
Purchaser, unless such release is required as incidental to the Company's
servicing of the Mortgage 
                                      13
<PAGE>
Loans or is in connection with a repurchase of any Mortgage Loan pursuant to
Section 3.03 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
Company in trust for the benefit of the Purchaser as owner of the Mortgage
Loans, and the Company shall retain record title to the related Mortgages for
the sole purpose of facilitating the servicing and the supervision of the
servicing of the Mortgage Loans.

     The sale of each Mortgage Loan shall be reflected on the Company's
balance sheet and other financial statements as a sale of assets by the
Company.  The Company shall be responsible for maintaining, and shall
maintain, 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.  In particular, the Company shall maintain in its possession,
available for inspection by the Purchaser, or its designee and shall deliver
to the Purchaser upon demand, evidence of compliance with applicable federal,
state and local laws, rules and regulations.  To the extent that original
documents are not required for purposes of realization of Liquidation
Proceeds or Insurance Proceeds, documents maintained by the Company may be in
the form of microfilm or microfiche or such other reliable means of
recreating original documents, including but not limited to optical imagery
techniques.

     The Company shall maintain with respect to each Mortgage Loan and shall
make available for inspection by any 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 Company shall keep at its servicing office books and records in
which, subject to such reasonable regulations as it may prescribe, the
Company shall note 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 Company shall be under no obligation
to deal with any person with respect to this agreement or the Mortgage Loans
unless the books and records show such person as the owner of the Mortgage
Loan.  The Purchaser and the Company have agreed that Lehman Capital intends
to, subject to the terms of this Agreement, sell and transfer the Mortgage
Loans to the Depositor, which in turn will sell and transfer the Mortgage
Loans to the Trustee.  The Purchaser also shall advise the Company of such
transfer and of any subsequent transfer.  

                                      14

<PAGE>
Upon receipt of notice of transfer, the Company shall mark its books and
records to reflect the ownership of the Mortgage Loans of such transferee,
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 Company 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, including the Custodian) on or
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 of receipt by the Company of any notice
from the Purchaser (or its designee, including the Custodian) 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 (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 3.03, substitute one or more Qualifying
Substitute Mortgage Loans).

     The Company shall forward to the Purchaser (or its designee, including
the Custodian) 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 Company 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 within sixty days of its submission for recordation.

                                 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 and as
of the date of any certificate, substantially in the form of Exhibit I
hereto, executed by the Company subsequent to the date hereof:


                                      15

<PAGE>
     (a)  Due Organization and Authority.  The Company is a corporation
          ------------------------------
duly organized, validly existing and in good standing under the laws of the
State of New York and, to the best of the Company's knowledge, 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 and the servicing of such Mortgage Loan in accordance with the
terms of this Agreement; the Company has the full corporate power and
authority to execute and deliver this Agreement and to perform in accordance
herewith; the execution, delivery and performance of this Agreement
(including all instruments of transfer to be delivered pursuant to this
Agreement) by the Company and the consummation of the transactions
contemplated hereby have been duly and validly authorized; assuming the due
authorization, execution and delivery hereof by the Purchaser, this Agreement
evidences the valid, binding and enforceable obligation of the Company; and
all requisite corporate action has been taken by the Company to make this
Agreement valid and binding upon the Company in accordance with its terms;

     (b)  Ordinary Course of Business.  The consummation of the
          ---------------------------
transactions contemplated by this Agreement are in the ordinary course of
business of the Company, and the transfer, assignment and conveyance of the
Mortgage Notes and the Mortgages by the Company pursuant to this Agreement
are not subject to the bulk transfer or any similar statutory provisions in
effect in any applicable jurisdiction;

     (c)  No Conflicts.  Neither the execution and delivery of this
          ------------
Agreement, the origination or acquisition of the Mortgage Loans by the
Company, the sale of the Mortgage Loans to the Purchaser or the transactions
contemplated hereby, nor the fulfillment of or compliance with the terms and
conditions of this Agreement, conflicts with or will result in a breach of
any of the terms, conditions or provisions of the Company's certificate of
incorporation 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;
                                      16

<PAGE>
     (d)  Ability to Service.  The Company is an approved seller/servicer
          ------------------
of conventional residential mortgage loans for FNMA or FHLMC, with the
facilities, procedures, and experienced personnel necessary for the
servicing, in accordance with Accepted Servicing Practices, of mortgage loans
of the same type as the Mortgage Loans.  The Company is in good standing to
sell mortgage loans to and service mortgage loans for FNMA or FHLMC, and, to
the best of the Company's knowledge, no event has occurred, including but not
limited to a change in insurance coverage, which would make the Company
unable to comply with FNMA or FHLMC eligibility requirements or which would
require notification to either FNMA or FHLMC;

     (e)  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;

     (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 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 (as defined in the Trust Agreement);

     (g)  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 3.02 could be made and such selection was not made in a manner so
as to affect adversely the interests of the Purchaser;

     (h)  Pool Characteristics.  With respect to all of the Mortgage Loans
          --------------------
in both Mortgage Pools (and, as to any percentage of the Mortgage Loans or


                                      17
<PAGE>
Mortgaged Properties, with respect to the aggregate Principal Balance
of the Mortgage Loans as of the Cut-off Date), (a) the maximum initial
principal balance of any Mortgage Loan is $600,000; (b) the minimum 
initial principal balance of any Mortgage Loan is $50,000; (c) the 
average initial principal balance is $114,722; (d) the Mortgage Rate 
on each Mortgage Loan is not greater than 10.25% per annum and not less
than 7.50% per annum; (e) each Mortgage Loan was underwritten in
accordance with the underwriting guidelines of the Company; (f) not 
more than 9.63% of the Mortgaged Properties are located in the State 
of California, and not more than 12.24% of the Mortgaged Properties 
are located within any one state; (g) no more than 0.83% of the 
Mortgaged Properties are units in two family dwellings, no more than 
1.91% of the Mortgaged Properties are secured by an individual 
condominium unit, at least 94.10% of the Mortgaged Properties are 
secured by single family detached residences or individual
units in a PUD (as defined under FNMA guidelines), not more
than 2% of the Mortgaged Properties are PUDs (not including 
"de minimis" PUDs), and all PUDs will be FNMA warrantable; 
(h) no more than 1.67% of the Mortgaged Properties are 
owner-occupied second homes, and at least 98.33% of the Mortgaged
Properties are owner-occupied primary residences; (i) the weighted
average Loan-to-Value ratio of the Mortgage Loans is not greater
than 60.2%; (j) each Mortgage and Mortgage Note is a FNMA/FHLMC 
uniform instrument or is in a form that would be acceptable to FNMA 
or FHLMC; and (k) not more than 15.76% of the Mortgage Loans were 
"cash-out" refinances, not more than 9.76% of the Mortgage Loans were
rate and term refinances and at least 74.50% of the Mortgage Loans were
purchase money mortgage loans; provided, that each of the above dollar
amounts and percentages is subject to a variance of plus or minus 5% 
of such amount or percentage.

     (i)  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 pursuant to this Agreement or in connection with the transactions
contemplated hereby is true, correct and complete in all material respects;

     (j)  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;

     (k)  Financial Statements.  The Company has delivered to the
          --------------------
Purchaser financial statements as to each complete fiscal year of the
Company's existence and any later quarter ended more than 60 days prior to
the execution of this Agreement.  All such financial statements fairly
present the pertinent results of operations and changes in financial
position at the end of each such period of the Company and its subsidiaries

                                      18
<PAGE>
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 loan gain and loss experience for the immediately 
preceding three-year period, in each case with respect to mortgage loans 
owned by it and such mortgage loans serviced for others during such period,
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.  The 
Company has completed any forms requested by the Purchaser in a timely
manner and in accordance with the provided instructions;

     (l)  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;

     (m)  Reasonable Servicing Fee.  The Company acknowledges and agrees
          ------------------------
that the Servicing Fee, as calculated at the Servicing Fee Rate, represents
reasonable compensation for performing such services and that the entire
Servicing Fee shall be treated by the Company, for accounting and tax
purposes, as compensation for the servicing and administration of the
Mortgage Loans pursuant to this Agreement;

     (n)  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

     (o)  Fair Consideration. The consideration received by the Company
          ------------------
upon the sale of the Mortgage Loans under this Agreement constitutes fair
consideration and reasonably equivalent value for the Mortgage Loans.

     Section 3.02.  Representations and Warranties Regarding Individual
                    ---------------------------------------------------
Mortgage Loans.  As to each Mortgage Loan, the Company hereby represents
- --------------
and warrants to the Purchaser that as of the Closing Date and as of the date
of any certificate, substantially in the form of Exhibit I hereto, executed
by the Company subsequent to the date hereof:

     (a)  Mortgage Loans as Described.  The information set forth with
          ---------------------------
respect to each Mortgage Loan on the Mortgage Loan Schedule provides an
accurate listing of the Mortgage Loans, and the information with respect to
such Mortgage Loans on the Mortgage 
      
                                19

<PAGE>
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.  To the best of the Company's knowledge,
          ----------------------
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 the Mortgage Loan, except for interest
accruing from the date of the Mortgage Note or date of disbursement of the
Mortgage Loan proceeds, whichever is greater, to the day which precedes by
one month the Due Date of the first installment of principal and interest;

     (d)  Original Terms Unmodified.  The terms of the Mortgage Note and
          -------------------------
Mortgage have not been impaired, waived, altered or modified in any respect,
except by a written instrument which has been recorded, if necessary to
protect the interests of the Purchaser, and with respect to which the
requirements of Section 2.03 hereof have been satisfied.  The substance of
any such waiver, alteration or modification has been approved by 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 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 title insurer, to the extent required by the
related policy, and which assumption agreement is part of the Mortgage Loan
File and the terms of which are reflected in the Mortgage Loan Schedule;

     (e)  No Defenses.  To the best of the Company's knowledge, the
          -----------
Mortgage Loan is not subject to any right of rescission, set-off,
counterclaim or defense, including without limitation the defense of usury,
nor will the operation of any of the terms 


                                      20
<PAGE>
of the Mortgage Note or the Mortgage, or the exercise of any right
thereunder, render either the Mortgage Note or the Mortgage unenforceable,
in whole or in part, or subject to any right of rescission, set-off,
counterclaim or defense, including without limitation the defense of usury,
and no such right of rescission, set-off, counterclaim or defense has been
asserted with respect thereto, and no Mortgagor was a debtor in any state or
federal bankruptcy or insolvency proceeding at the time the Mortgage Loan
was originated;

     (f)  Hazard Insurance.  Pursuant to the terms of the Mortgage, all
          ----------------
buildings or other improvements upon the Mortgaged Property are insured by a
generally acceptable insurer against loss by fire, hazards of extended
coverage and such other hazards as are customary in the area where the
Mortgaged Property is located pursuant to insurance policies conforming to
the requirements of Section 4.10.  If upon origination of the Mortgage Loan,
the Mortgaged Property was in an area identified in the Federal Register by
the Federal Emergency Management Agency as having special flood hazards (and
such flood insurance has been made available), a flood insurance policy
meeting the requirements of the current guidelines of FNMA and FHLMC is in
effect, which policy conforms to the requirements of Section 4.10.  All
individual insurance policies contain a standard mortgagee clause naming the
Company and its successors and assigns as mortgagee, and all premiums thereon
have been paid.  The Mortgage obligates the Mortgagor thereunder to maintain
the hazard insurance policy at the Mortgagor's cost and expense, and on the
Mortgagor's failure to do so, authorizes the holder of the Mortgage to obtain
and maintain such insurance at such Mortgagor's cost and expense, and to seek
reimbursement therefor from the Mortgagor.  Where required by state law or
regulation, the Mortgagor has been given an opportunity to choose the carrier
of the required hazard insurance, provided the policy is not a "master" or
"blanket" hazard insurance policy covering the common facilities of a planned
unit development.  The hazard insurance policy is 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 to the best of the Company's
knowledge, no Mortgagor has engaged in, any act or omission which would
impair the coverage of any such policy, the benefits of the endorsement
provided for herein, or the validity and binding effect of either, including
without limitation, no unlawful fee, commission, kickback or other unlawful
compensation or value of any kind has been or will be received, retained or
realized by any attorney, firm or other person or entity, and no such
unlawful items have been received, retained or realized by the Company;


                                      21

<PAGE>
     (g)  Compliance with Applicable Laws.  To the best of the Company's
          -------------------------------
knowledge, any and all requirements of any federal, state or local law
including, without limitation, usury, truth-in-lending, real estate
settlement procedures, consumer credit protection, equal credit opportunity
or disclosure laws applicable to the Mortgage Loan have been complied with,
and the Company shall maintain in its possession, available for the
Purchaser's inspection, and shall deliver to the Purchaser upon demand,
evidence of compliance with all such requirements;

     (h)  No Satisfaction of Mortgage.  The 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;

     (i)  Location and Type of Mortgaged Property.  The Mortgaged Property
          ---------------------------------------
is located in the location identified in the Mortgage Loan Schedule and
consists of a parcel of real property with a detached single family residence
erected thereon, or a two- to four-family dwelling, or an individual
condominium unit in a low-rise condominium project, or an individual unit in
a planned unit development, provided, however, that any condominium project
or planned unit development shall conform with the applicable FNMA and FHLMC
requirements regarding such dwellings, and no residence or dwelling is a
mobile home or a manufactured dwelling.  No portion of the Mortgaged Property
is used for commercial purposes;

     (j)  Valid First Lien.  The Mortgage evidences a valid, subsisting
          ----------------
and enforceable first lien on the related Mortgaged Property, including all
improvements on the Mortgaged Property.  The lien of the Mortgage is subject
only to:

          (1) the lien of current real property taxes and assessments not yet
     due and payable, 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 the 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 the Mortgage Loan; and


                                      22

<PAGE>
          (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, such
lien will be perfected when properly filed or recorded,  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;

     (k)  Validity of Mortgage Documents.  The Mortgage Note and the
          ------------------------------
Mortgage are genuine, and each is the legal, valid and binding obligation of
the maker thereof, enforceable in accordance with its terms, 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).  To the best of the
Company's knowledge, all parties to the Mortgage Note and the Mortgage and
any other related agreement had legal capacity to enter into the Mortgage
Loan and to execute and deliver the Mortgage Note and the Mortgage and any
other related agreement, and the Mortgage Note and the Mortgage have been
duly and properly executed by such parties.  To the best of the Company's
knowledge, no error, omission, misrepresentation, negligence, fraud or
similar occurrence with respect to any Mortgage Loan has taken place on the
part of any Person, including without limitation the Mortgagor, any
appraiser, any builder or developer, or any party involved in the origination
of such Mortgage Loan;

     (l)  Full Disbursement of Proceeds.  The Mortgage Loan has been
          -----------------------------
closed and the proceeds of the Mortgage Loan have been fully disbursed and
there is no requirement for future advances thereunder, and any and all
requirements as to completion of any on-site or off-site improvement and as
to disbursements of any escrow funds therefor have been complied with.  All
costs, fees and expenses incurred in making or closing the Mortgage Loan and
the recording of the Mortgage were paid, and the Mortgagor is not entitled to
any refund of any amounts paid or due under the Mortgage Note or Mortgage;


                                      23

<PAGE>
     (m)  Ownership.  Immediately prior to the sale of each Mortgage Loan
          ---------
by the Company to the Purchaser pursuant to this Agreement, the Company is
the sole owner of record and holder of the Mortgage Loan, the Mortgage Loan
is not assigned or pledged, and the Company has good and marketable title
thereto, and has full right to transfer and sell the Mortgage Loan to the
Purchaser free and clear of any encumbrance, equity, participation interest,
lien, pledge, charge, claim or security interest, and has full right and
authority subject to no interest or participation of, or agreement with, any
other party, to sell and assign each Mortgage Loan pursuant to this
Agreement;

     (n)  Doing Business.  To the best of the Company's knowledge, all
          --------------
parties which have had any interest in the Mortgage Loan, whether as
mortgagee, assignee, pledgee or otherwise, are (or, during the period in
which they held and disposed of such interest, were) (1) in compliance with
any and all applicable licensing requirements of the laws of the state
wherein the Mortgaged Property is located, and (2) 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;

     (o)  LTV.  No Mortgage Loan has a LTV greater than 75%;
          ---

     (p)  Title Insurance.  The Mortgage Loan is covered by either (i) an
          ---------------
attorney's opinion of title and abstract of title the form and substance of
which is acceptable to mortgage lending institutions originating mortgage
loans in the area where the 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 (j) 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 mortgage 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


                                      24
<PAGE>
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, to the best of the 
Company's knowledge, 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;

     (q)  No Defaults.  To the best of the Company's knowledge, there is
          -----------
no default, breach, violation or event of acceleration existing under the
Mortgage or the Mortgage Note and no event which, with the passage of time or
with notice and the expiration of any grace or cure period, would constitute
a default, breach, violation or event of acceleration, and neither the
Company nor, to the best of the Company's knowledge, its predecessors have
waived any default, breach, violation or event of acceleration.  No
foreclosure action is being threatened or commenced with respect to any
Mortgage Loan;

     (r)  No Mechanics' Liens.  To the best of the Company's knowledge,
          -------------------
there are no mechanics' or similar liens or claims which have been filed for
work, labor or material (and no rights are outstanding that under the law
could give rise to such liens) affecting the related Mortgaged Property which
are or may be liens prior to, or equal or coordinate with, the lien of the
related Mortgage;

     (s) Location of Improvements;  No Encroachments.  All improvements
         -------------------------------------------
that were considered in determining the Appraised Value of the Mortgaged
Property lie wholly within the boundaries and building restriction lines of
the related 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 Mortgaged Property. 
To the best of the Company's knowledge, no improvement located on or being
part of the Mortgaged Property is in violation of any applicable zoning law
or regulation;


                                      25
<PAGE>
     (t)  Origination;  Payment Terms.  The Mortgage Loan was originated
          ---------------------------
by a mortgagee approved by the Secretary of Housing and Urban Development
pursuant to Sections 203 and 211 of the National Housing Act or a savings and
loan association, a savings bank, a commercial bank or similar banking
institution which is supervised and examined by a Federal or State authority,
or otherwise constitutes a "Qualified Mortgage Loan" as that term is defined
in the Secondary Mortgage Market Enhancement Act of 1984, as amended.  Each
Mortgage Note provides for accrual of interest on the basis of a 360-day year
consisting of twelve 30-day months.  Each Mortgage Note is payable in equal
monthly installments, with interest payable in arrears, sufficient to
amortize the Mortgage Loan fully by the stated maturity thereof over a term
(from the date of the initial scheduled payment) of not more than 30 years;

     (u)  Customary Provisions.  The Mortgage contains customary and
          --------------------
enforceable provisions such as to render the rights and remedies of the
holder thereof adequate for the realization against the 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.  To the best of the Company's knowledge, there is no homestead or
other exemption available to a Mortgagor which would prevent the ultimate
sale of the related Mortgaged Property at a trustee's sale or the right to
foreclose the Mortgage;

     (v)  Occupancy of the Mortgaged Property.  To the best of the
          -----------------------------------
Company's knowledge, as of the Closing Date the Mortgaged Property is
lawfully occupied under applicable law.  All inspections, licenses and
certificates required to be made or issued with respect to all occupied
portions of the Mortgaged Property and, with respect to the use and occupancy
of the same, including but not limited to certificates of occupancy and fire
underwriting certificates, have been made or obtained from the appropriate
authorities;

     (w)  No Additional Collateral.  The Mortgage Note is not and has not
          ------------------------
been secured by any collateral except the lien of the corresponding Mortgage
and the security interest of any applicable security agreement or chattel
mortgage referred to in (j) above;

     (x)  Deeds of Trust.  In the event the Mortgage constitutes a deed of
          --------------
trust, a trustee, duly qualified under applicable law to serve as such, 

                                      26
<PAGE>
has been properly designated and currently so serves and is named in
the Mortgage, and no fees or expenses are or will become payable by
the 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 Mortgagor:

     (y)  Delivery of Mortgage Documents.  The Mortgage Note, the
          ------------------------------
Mortgage, the 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 is in
possession of a complete, true and accurate Mortgage File in compliance with
Exhibit B, except for such documents the originals of which have been
delivered to the Purchaser;

     (z)  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 Mortgaged Property is located;

     (aa)  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 Mortgage Loan in the event that the
Mortgaged Property is sold or transferred without the prior written consent
of the Mortgagee thereunder;

     (bb)  No Buydown Provisions; No Graduated Payments or Contingent
           ----------------------------------------------------------
Interests.  The Mortgage Loan does not contain provisions pursuant to
- ---------
which Monthly Payments are paid or partially paid with funds deposited in any
separate account established by the Company, the Mortgagor or anyone on
behalf of the Mortgagor, or paid by any source other than the Mortgagor nor
does it contain any other similar provisions currently in effect which may
constitute a "buydown" provision.  The Mortgage Loan is not a graduated
payment mortgage loan and the Mortgage Loan does not have a shared
appreciation or other contingent interest feature;

     (cc)  Consolidation of Future Advances.  Any future advances made
           --------------------------------
prior to the Cut-off Date have been consolidated with the outstanding
principal amount secured by the Mortgage, and the secured principal amount,
as consolidated, bears a single interest rate and single repayment term.  The
lien of the Mortgage securing the consolidated principal amount is expressly
insured as having first lien priority by a title insurance policy, an
endorsement to the policy insuring the mortgagee's consolidated interest or


                                      27
<PAGE>
by other title evidence acceptable to FNMA and FHLMC.  The consolidated
principal amount does not exceed the original principal amount of the 
Mortgage Loan;

     (dd)  Mortgaged Property Undamaged.  To the best of the Company's
           ----------------------------
knowledge, there is no proceeding pending or threatened for the total or
partial condemnation of the Mortgaged Property.  To the best of the Company's
knowledge, the Mortgaged Property is undamaged by waste, fire, earthquake or
earth movement, windstorm, flood, tornado or other casualty so as to affect
adversely the value of the Mortgaged Property as security for the Mortgage
Loan or the use for which the premises were intended;

     (ee)  Collection Practices; Escrow Deposits. The origination and
           -------------------------------------
collection practices used by the Company, and, to the best of the Company's
knowledge, by any other party, 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
Subservicer on behalf of the Company) 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.  Where Escrow Payments have been
collected, an escrow of funds is not prohibited by applicable law and has
been established in an amount sufficient to pay for every item which remains
unpaid and which has been assessed but is not yet due and payable.  No escrow
deposits or Escrow Payments or other charges or payments due the Company have
been capitalized under the Mortgage or the Mortgage Note;

     (ff)  Appraisal.  The Mortgage File contains an appraisal of the
           ---------
related Mortgage Property signed prior to the approval of the Mortgage Loan
application by an appraiser 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;

     (gg)  Soldiers' and Sailors' Relief Act.  The Mortgagor has not
           ---------------------------------
notified the Company, and the Company has no knowledge of any relief
requested or allowed to the Mortgagor under the Soldiers' and Sailors' Civil
Relief Act of 1940;

     (hh)  Environmental Matters.  To the best of the Company's knowledge,
           ---------------------
the Mortgaged Property is free from any and all hazardous materials
identified as such pursuant to, and there exists no violation of, any local,
state or federal environmental law, rule or regulation;


                                      28


<PAGE>
     (ii)  No Construction Loans.  No Mortgage Loan was made in connection
           ---------------------
with (i) the construction or rehabilitation of a Mortgaged Property or (ii)
facilitating the trade-in or exchange of a Mortgaged Property;

     (jj)  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 Mortgage Loan requires the Mortgagee to release any portion of
the related Mortgaged Property from the lien of the Mortgage other than upon
payment in full of the Mortgage Loan;

     (ll) To the best of the Company's knowledge, the originator of the
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; and

     (mm) The Mortgage Loan is a "qualified mortgage" within the meaning of
Section 860G of the Code and Treas. Reg. Section1.860G-2.

     Section 3.03.  Remedies for Breach of Representations and Warranties. 
                    -----------------------------------------------------
It is understood and agreed that the representations and warranties set forth
in Sections 3.01 and 3.02 shall survive the sale of the Mortgage Loans to the
Purchaser and the 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 and shall inure to the benefit of
the Purchaser, notwithstanding any restrictive or qualified endorsement on
any Mortgage Note or Assignment of Mortgage or the examination or failure to
examine any Mortgage File.  Upon discovery by either the Company or the
Purchaser of a breach of the substance of any of the foregoing
representations and warranties, without regard to the use of the words "to
the best of the Company's knowledge," which materially and adversely affects
the value of the Mortgage Loans or the interests of the Purchaser in the
Mortgage Loans (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.

     Within 90 days of the earlier of either discovery by or notice to the
Company of any breach of the substance of a representation or warranty,
without regard to the use of the words "to the best of the Company's
knowledge," which materially and adversely affects the value of the Mortgage

                                      29
<PAGE>
Loans or the interests of the Purchaser in the Mortgage Loans, 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.  The Company understands and agrees that the words 
"to the best of the Company's knowledge," to the extent that such words are
used in connection with any representation or warranty in this Agreement, 
shall in no way affect any remedy of the Purchaser under this Agreement.  
In the case of any representation or warranty in this Agreement that has
been made by the Company "to the best of the Company's knowledge," such
qualification shall be disregarded for purposes of determining whether 
there has been a breach of such representation or warranty, and, 
notwithstanding the Company's lack of knowledge with respect to the 
substance of such representation or warranty, the Company shall 
nonetheless be required, to the extent that a breach of the
substance of any representation or warranty, without giving effect
to the knowledge qualification, has occurred, to repurchase the 
related Mortgage Loan or Mortgage Loans in the manner described in, 
and subject to the provisions of, this Section 3.03.

     In the event that a breach, without regard to the use of the words "to
the best of the Company's knowledge," shall involve any representation or
warranty set forth in Section 3.01(a) through (l), 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 of the Mortgage Loans or the interests of the Purchaser in
any of the Mortgage Loans, the Company shall repurchase each affected
Mortgage Loan.

     The Company may, within 90 days following the earlier of discovery by or
notice to the Company of any such breach, 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

                                      30
<PAGE>
Loan or Loans pursuant to the foregoing provisions of this Section 3.03 
shall be accomplished by deposit in the related Custodial Account of the
amount of the Repurchase Price for distribution to Purchaser on the next 
scheduled Remittance Date, after deducting therefrom any amount received in
respect of such repurchased Mortgage Loan or Loans and being held in the 
related Custodial Account for future distribution.

     At the time of repurchase or substitution, the Purchaser and the Company
shall arrange for the reassignment of the Deleted Mortgage Loan to the
Company and the delivery to the Company of any documents held by the
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 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 shall be deemed made 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 deposit in
the related Custodial Account the Monthly Payment less the Servicing Fee 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 shall be
retained by the Company.  For the month of substitution, distributions to
Purchaser shall include the Monthly Payment due on any Deleted Mortgage Loan
in the month of substitution, and the Company shall thereafter be entitled to
retain all amounts subsequently received by the Company in respect of such
Deleted Mortgage Loan.

     For any month in which the Company substitutes a 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).  

                                      31

<PAGE>
The amount of such shortfall shall be distributed by the Company in the month
of substitution pursuant to Section 5.01.  Accordingly, on the date of such
substitution, the Company shall deposit from its own funds into the related
Custodial Account an amount equal to the amount of such shortfall.

     It is understood and agreed that the obligations of the Company set
forth in this Section 3.03 to cure, substitute for or repurchase a defective
Mortgage Loan and to indemnify the Purchaser as provided in this Section 3.03
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
3.02 shall accrue as to any Mortgage Loan upon (i) failure by the Company to
cure such breach or repurchase such Mortgage Loan as specified above, and
(ii) demand upon the Company by the Purchaser for compliance with this
Agreement.


                                  ARTICLE IV

                ADMINISTRATION AND SERVICING OF MORTGAGE LOANS
               ----------------------------------------------

     Section 4.01.  Company to Act as Servicer.  The Company, as an
                    --------------------------
independent contractor, shall service and administer the Mortgage Loans and
shall have full power and authority, acting alone, to do any and all things
in connection with such servicing and administration which the Company may
deem necessary or desirable, consistent with the terms of this Agreement and
with Accepted Servicing Practices.

     Consistent with the terms of this Agreement, the Company may waive any
late payment charge, assumption fee or other fee that may be collected in the
ordinary course of servicing the Mortgage Loans.  The Company 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 Company, imminent) the Company 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 Company shall, on the Business Day immediately
preceding the Remittance Date in any month in which any such principal or


                                      32
<PAGE>
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 Company shall be entitled to reimbursement for such advances
to the same extent as for all other advances made pursuant to Section 5.03.
Without limiting the generality of the foregoing, the Company shall continue,
and is hereby authorized and empowered, to execute and deliver on behalf of
itself and the Purchasers, all instruments of satisfaction or cancellation,
or of partial or full release, discharge and all other comparable 
instruments, with respect to the Mortgage Loans and with respect to the 
Mortgaged Properties.  If reasonably required by the Company, the Purchaser
shall furnish the Company with any powers of attorney and other documents
necessary or appropriate to enable the Company to carry out its servicing
and administrative duties under this Agreement.

     In servicing and administering the Mortgage Loans, the Company shall
employ procedures (including collection procedures) and exercise the same
care that it customarily employs and exercises in servicing and administering
mortgage loans for its own account, giving due consideration to Accepted
Servicing Practices where such practices do not conflict with the
requirements of this Agreement.

     The Mortgage Loans may be subserviced by the Subservicer in accordance
with the servicing provisions of this Agreement on behalf of the Company,
provided that the Subservicer is a FNMA-approved lender or a FHLMC
seller/servicer in good standing, and no event has occurred, including but
not limited to a change in insurance coverage, which would make it unable to
comply with the eligibility requirements for lenders imposed by FNMA or for
seller/servicers imposed by FHLMC, or which would require notification to
FNMA or FHLMC.  The Company may perform any of its servicing responsibilities
hereunder or may cause the Subservicer to perform any such servicing
responsibilities on its behalf, but the use by the Company of the Subservicer
shall not release the Company from any of its obligations hereunder and the
Company shall remain responsible hereunder for all acts and omissions of the
Subservicer as fully as if such acts and omissions were those of the Company. 
Any monies received by the Subservicer in respect of any Mortgage Loan shall
be deemed to have been received by the Company whether or not actually
received by it.  The Company shall pay all fees and expenses of the
Subservicer from its own funds, and the Subservicer's fee shall not exceed
the Servicing Fee.

                                      33

<PAGE>
          References in this Agreement to performance by the Company of
its servicing responsibilities hereunder shall be deemed to include the
Subservicer acting on behalf of the Company. 

          At the cost and expense of the Company, without any right of
reimbursement from any Custodial Account, the Company shall be entitled to
terminate the rights and responsibilities of the Subservicer and arrange for
any servicing responsibilities to be performed by a successor Subservicer
meeting the requirements in the second preceding paragraph and approved by
the Purchaser in writing, provided, however, that nothing contained herein
shall be deemed to prevent or prohibit the Company, at the Company's option,
from electing to service the related Mortgage Loans itself.  In the event
that the Company's responsibilities and duties under this Agreement are
terminated pursuant to Section 8.04, 9.01 or 10.01, the Company shall at its
own cost and expense terminate the rights and responsibilities of the
Subservicer as soon as is reasonably possible.  The Company shall pay all
fees, expenses or penalties necessary in order to terminate the rights and
responsibilities of the Subservicer from the Company's own funds without
reimbursement from the Purchaser.

          The Company shall be entitled to enter into an agreement with the
Subservicer for indemnification of the Company by the Subservicer and nothing
contained in this Agreement shall be deemed to limit or modify such
indemnification.

          Any Subservicing Agreement and any other transactions or services
relating to the Mortgage Loans involving the Subservicer shall be deemed to
be between the Subservicer and Company alone, and the Purchaser shall have no
obligations, duties or liabilities with respect to the Subservicer including
no obligation, duty or liability of Purchaser to pay the Subservicer's fees
and expenses.  For purposes of distributions and advances by the Company
pursuant to this Agreement, the Company shall be deemed to have received a
payment 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 Company shall take such action as (1) the Company would take under
similar circumstances with respect to a similar mortgage loan held for its
own account for investment, (2) shall be consistent with Accepted Servicing
Practices, and (3) the Company shall determine prudently to be in the best
interest of the Purchaser.  In the event that any payment due under any

                                      34
<PAGE>
Mortgage Loan is not deferred pursuant to Section 4.01 and remains 
delinquent for a period of 90 days, the Company shall commence 
foreclosure proceedings, provided that, prior to commencing foreclosure
proceedings, the Company shall notify the Purchaser in writing of the 
Company's intention to do so, and the Company shall not commence foreclosure
proceedings (and shall so notify the Rating Agencies) if the Purchaser 
objects to such action within three Business Days of receiving such notice.

     Notwithstanding anything to the contrary contained herein, in connection
with a foreclosure or acceptance of a deed in lieu of foreclosure, in the
event the Company has reasonable cause to believe that a Mortgaged Property
is contaminated by hazardous or toxic substances or wastes 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 the inspection, the Company shall
promptly provide the Purchaser with a written report of the environmental
inspection.

     In the event that the environmental inspection report indicates that the
Mortgaged Property is contaminated by such hazardous or toxic substances or
wastes, the Company shall not proceed with foreclosure or acceptance of a
deed in lieu of foreclosure, and the Company shall be reimbursed for all
Servicing Advances made with respect to the related Mortgaged Property from
the related Custodial Account pursuant to Section 4.05 hereof.

     Section 4.03.  Collection of Mortgage Loan Payments.  Continuously
                    ------------------------------------
from the date hereof until the principal and interest on all Mortgage Loans
are paid in full, the Company shall proceed diligently to collect all
payments due under each of the Mortgage Loans when the same shall become due
and payable and shall 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, 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 Accounts. 
                    ---------------------------------------------------
The Company shall segregate and hold all funds collected and received
pursuant to a Mortgage Loan separate and apart from any of its own funds and
general assets and shall establish and maintain one or more Custodial
Accounts with respect to each Mortgage Pool, in the form of time deposit or
demand accounts, titled "GreenPoint Mortgage Corp., in trust for The Chase
Manhattan Bank, N.A., as Trustee, Structured Asset Securities Corporation

                                      35
<PAGE>



Mortgage Pass-Through Certificates, Series GreenPoint 1996-A," or such other
designation as the Purchaser may direct.  Each Custodial Account shall be 
established with a Qualified Depository acceptable to the Purchaser.  Any 
funds deposited in a Custodial Account shall at all times be fully insured
to the full extent permitted under applicable law.  Funds deposited in a 
Custodial Account may be drawn on by the Company in accordance with 
Section 4.05.  The creation of any Custodial Account shall be evidenced by 
a certification in the form of Exhibit D-1 hereto, in the case of an
account established with the Company or an affiliate thereof, or by a letter
agreement in the form of Exhibit D-2 hereto, in the case of an account held
by a depository other than the Company 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 Company 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 Company out of its own funds immediately
as such loss is realized.

     The Company shall deposit in each Custodial Account on a daily basis,
and retain therein, the following collections received by the Company and
payments made by the Company after the Cut-off Date with respect to the
Mortgage Loans in each Mortgage Pool, 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 in the
related Mortgage Pool, including all Principal Prepayments;

       (ii) all payments on account of interest on the Mortgage Loans in the
related Mortgage Pool adjusted to the Remittance Rate;

      (iii) all Liquidation Proceeds with respect to the Mortgage Loans in
the related Mortgage Pool;

       (iv) all Insurance Proceeds with respect to the Mortgage Loans in the
related Mortgage Pool including amounts required to be deposited pursuant to
Section 4.10 (other than proceeds to be held in the related Escrow Account

                                      36
<PAGE>
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 with respect to the Mortgage Loans in
the related Mortgage Pool 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 with respect to the Mortgage Loans in the related Mortgage
Pool pursuant to Sections 4.01, 4.16, 5.03, 6.01 or 6.02;

      (vii) any amounts payable in connection with the repurchase of any
Mortgage Loan in the related Mortgage Pool pursuant to Section 3.03 and all
amounts required to be deposited by the Company in connection with a
shortfall in principal amount of any Qualifying Substitute Mortgage Loan in
the related Mortgage Pool pursuant to Section 3.03;

     (viii) with respect to each Principal Prepayment with respect to any
Mortgage Loan in the related Mortgage Pool received during the immediately
preceding Prepayment Period, an amount (to be paid by the Company 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 Company for any month
not to exceed the aggregate of the Company's Servicing Fees for such month;

       (ix) any amounts required to be deposited by the Company into any
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 in the related Mortgage Pool and all REO Disposition Proceeds
pursuant to Section 4.16.

     The foregoing requirements for deposit into each 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, to the extent permitted by Section 6.01, need not be
deposited by the Company into a Custodial Account.  Any interest paid on
funds deposited in a Custodial Account by the depository institution shall
accrue to the benefit of the Company and the Company shall be entitled to
retain and withdraw such interest from such Custodial Account pursuant to
Section 4.05.


                                      37
<PAGE>
     Section 4.05.  Permitted Withdrawals From Custodial Accounts.  The
                    ---------------------------------------------
Company shall, from time to time, withdraw funds from each Custodial Account
for the following purposes:

       (i) to make payments to the Purchaser in the amounts and in the manner
provided for in Section 5.01;

      (ii) to reimburse itself for Monthly Advances of the Company's funds
made pursuant to Section 5.03, the Company's right to reimburse itself
pursuant to this subclause (ii) being limited to amounts received on the
related Mortgage Loan which represent late payments of principal and/or
interest respecting which any such advance was made, it being understood
that, in the case of any such reimbursement, the Company's right thereto
shall be prior to the rights of Purchaser, except that, where the Company is
required to repurchase a Mortgage Loan pursuant to Section 3.03 or 6.02, the
Company's right to such reimbursement shall be subsequent to the payment to
the Purchaser of the Repurchase Price pursuant to such sections and all other
amounts required to be paid to the Purchaser with respect to such Mortgage
Loan;

     (iii) to reimburse itself for unreimbursed Servicing Advances, and for
any unpaid Servicing Fees, the Company's right to reimburse itself pursuant
to this subclause (iii) with respect to any Mortgage Loan being limited to
related Liquidation Proceeds, Condemnation Proceeds, Insurance Proceeds and
such other amounts as may be collected by the Company from the Mortgagor or
otherwise relating to the Mortgage Loan, it being understood that, in the
case of any such reimbursement, the Company's right thereto shall be prior to
the rights of Purchaser except where the Company is required to repurchase a
Mortgage Loan pursuant to Section 3.03 or 6.02, in which case the Company's
right to such reimbursement shall be subsequent to the payment to the
Purchaser of the Repurchase Price pursuant to such sections and all other
amounts required to be paid to the Purchaser with respect to such Mortgage
Loan;

      (iv) to reimburse itself for any Nonrecoverable Advance with respect to
the Mortgage Loans in the related Mortgage Pool;

       (v) to pay itself investment earnings on funds deposited in such
Custodial Account;

      (vi) to reimburse itself for expenses incurred and reimbursable to it
pursuant to Section 8.01, any amount so reimbursed to be withdrawn from the
Custodial Accounts on a pro rata basis, in proportion to the aggregate
Principal Balance of the Mortgage Loans in each Mortgage Pool as of the date
of such reimbursement;

                                      38
<PAGE>

     (vii) to pay any amount required to be paid pursuant to Section 4.16
related to any REO Property in the related Mortgage Pool (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 a Custodial Account shall be limited to
amounts on deposit in such Custodial Account with respect to the related REO
Property; and

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

     Section 4.06.  Establishment of and Deposits to Escrow Accounts.  The
                    ------------------------------------------------
Company shall segregate and hold all funds collected and received pursuant to
a Mortgage Loan constituting Escrow Payments separate and apart from any of
its own funds and general assets and shall establish and maintain one or more
Escrow Accounts, with respect to the Mortgage Loans in each Mortgage Pool, in
the form of time deposit or demand accounts, titled, "GreenPoint Mortgage
Corp., in trust for The Chase Manhattan Bank, N.A., as Trustee, Structured
Asset Securities Corporation Mortgage Pass-Through Certificates, Series
GreenPoint 1996-A."  The Escrow Accounts shall be established with a
Qualified Depository, in a manner which shall provide maximum available
insurance thereunder.  Funds deposited in an Escrow Account may be drawn on
by the Company in accordance with Section 4.07.  The creation of any Escrow
Account shall be evidenced by a certification in the form of Exhibit E-1
hereto, in the case of an account established with the Company, or by a
letter agreement in the form of Exhibit E-2 hereto, in the case of an account
held by a depository other than the Company.  A copy of such certification
shall be furnished to the Purchaser.

     The Company shall deposit in each Escrow Account on a daily basis, with
respect to the Mortgage Loans in each Mortgage Pool, and retain therein:

     (i) all Escrow Payments collected on account of the related 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 securing a Mortgage Loan in the related Mortgage Pool
pursuant to Section 4.14.


                                      39
<PAGE>
     The Company shall make withdrawals from each Escrow Account only to
effect such payments as are required under this Agreement, as set forth in
Section 4.07.  The Company shall be entitled to retain any interest paid on
funds deposited in an Escrow Account by the depository institution, other
than interest on escrowed funds required by law to be paid to the Mortgagor. 
To the extent required by law, the Company shall pay interest on escrowed
funds to the Mortgagor notwithstanding that the related Escrow Account may be
non-interest bearing or that interest paid thereon is insufficient for such
purposes.

     Section 4.07.  Permitted Withdrawals From Escrow Accounts. 
                    ------------------------------------------
Withdrawals from an Escrow Account may be made by the Company only:

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

      (ii) to reimburse the Company for any Servicing Advances made by the
Company pursuant to Section 4.08 with respect to a related Mortgage Loan, but
only from amounts received on the related Mortgage Loan which represent late
collections of Escrow Payments thereunder;

     (iii) with respect to the Mortgage Loans in the related Mortgage Pool,
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 related Custodial Account and application to
reduce the principal balance of the related Mortgage Loan in accordance with
the terms of the related Mortgage and Mortgage Note;

       (v) for application to restoration or repair of a Mortgaged Property
securing a Mortgage Loan in the related Mortgage Pool in accordance with the
procedures outlined in Section 4.14;

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

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


                                      40
<PAGE>
     Section 4.08.  Payment of Taxes, Insurance and Other Charges.  With
                    ---------------------------------------------
respect to each Mortgage Loan, the Company shall maintain accurate records
reflecting the status of 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 fire and hazard insurance coverage and
shall obtain, from time to time, all bills for the payment of such charges
(including renewal premiums) and shall effect payment thereof prior to the
applicable penalty or termination date, employing for such purpose deposits
of the Mortgagor in the related Escrow Account which shall have been
estimated and accumulated by the Company in amounts sufficient for such
purposes, as allowed under the terms of the Mortgage.  To the extent that a
Mortgage does not provide for Escrow Payments, the Company 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 Company may transfer the
                    ----------------------
Custodial Accounts or the Escrow Accounts to a different Qualified Depository
from time to time.  Such transfer shall be made only upon obtaining the
consent of the Purchaser, which consent shall not be withheld unreasonably.

     Section 4.10.  Maintenance of Hazard Insurance.  The Company shall
                    -------------------------------
cause to be maintained for each Mortgage Loan hazard insurance such that all
buildings upon the Mortgaged Property are insured by a generally acceptable
insurer rated A:VI or better in the current Best's Key Rating Guide
("Best's") against loss by fire, hazards of extended coverage and such other
hazards as are customary in the area where the Mortgaged Property is located,
in an amount which is at least equal to the lesser of (i) the maximum
insurable value of the improvements securing such Mortgage Loan and (ii) the
greater of (a) the outstanding principal balance of the Mortgage Loan and (b)
an amount such that the proceeds thereof shall be sufficient to prevent the
Mortgagor or the loss payee from becoming a coinsurer.

     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) a flood insurance policy meeting the
requirements of the current guidelines of the Federal Insurance
Administration is in effect with a generally acceptable insurance carrier
rated A:VI or better in Best's in an amount representing coverage equal to
the lesser of (i) the minimum amount required, under the terms of coverage,
to compensate for any damage or loss on a replacement cost basis (or the
unpaid balance of the mortgage if replacement cost coverage is not available

                                      41
<PAGE>
for the type of building insured) and (ii) the maximum amount of insurance 
which is available under the Flood Disaster Protection Act of 1973, as 
amended.

     If a Mortgage is secured by a unit in a condominium project, the Company
shall verify that the coverage required of the owner's association, including
hazard, flood, liability, and fidelity coverage, is being maintained in
accordance with then current FNMA requirements, and secure from the owner's
association its agreement to notify the Company promptly of any change in the
insurance coverage or of any condemnation or casualty loss that may have a
material effect on the value of the Mortgaged Property as security.

     In the event that the Purchaser or the Company shall determine that the
Mortgaged Property should be insured against loss or damage by hazards and
risks not covered by the insurance required to be maintained by the Mortgagor
pursuant to the terms of the Mortgage, the Company shall communicate and
consult with the Mortgagor with respect to the need for such insurance and
bring to the Mortgagor's attention the desirability of protection of the
Mortgaged Property.

     All policies required hereunder shall name the Company 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 Company shall not accept any such insurance policies from insurance
companies unless such companies are rated A:VI or better in Best's and are
licensed to do business in the jurisdiction in which the Mortgaged Property
is located.  The Company shall determine that such policies provide
sufficient risk coverage and amounts, that they insure the property owner,
and that they properly describe the property address.  The Company 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 Company under any
such policies (other than amounts to be deposited in the related Escrow
Account and applied to the restoration or repair of the related Mortgaged
Property, or property acquired in liquidation of the related Mortgage Loan,
or to be released to the Mortgagor in accordance with the terms of the
related Mortgage Note, in accordance with the Company's normal servicing
procedures as specified in Section 4.14) shall be deposited in the related
Custodial Account subject to withdrawal pursuant to Section 4.05.

                                      42
<PAGE>

     Section 4.11.  Maintenance of Mortgage Impairment Insurance.  In the
                    --------------------------------------------
event that the Company shall obtain and maintain a blanket policy insuring
against losses arising from fire and hazards covered under extended coverage
on all of the Mortgage Loans, then, to the extent such policy provides
coverage in an amount equal to the amount required pursuant to Section 4.10
and otherwise complies with all other requirements of Section 4.10, it shall
conclusively be deemed to have satisfied its obligations as set forth in
Section 4.10.  Any amounts collected by the Company under any such policy
relating to a Mortgage Loan shall be deposited in the related Custodial
Account subject to withdrawal pursuant to Section 4.05.  Such policy may
contain a deductible clause, in which case, in the event that there shall
not have been maintained on the related Mortgaged Property a policy complying
with Section 4.10, and there shall have been a loss which would have been
covered by such policy, the Company shall deposit in the related 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 Company's funds, without reimbursement therefor.  Upon request of
the Purchaser, the Company 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 Company shall maintain with responsible companies, at its
- ---------
own expense, a blanket Fidelity Bond and an Errors and Omissions Insurance
Policy, with broad coverage on all officers, employees or other persons
acting in any capacity requiring such persons to handle funds, money,
documents or papers relating to the Mortgage Loans ("Company Employees"). 
Any such Fidelity Bond and Errors and Omissions Insurance Policy shall be in
the form of the Mortgage Banker's Blanket Bond and shall protect and insure
the Company against losses, including forgery, theft, embezzlement, fraud,
errors and omissions and negligent acts of  such Company Employees.  Such
Fidelity Bond and Errors and Omissions Insurance Policy also shall protect
and insure the Company against losses in connection with the release or
satisfaction of a Mortgage Loan without having obtained payment in full of
the indebtedness secured thereby.  No provision of this Section 4.12
requiring such Fidelity Bond and Errors and Omissions Insurance Policy shall
diminish or relieve the Company from its duties and obligations as set forth
in this Agreement.  The minimum coverage under any such bond and insurance
policy shall be at least equal to the corresponding amounts required by FNMA
in the FNMA Mortgage-Backed Securities Selling and Servicing Guide or by

                                      43
<PAGE>
FHLMC in the FHLMC Sellers' & Servicers' Guide.  Upon the request of the 
Purchaser, the Company 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.  Prior to foreclosure, the Company shall
                    -----------
inspect the Mortgaged Property and shall conduct subsequent inspections in
accordance with Accepted Servicing Practices.  The Company shall keep a
written report of each such inspection.

     Section 4.14.  Restoration of Mortgaged Property.  The Company need
                    ---------------------------------
not obtain the approval of the Purchaser prior to releasing any Insurance
Proceeds or Condemnation Proceeds to the Mortgagor to be applied to the
restoration or repair of the Mortgaged Property if such release is in
accordance with Accepted Servicing Practices and the terms of the related
Mortgage Note.  At a minimum, the Company shall comply with the following
conditions in connection with any such release of Insurance Proceeds or
Condemnation Proceeds:

       (i) the Company shall receive satisfactory independent verification of
completion of repairs and issuance of any required approvals with respect
thereto:

      (ii) the Company shall take all steps necessary to preserve the
priority of the lien of the Mortgage, including, but not limited to requiring
waivers with respect to mechanics' and materialmen's liens:

     (iii) the Company shall verify that the Mortgage Loan is not in default;
and

      (iv) pending repairs or restoration, the Company shall place the
Insurance Proceeds or Condemnation Proceeds in the related Escrow Account.

     If the Purchaser is named as an additional loss payee, the Company is
hereby empowered to endorse any loss draft issued in respect of such a claim
in the name of the Purchaser.

     Section 4.15.  (Reserved)

     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

                                      44

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

     The Company shall 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 Company's expense) or the Company 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 Company shall report monthly to
the Purchaser as to the progress being made in selling such REO Property and
(ii) if, with the written consent of the Purchaser, a purchase money mortgage
is taken in connection with such sale, such purchase money mortgage shall
name the Company as mortgagee, and such purchase money mortgage shall not be
held pursuant to this Agreement, but instead a separate participation

                                      45
<PAGE>
agreement between the Company 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 Company has agreed to indemnify and hold harmless the Trust with
respect to the imposition of any such taxes.

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

     The disposition of REO Property shall be carried out by the Company at
such price, and upon such terms and conditions, as the Company deems to be in
the best interests of the Purchaser.   The proceeds of sale of the REO
Property shall be promptly deposited in the related Custodial Account.  As
soon as practical thereafter the expenses of such sale shall be paid and the
Company shall reimburse itself for any related unreimbursed Servicing
Advances, unpaid Servicing Fees 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 related Custodial Account shall be
distributed to the Purchaser.

     The Company shall withdraw from the related Custodial Account 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 Company or the Company
itself.  The REO management fee shall be an amount that is reasonable and
customary in the area where the Mortgaged Property is located.  The net cash

                                      46
<PAGE>
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 related
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 Company shall furnish to
the Purchaser on or before the Remittance Date each month a statement with
respect to any REO Property covering the operation of such REO Property for
the previous month and the Company's efforts in connection with the sale of
such REO Property and any rental of such REO Property incidental to the sale
thereof for the previous month.  That statement shall be accompanied by such
other information as the Purchaser shall reasonably request.

     Section 4.18.  Liquidation Reports.  Upon the foreclosure sale of any
                    -------------------
Mortgaged Property or the acquisition thereof by the Purchaser pursuant to a
deed in lieu of foreclosure, the Company shall submit to the Purchaser a
liquidation report with respect to such Mortgaged Property.

     Section 4.19.  Reports of Foreclosures and Abandonments of Mortgaged
                    -----------------------------------------------------
Property.  Following the foreclosure sale or abandonment of any Mortgaged
- --------
Property, the Company shall report such foreclosure or abandonment as
required pursuant to Section 6050J of the Code.

                                  ARTICLE V

                            PAYMENTS TO PURCHASER
                           ---------------------

     Section 5.01.  Remittances.  On each Remittance Date the Company
                    -----------
shall remit by wire transfer of immediately available funds to the Purchaser
the sum of (a) all amounts deposited in each Custodial Account as of the
close of business on the Determination Date (net of charges against or
withdrawals from such Custodial Account pursuant to Section 4.05) and (b) all
amounts, if any, which the Company is obligated to distribute 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

                                      47
<PAGE>
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 Company shall pay to the Purchaser interest on any such late payment
at an annual rate equal to the Prime Rate, adjusted as of the date of each
change, but in no event greater than maximum amount permitted by applicable
law.  Such interest shall be deposited in the related Custodial Account or
Accounts by the Company on the date such late payment is made and shall cover
the period commencing with the day following such second Business Day and
ending with the Business Day on which such payment is made, both inclusive. 
Such interest shall be remitted along with the distribution payable on the
next succeeding Remittance Date.  The payment by the Company of any such
interest shall not be deemed an extension of time for payment or a waiver of
any Event of Default by the Company.

     Section 5.02.  Statements to Purchaser.  Not later than the
                    -----------------------
Remittance Date, the Company shall furnish to the Purchaser 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 acceptable to the Purchaser,
containing the information set forth in Exhibit G hereto, as to the preceding
remittance and the period ending on the preceding Determination Date.

     In addition, not more than 60 days after the end of each calendar year,
the Company 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 Company shall be deemed to have been satisfied to
the extent that substantially comparable information shall be provided by the
Company pursuant to any requirements of the Code as from time to are in
force.

     The Company 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 Company to the Purchaser required to be
delivered to any governmental taxing authority pursuant to any applicable law
with respect to the Mortgage Loans and the transactions contemplated hereby. 
In addition, the Company shall provide the Purchaser with such information
concerning the Mortgage Loans as is necessary for the Purchaser to prepare
its federal income tax returns.


                                      48
<PAGE>
     Section 5.03.  Monthly Advances by Company.  On the Business Day
                    ---------------------------
immediately preceding each Remittance Date, the Company shall deposit in the
related 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 immediately preceding Determination Date or
which were deferred pursuant to Section 4.01 (such amount a "Monthly
Advance"); provided, that, to the extent of amounts held in such Custodial
Account for future distribution and not otherwise distributable to the
Purchaser on such date, the Company may satisfy its obligation to make a
Monthly Advance by distributing such funds to the Purchaser in the amount of
such Monthly Advance and causing an appropriate entry to be made in the
records of such Custodial Account.  The amount of any funds being held for
future distribution in a Custodial Account that are utilized by the Company
to satisfy a Monthly Advance obligation shall be an obligation of the Company
to the Purchaser, payable by deposit in such Custodial Account of the
Company's funds in such amount on or before the next succeeding Remittance
Date, up to the amount that funds otherwise available in such Custodial
Account on such date for distribution to the Purchaser shall be less than the
amount required to be remitted to the Purchaser on such date.  The Company's
obligation to make such Monthly Advances as to any Mortgage Loan will
continue through the last Monthly Payment due prior to the payment in full of
the Mortgage Loan, or through the last Remittance Date prior to the
Remittance Date for the distribution of all Liquidation Proceeds and other
payments or recoveries (including Insurance Proceeds and Condemnation
Proceeds) with respect to the Mortgage Loan; provided, however, that the
Company shall not be obligated to make any Monthly Advance to the extent
that, in its reasonable judgement, the Company 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 Company that it had made a
Nonrecoverable Advance) to be certified by the Company by delivery of an
Officer's Certificate 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 Company shall
                    -------------------------------
use its best efforts to enforce any "due-on-sale" provision contained in any
Mortgage or Mortgage Note and to deny assumption by the person to whom the

                                      49

<PAGE>
Mortgaged Property has been or is about to be sold whether by absolute 
conveyance or by contract of sale, and whether or not the Mortgagor remains
liable on the Mortgage and the Mortgage Note.  When the Mortgaged Property has
been conveyed by the Mortgagor, the Company shall, to the extent it has 
knowledge of such conveyance, exercise its rights to accelerate the maturity 
of such Mortgage Loan under the "due-on-sale" clause applicable thereto, 
provided, however, that the Company shall not exercise such rights if 
prohibited by law from doing so.

     If the Company reasonably believes it is unable under applicable law to
enforce such "due-on-sale" clause, the Company shall enter into (i) an
assumption and modification agreement with the person to whom such property
has been conveyed, pursuant to which such person becomes liable under the
Mortgage Note and the original Mortgagor remains liable thereon or (ii) in
the event the Company is unable under applicable law to require that the
original Mortgagor remain liable under the Mortgage Note and the Company has
the prior consent of the primary mortgage guaranty insurer, a substitution of
liability agreement with the purchaser of the Mortgaged Property pursuant to
which the original Mortgagor is released from liability and the purchaser of
the Mortgaged Property is substituted as Mortgagor and becomes liable under
the Mortgage Note.  If an assumption fee is collected by the Company for
entering into an assumption agreement, a portion of such fee, up to an amount
equal to one-half of one percent (0.5%) of the outstanding principal balance
of the related Mortgage Loan, will be retained by the Company as additional
servicing compensation, and any portion thereof in excess of one-half of one
percent (0.5%) shall be deposited in the related Custodial Account for the
benefit of the Purchaser.  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 assumable, the Company shall
inquire diligently into the creditworthiness of the proposed transferee, and
shall use the underwriting criteria for approving the credit of the proposed
transferee which are used by 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 Company
diligently shall, to the extent permitted by the Mortgage or the Mortgage
Note and by applicable law, accelerate the maturity of the Mortgage Loan.

     Section 6.02.  Satisfaction of Mortgages and Release of Mortgage
                    -------------------------------------------------
Files.  Upon the payment in full of any Mortgage Loan, or the receipt by
- -----

                                      50
<PAGE>
the Company of a notification that payment in full will be escrowed in a 
manner customary for such purposes, the Company shall notify the Purchaser
in the Monthly Remittance Advice as provided in Section 5.02, and may request
the release of any Mortgage Loan Documents.

     If the Company satisfies or releases a Mortgage without first having
obtained payment in full of the indebtedness secured by the Mortgage or
should the Company otherwise prejudice any rights the Purchaser may have
under the mortgage instruments, upon written demand of the Purchaser, the
Company shall, in each case within two Business Days of receipt of demand
therefor by the Purchaser, either (i) repurchase of related Mortgage Loan at
the Repurchase Price by the deposit thereof in the related Custodial Account,
or (ii) deposit in the related Custodial Account an amount equal to the
Principal Balance of such Mortgage Loan plus 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 such
deposit, less amounts received or advanced in respect of such Mortgage Loan
that are being held in such Custodial Account for distribution on the next
succeeding Remittance Date.  The Company shall maintain the Fidelity Bond and
Errors and Omissions Insurance Policy as provided for in Section 4.12
insuring the Company against any loss it may sustain with respect to any
Mortgage Loan not satisfied in accordance with the procedures set forth
herein.

     Section 6.03.  Servicing Compensation.  As compensation for its
                    ----------------------
services hereunder, the Company shall be entitled to withdraw from each
Custodial Account or to retain from interest payments on the related Mortgage
Loans the amount of its Servicing Fee with respect to the Mortgage Loans in
the related Mortgage Pool, less any amounts payable by the Company pursuant
to Section 4.04(viii).  The Servicing Fee shall be payable monthly and shall
be computed on the basis of the same unpaid principal balance and for the
period 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.  The
obligation of the Purchaser to pay the Servicing Fee is limited to, and
payable solely from, the interest portion of such Monthly Payments collected
by the Company.  The aggregate of the Servicing Fees for any month with
respect to the Mortgage Loans in either Mortgage Pool shall be reduced by any
amount payable by the Company with respect to such month pursuant to Section
4.04(viii) first, with respect to the Mortgage Loans in such Mortgage Pool,
and second, to the extent of any shortfall, with respect to the Mortgage
Loans in the other Mortgage Pool.


                                      51

<PAGE>
     Additional servicing compensation in the form of assumption fees, to the
extent provided in Section 6.01, and late payment charges shall be retained
by the Company to the extent not required to be deposited in the related
Custodial Account.  The Company shall be required to pay all expenses
incurred by it in connection with its servicing activities hereunder and
shall not be entitled to reimbursement thereof except as specifically
provided for herein.

     Section 6.04.  Annual Statement as to Compliance.  The Company shall
                    ---------------------------------
deliver to the Purchaser, on or before March 31 of each year beginning March
31, 1997, an Officer's Certificate, stating that (i) a review of the
activities of the Company during the preceding calendar year and of
performance under this Agreement has been made under such officer's
supervision, and (ii) the Company has complied fully with the provisions of
Article II and Article IV, and (iii) to the best of such officer's knowledge,
based on such review, the Company has fulfilled all its obligations under
this Agreement throughout such year, or, if there has been a default in the
fulfillment of any such obligation, specifying each such default known to
such officer and the nature and status thereof and the action being taken by
the Company to cure such default.

     Section 6.05.  Annual Independent Public Accountants' Servicing
                    ------------------------------------------------
Report.  On or before March 31 of each year beginning March 31, 1997, the
- ------
Company, at its expense, shall cause a firm of independent public accountants
which is a member of the American Institute of Certified Public Accountants
to furnish a statement to the Purchaser to the effect that such firm has
examined certain documents and records relating to the servicing of the
Mortgage Loans and this Agreement and that such firm is of the opinion that
the provisions of Article II and Article IV have been complied with, and
that, on the basis of such examination conducted substantially in compliance
with the Single Attestation Program for Mortgage Bankers, nothing has come to
their attention which would indicate that such servicing has not been
conducted in compliance therewith, except for (i) such exceptions as such
firm shall believe to be immaterial, and (ii) such other exceptions as shall
be set forth in such statement.

     Section 6.06.  Right to Examine Company Records.  The Purchaser shall
                    --------------------------------
have the right to examine and audit any and all of the books, records, or
other information of the Company, whether held by the Company or by another
on its behalf, with respect to or concerning this Agreement or the Mortgage
Loans, during business hours or at such other times as may be reasonable
under applicable circumstances, upon reasonable advance notice.  Any such
examination or audit shall not be an expense of the Company.

                                      52
<PAGE>


                                 ARTICLE VII

                             COMPANY TO COOPERATE
                            --------------------

     Section 7.01.  Provision of Information.  During the term of this
                    ------------------------
Agreement, the Company shall furnish to the Purchaser such periodic, special,
or other reports or information and copies or originals of any documents
contained in the Servicing File for each Mortgage Loan, whether or not
provided for herein, as shall be necessary, reasonable, or appropriate with
respect to the Purchaser, any regulatory requirement pertaining to the
Purchaser or the purposes of this Agreement.  All such reports, documents or
information shall be provided by and in accordance with all reasonable
instructions and directions which the Purchaser may give.

     The Company shall execute and deliver all such instruments and take all
such action as the Purchaser may reasonably request from time to time, in
order to effectuate the purposes and to carry out the terms of this
Agreement.

     Section 7.02.  Financial Statements; Servicing Facility. The Company
                    ----------------------------------------
shall furnish promptly to the Purchaser a Consolidated Statement of
Operations of the Company for each completed fiscal year for which such a
statement is available, as well as a Consolidated Statement of Condition at
the end of the last two fiscal years covered by such Consolidated Statement
of Operations.  The Company also shall make available any comparable interim
statements to the extent any such statements have been prepared by or on
behalf of the Company (and are available upon request to members or
stockholders of the Company or to the public at large).

     The Company also shall make available to the Purchaser a knowledgeable
financial or accounting officer for the purpose of answering questions
respecting recent developments affecting the Company or the financial
statements of the Company.


                                 ARTICLE VIII

                                 THE COMPANY
                                 -----------

     Section 8.01.  Indemnification; Third Party Claims.  The Company
                    -----------------------------------
shall indemnify the Purchaser and hold it harmless against any and all
claims, losses, damages, penalties, fines, forfeitures, reasonable and
necessary legal fees and related costs, judgments, and any other costs, fees


                                      53
<PAGE>
and expenses that the Purchaser may sustain in any way related to the failure
of the Company to perform its duties and service the Mortgage Loans in 
compliance with the terms of this Agreement.  The Company 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) 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 it or the 
Purchaser in respect of such claim.  The Company shall follow any written 
instructions received from the Purchaser in connection with such claim.  The
Purchaser promptly shall reimburse the Company for all amounts advanced by 
it pursuant to the preceding sentence except when the claim is in any way 
related to the Company's indemnification pursuant to Section 3.03, or the
failure of the Company to service and administer the Mortgage Loans in 
strict compliance with the terms of this Agreement.

     In addition to the Company's repurchase or substitution obligation under
Section 3.03, the Company 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 costs and
expenses resulting from any claim, demand, defense or assertion based on or
grounded upon, or resulting from, a breach by the Company, without regard to
the use of the words "to the best of the Company's knowledge," of the
substance of any representation or warranty contained in this Agreement.

     Section 8.02.  Merger or Consolidation of the Company.  Except as set
                    --------------------------------------
forth in the following paragraph, the Company shall keep in full effect its
existence, rights and franchises as a corporation, and shall obtain and
preserve its qualification to do business as a foreign corporation in each
jurisdiction in which such qualification is or shall be necessary to protect
the validity and enforceability of this Agreement or any of the Mortgage
Loans and to perform its duties under this Agreement.

     Any Person into which the Company may be merged or consolidated, or any
corporation resulting from any merger, conversion or consolidation to which
the Company shall be a party, or any Person succeeding to the business of the
Company, shall be the successor of the Company hereunder, without the
execution or filing of any paper or any further act on the part of any of the
parties hereto, anything herein to the contrary notwithstanding, provided,
however, that the successor or surviving Person shall be an institution (i)
having a net worth of not less than $15,000,000, and (ii) which is a FNMA
approved servicer in good standing.

                                      54
<PAGE>

     Section 8.03.  Limitation on Liability of Company and Others.  The
                    ---------------------------------------------
Company shall be liable in accordance with this Agreement only to the extent
of the obligations specifically imposed upon and undertaken by the Company in
this Agreement.  Neither the Company nor any of the directors, officers,
employees or agents of the Company shall be under any liability to the
Purchaser for any action taken or for refraining from the taking of any
action in good faith pursuant to this Agreement, or for errors in judgment,
provided, however, that this provision shall not protect the Company or any
such person against any breach of warranties or representations made herein,
or 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 and any director, officer, employee or agent of the Company may rely
in good faith on any document of any kind prima facie properly executed and
submitted by any Person respecting any matters arising hereunder.  The
Company shall not be under any obligation to appear in, prosecute or defend
any legal action which is not incidental to its duties to service the
Mortgage Loans in accordance with this Agreement and which in its opinion may
involve it in any expense or liability, provided, however, that the Company
may, with the consent of the Purchaser, undertake any such action which it
may deem necessary or desirable in respect to this Agreement and the rights
and duties of the parties hereto.  In such event, the Company shall be
entitled to reimbursement from the Purchaser of the reasonable legal expenses
and costs of such action.

     Section 8.04.  Limitation on Resignation and Assignment by Company. 
                    ---------------------------------------------------
The Purchaser has entered into this Agreement with the Company in reliance
upon the independent status of the Company, and the representations as to the
adequacy of its servicing facilities, plant, personnel, records and
procedures, its integrity, reputation and financial standing, and the
continuance thereof.  Therefore, the Company shall neither assign its rights
under this Agreement or the servicing hereunder or delegate its duties
hereunder or any portion thereof (to other than the Subservicer) for a period
of two years following the Closing Date, or sell or otherwise dispose of all
or substantially all of its property or assets, without, in each case, the
prior written consent of the Purchaser, which consent shall be granted or
withheld in the sole discretion of the Purchaser.  In addition, the ability
of the Company to assign its rights and delegate its duties under this
Agreement to a successor servicer shall be subject to the following
conditions:

          (i)  Such successor servicer must be qualified to service loans for
     FNMA or FHLMC;

                                      55
<PAGE>

         (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, 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) prior to the effective date of such
     transfer of servicing, the Servicer shall transmit to any related
     insurer notification of such transfer of servicing; (C) on or prior to
     the effective date of such transfer of servicing, the Servicer shall
     deliver to the successor servicer all Mortgage Loan Documents and any
     related records or materials; (D) on or prior to the effective date of
     such transfer of servicing, the Servicer shall transfer to the successor
     servicer all funds held by the Servicer in respect of the Mortgage
     Loans; (E) on or prior to the effective date of such transfer of
     servicing, 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 prior Servicer
     shall, after the effective date of the transfer of servicing to the
     successor servicer, continue to forward to such successor servicer,
     within one Business Day of receipt, the amount of any payments or other
     recoveries received by the prior Servicer, and the prior Servicer shall
     notify the successor servicer of the source and proper application of
     each such payment or recovery; (G) the prior Servicer shall, after the 

                                      56
<PAGE>
     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.

     The Company shall not resign from the obligations and duties hereby
imposed on it except by mutual consent of the Company 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 Company.  Any
such determination permitting the resignation of the Company shall be
evidenced by an Opinion of Counsel to such effect delivered to the Purchaser
which Opinion of Counsel shall be in form and substance reasonably acceptable
to the Purchaser.  No such resignation shall become effective until a
successor shall have assumed the Company's responsibilities and obligations
hereunder in the manner provided in Section 11.01.

     Without in any way limiting the generality of this Section 8.04, in the
event that the Company either shall assign this Agreement or the servicing
responsibilities hereunder or delegate its duties hereunder or any portion
thereof (to other than 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, 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 Company:

       (i) any failure by the Company to remit to the Purchaser any payment
required to be made under the terms of this Agreement which continues
unremedied for a period of five days after the date upon which written notice
of such failure, requiring the same to be remedied, shall have been received
by the Company from the Purchaser; or

      (ii) failure by the Company duly to observe or perform in any material
respect any other of the covenants or agreements on the part of the Company
set forth in this Agreement which continues unremedied for a period of 30
days after the date on which written notice of such failure, requiring the
same to be remedied, shall have been given to the Company by the Purchaser;
or

                                      57
<PAGE>
     (iii) failure by the Company to maintain any license required to do
business in any jurisdiction where a Mortgaged Property is located, which
failure continues for a period of time longer than is deemed reasonable 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
Company and such decree or order shall have remained in force undischarged or
unstayed for a period of 60 days; or

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

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

     (vii) the Company ceases to meet the qualifications of a FNMA lender,
which failure continues for a period of time longer than is deemed reasonable
by the Purchaser;  or

     (viii) the Company attempts to assign its right to servicing
compensation hereunder without satisfying the requirements of Section 8.04 or
the Company attempts, without the consent of the Purchaser, to sell or
otherwise dispose of all or substantially all of its property or assets or to
assign this Agreement or the servicing responsibilities hereunder or to
delegate its duties hereunder or any portion thereof to other than the
Subservicer in violation of Section 8.04.

     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 Company, may, taking into account, in the case of
the Trustee, the best interests of holders of Certificates, terminate all the

                                      58
<PAGE>
rights and obligations of the Company under this Agreement and in and to the
Mortgage Loans and the proceeds thereof.

     Upon receipt by the Company of such written notice, all authority and
power of the Company 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 Company 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 Company's sole expense.  The Company shall
cooperate with the Purchaser and such successor in effecting the termination
of the Company's responsibilities and rights 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 Company to each
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 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; (ii) mutual consent of the Company and the Purchaser
in writing; or (iii) upon exercise by the Company of its option to repurchase
the Mortgage Loans and related property pursuant to Section 11.13.

                                      59
<PAGE>
                                  ARTICLE XI

                           MISCELLANEOUS PROVISIONS
                          ------------------------

     Section 11.01. Successor to Company.  Prior to termination of the
                    --------------------
Company'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 Company's responsibilities, rights, duties and obligations under
this Agreement, or (ii) appoint a successor having the characteristics set
forth in clauses (i) and (ii) of Section 8.02 which shall succeed to all
rights and assume all of the responsibilities, duties and liabilities of the
Company under this Agreement prior to the termination of Company's
responsibilities, duties and liabilities under this Agreement.  In connection
with such appointment and assumption, the Purchaser may make such
arrangements for the compensation of such successor out of payments on
Mortgage Loans as it and such successor shall agree.  In the event that the
Company's duties, responsibilities and liabilities under this Agreement
should be terminated pursuant to the aforementioned sections, the Company
shall discharge such duties and responsibilities during the period from the
date it acquires knowledge of such termination until the effective date
thereof with the same degree of diligence and prudence which it is obligated
to exercise under this Agreement, and shall take no action whatsoever that
might impair or prejudice the rights or financial condition of its successor. 
The resignation or removal of the Company 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 Company of
the representations and warranties made pursuant to Sections 3.01 and 3.02
and the remedies available to the Purchaser under Section 3.03, it being
understood and agreed that the provisions of such Sections 3.01, 3.02, and
3.03 shall be applicable to the Company notwithstanding any such sale,
assignment, resignation or termination of the Company, or the termination of
this Agreement.

     Any successor appointed as provided herein shall execute, acknowledge
and deliver to the Company and to the Purchaser an instrument accepting such
appointment, wherein the successor shall make the representations and
warranties set forth in Section 3.01, except for subsections (i), (j), (k)
and (l) thereof, whereupon such successor shall become fully vested with all
the rights, powers, duties, responsibilities, obligations and liabilities of
the Company, with like effect as if originally named as a party to this
Agreement.  Any termination or resignation of the Company or termination of
this Agreement pursuant to Section 8.04, 9.01, 10.01 or 10.02 shall not
affect any claims that any Purchaser may have against the Company arising out
of the Company's actions or failure to act prior to any such termination or
resignation.

                                      60

<PAGE>
     The Company shall deliver promptly to the successor servicer the Funds
in each Custodial Account and Escrow Account and all Mortgage Files and
related documents and statements held by it hereunder and the Company shall
account for all funds and shall execute and deliver such instruments and do
such other things as may reasonably be required to more fully and
definitively vest in the successor all such rights, powers, duties,
responsibilities, obligations and liabilities of the Company.

     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 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
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

                                      61
<PAGE>
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. 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 11.04. Duration of Agreement.  This Agreement shall continue
                    ---------------------
in existence and effect until terminated as herein provided, except that
Sections 3.01, 3.02, 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 11.05. Notices.  All demands, notices and communications
                    -------
hereunder shall be in writing and shall be deemed to have been duly given if
personally delivered at or mailed by registered mail, postage prepaid,
addressed as follows, 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:

          GreenPoint Mortgage Corp.
          5032 Parkway Plaza Boulevard
          P.O. Box 195005
          Charlotte, North Carolina  28219-5005
          Attention:  Clay Minich

          with a copy to:

          James R. Manion, III
          General Counsel
          GreenPoint Mortgage Corp.
          5032 Parkway Plaza Boulevard
          P.O. Box 195005
          Charlotte, North Carolina  28219-5005

or such other address as may hereafter be furnished to the Purchaser in
writing by the Company;

     (ii) if to the Purchaser:

          Lehman Capital, A Division of 
          Lehman Brothers Holdings Inc.
          200 Vesey Street

                                      62
<PAGE>
          New York, New York 10285
          Attention:  

          with a copy to:

          John Arnholz
          Brown & Wood
          815 Connecticut Avenue, N.W.
          Suite 701
          Washington, D.C.  20006

     Section 11.06. Severability of Provisions.  If any one or more of the
                    --------------------------
covenants, agreements, provisions or terms of this Agreement shall be held
invalid for any reason whatsoever, then such covenants, agreements,
provisions or terms shall be deemed severable from the remaining covenants,
agreements, provisions or terms of this Agreement and shall in no way affect
the validity or enforceability of the other provisions of this Agreement.

     Section 11.07. Relationship of Parties.  Nothing herein contained
                    -----------------------
shall be deemed or construed to create a partnership or joint venture between
the parties hereto and the services of the Company shall be rendered as an
independent contractor and not as agent for the Purchaser.


     Section 11.08.      Execution; Successors and Assigns.  This
                         ---------------------------------
Agreement may be executed in one or more counterparts and by the different
parties hereto on separate counterparts, each of which, when so executed,
shall be deemed to be an original; such counterparts, together, shall
constitute one and the same agreement.  This Agreement shall inure to the
benefit of and be binding upon the Company and the Purchaser and their
respective successors and assigns.

     Section 11.09. Recordation of Assignments of Mortgage.  To the extent
                    --------------------------------------
permitted by applicable law, each of the Assignments of Mortgage is subject
to recordation in all appropriate public offices for real property records in
all the counties or other comparable jurisdictions in which any 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 11.10. Assignment by Purchaser.  The Purchaser shall have the
                    -----------------------
right, without the consent of the Company, 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 11.12) to the Depositor, which
in turn shall assign its interest under this Agreement with respect to the

                                      63
<PAGE>
Mortgage Loans to the Trustee, and the Trustee shall succeed to all rights of
the Purchaser under this Agreement.  All references to the Purchaser in this
Agreement (other than in Section 11.12) shall be deemed to include its
assignee or designee and any subsequent assignee, specifically including the
Trustee.

     Section 11.11. No Solicitation.  From and after the date of execution
                    ---------------
of this Agreement, the Company agrees that it will not take any action or
permit or cause any action to be taken by any of its agents or affiliates, or
by any independent contractors on the Company's behalf, to solicit the
borrower or obligor under any Mortgage Loan for purposes relating to the
marketing of the Company's 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 general promotions undertaken by the Company or any affiliate
of the Company, including, without limitation, mass mailings based on
commercially acquired mailing lists, and newspaper, radio and television
advertisements, shall not constitute solicitation under this Section 11.11.

     Section 11.12. Reconstitution.  The Company understands and agrees
                    --------------
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 agrees 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 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.

     The Company shall not 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, not withstanding anything to the contrary in
the Purchase Price and Terms Letter or in this Agreement, the provisions of
paragraph 4(t) 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.

     Section 11.13. Optional Repurchase.  On any Distribution Date (as
                    -------------------
defined in the Trust Agreement) after the date on which the aggregate
Scheduled Principal Balance (as defined in the Trust Agreement) of the

                                      64
<PAGE>
Mortgage Loans is less than 5% of the aggregate Principal Balance of the
Mortgage Loans as of the Cut-off Date, the Company may, by notification to
the Trustee, exercise its option to purchase all of the property of the Trust
Fund (as defined in the Trust Agreement) for a price equal to the sum of 
(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 
Interest Rate with respect to each Mortgage Loan to the Due Date immediately
preceding the date of such repurchase, and (ii) the fair market value of any
REO property and any other property held by the Trust Fund, such fair market
value to be determined by an appraiser or appraisers mutually agreed upon by
the Company and the Trustee.  Any such repurchase shall be effected in strict
compliance with the provisions of the Trust Agreement.

     If on the first Distribution Date on which the Company has the right to
exercise its option to repurchase the Mortgage Loans and other property of
the Trust Fund as described above the Company fails to do so, the Depositor
may effect such purchase on any subsequent Distribution Date.

                                      65
<PAGE>
     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:  /s/ Michael J. O'Hanlon
                                 -----------------------------------------
                                 Name: Michael J. O'Hanlon
                                 Title: Managing Director


                              GREENPOINT MORTGAGE CORP.



                              By:  /s/ Clay B. Minich
                                 -----------------------------------------
                                 Name:  Clay B. Minich
                                 Title: Senior Vice President



                                      66

<PAGE>
STATE OF NEW YORK   )
                    )    ss.:
COUNTY OF NEW YORK  )




     On the 16th day of April, 1996 before me, a Notary Public in and for
said State, personally appeared Michael J. O'Hanlon, known to me to be Vice
President of Lehman Capital, A Division of Lehman Brothers Holdings Inc., the
corporation that executed the within instrument and also known to me to be
the person who executed it on behalf of said corporation, and acknowledged to
me that such corporation executed the within instrument.

     IN WITNESS WHEREOF, I have hereunto set my hand affixed my office seal
the day and year in this certificate first above written.




                              /s/ Maryann Bielfeld
                              --------------------------------------------
                              Notary Public

                              My Commission expires   10/21/97 
                                                    ----------------------


                                      67

<PAGE>
STATE OF NORTH CAROLINA  )
                         )    ss.:
COUNTY OF MECKLENBURG    )


     On the 16th day of April, 1996 before me, a Notary Public in and for
said State, personally appeared Clay B. Minich, known to me to be
Senior Vice President of GreenPoint Mortgage Corp., the corporation that
executed the within instrument and also known to me to be the person who
executed it on behalf of said corporation, and acknowledged to me that such
corporation executed the within instrument.

     IN WITNESS WHEREOF, I have hereunto set my hand affixed my office seal
the day and year in this certificate first above written.




                              /s/ Sylvia Fisher
                              --------------------------------------------
                              Notary Public

                              My Commission expires  08/03/96 
                                                    ----------------------
                                      68

<PAGE>
                                  EXHIBIT A

                            MORTGAGE LOAN SCHEDULE
      

                                      1
<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, and which shall be retained by the Company in the Servicing File
or delivered to the Purchaser pursuant to Section 2.03 of the Mortgage Loan
Sale, Warranties and Servicing Agreement to which this Exhibit is attached
(the "Agreement"):


     1.   The original Mortgage Note endorsed without recourse in proper form
          as follows: "Pay to the order of The Chase Manhattan Bank, N.A., as
          Trustee under a Trust Agreement dated as of April 1, 1996, between
          Structured Asset Securities Corporation, as Depositor, and the
          Trustee relating to Structured Asset Securities Corporation
          Mortgage Pass-Through Certificates, Series GreenPoint 1996-A,
          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 delay caused by the
          public recording office where such Mortgage has been delivered for
          recordation or 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, 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


                                      1
<PAGE>
     4.   The original of each assumption, modification or substitution
          agreement, if any, relating to the Mortgage Loans, with evidence of
          recording thereon, 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.  The Assignment of Mortgage
          must be duly recorded only if recordation is either necessary under
          applicable law or commonly required by private institutional
          mortgage investors in the area where the Mortgaged Property is
          located or on direction of the Purchaser.  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 "GreenPoint Mortgage Corp.,
          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
          "GreenPoint Mortgage Corp., formerly known as (previous name)."
          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.   If applicable, such original intervening assignments of the
          Mortgage, notice of transfer or equivalent instrument (each, an
          "Intervening Assignment"), as may be necessary to show a complete
          chain of title to the Mortgage from the originator to the Trustee,
          or, in the case of an Intervening Assignment that has been lost, a
          written Opinion of Counsel acceptable to the Trustee that such 

                                      2
<PAGE>
          original Intervening Assignment is not required to
          enforce the Trustee's interest in the Mortgage Loans.

     7.   The original Primary Mortgage Insurance Policy or certificate of
          insurance, where required pursuant to the Agreement.

     8.   The 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.  Credit report on the Mortgagor.

     14.  Residential appraisal report.

     15.  Photograph of the Mortgaged Property.

     16.  Survey of the Mortgaged Property.

     17.  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.

     18.  All required disclosure statements.


                                      3
<PAGE>
     19.  If available, termite report, structural engineer's report, water
          potability and septic certification.

     20.  Sales contract (if applicable).

     21.  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.


                                      4
<PAGE>
                                 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 pursuant to
Section 2.03 of the Mortgage Loan Sale, Warranties and Servicing Agreement to
which this Exhibit is annexed (the "Agreement"):

     (a) the original Mortgage Note endorsed without recourse in proper form
as follows: "Pay to the order of The Chase Manhattan Bank, N.A., as Trustee
under a Trust Agreement dated as of April 1, 1996, between Structured Asset
Securities Corporation, as Depositor, and the Trustee relating to Structured
Asset Securities Corporation Mortgage Pass-Through Certificates, Series
GreenPoint 1996-A, without recourse" (in each case, with all necessary
intervening endorsements as applicable);

     (b) the original of any guarantee executed in connection with the
Mortgage Note;

     (c) 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 delay caused by the public recording office where
such Mortgage has been delivered for recordation or 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, 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;

     (d) The original of each assumption, modification or substitution
agreement, if any, relating to the Mortgage Loans, with evidence of recording
thereon, 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

                                      1
<PAGE>
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;

     (e) the original Assignment of Mortgage for each Mortgage Loan, in form
and substance acceptable for recording.  The Assignment of Mortgage must be
duly recorded only if recordation is either necessary under applicable law or
commonly required by private institutional mortgage investors in the area
where the Mortgaged Property is located or on direction of the Purchaser.  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 "GreenPoint Mortgage Corp., 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
"GreenPoint Mortgage Corp., formerly known as (previous name)." 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;

     (f) If applicable, such original intervening assignments of the
Mortgage, notice of transfer or equivalent instrument (each, an "Intervening
Assignment"), as may be necessary to show a complete chain of title to the
Mortgage from the originator to the Trustee, or, in the case of an
Intervening Assignment that has been lost, a written Opinion of Counsel
acceptable to the Trustee that such original Intervening Assignment is not
required to enforce the Trustee's interest in the Mortgage Loans;

     (g) the original Primary Mortgage Insurance Policy or certificate, if
private mortgage guaranty insurance is required pursuant to the Agreement;

     (h) the original mortgagee title insurance policy or attorney's opinion
of title and abstract of title; and

     (i) 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

                                      2
<PAGE>
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.

                                      3
<PAGE>
                                 EXHIBIT C-2

                 REQUEST FOR RELEASE OF DOCUMENTS AND RECEIPT




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


The Chase Manhattan Bank, N.A.
(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 April 1, 1996 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.

                                      1
<PAGE>

     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.


                              GreenPoint Mortgage Corp.



                              By:_______________________________
                                 Name:
                                 Title: 

                                      2
<PAGE>
                                 EXHIBIT D-1

                       CUSTODIAL ACCOUNT CERTIFICATION


               ______________________, 1996

     GreenPoint Mortgage Corp. 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 April
1, 1996.

Title of Account:   GreenPoint Mortgage Corp., in trust for The Chase
                    Manhattan Bank, N.A., as Trustee, Structured Asset
                    Securities Corporation Mortgage Pass-Through


                    Certificates, Series GreenPoint 1996-A (or such other
                    designation as the Purchaser may direct).

Account Number:     _________________________

Address of office or branch 
of the Company at 
which Account is maintained:  --------------------------------------------

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

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

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


                              GreenPoint Mortgage Corp.



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


                                      1
<PAGE>
                                 EXHIBIT D-2

                      CUSTODIAL ACCOUNT LETTER AGREEMENT


                    _______________________, 1996

To:
     -------------------------

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

     -------------------------
     (the "Depository")

     As Company under the Mortgage Loan Sale, Warranties and Servicing
Agreement, dated as of April 1, 1996 (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 "GreenPoint Mortgage
Corp., in trust for The Chase Manhattan Bank, N.A., as Trustee, Structured
Asset Securities Corporation Mortgage Pass-Through Certificates, Series
GreenPoint 1996-A" (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 Company.  You may refuse any deposit which would result in
violation of the requirement that the account be fully insured as described
below.  This letter is submitted to you in duplicate.  Please execute and
return one original to us.


                              GreenPoint Mortgage Corp.




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



                                      1
<PAGE>
     The undersigned, as Depository, hereby certifies that the above
described account has been established under Account Number ___________, at
the office of the Depository indicated above, and agrees to honor withdrawals
on such account as provided above.  The full amount deposited at any time in
the account will be insured by the Federal Deposit Insurance Corporation
through the Bank Insurance Fund ("BIF") or the Savings Association Insurance
Fund ("SAIF").


                              --------------------------------------------
                                        Depository

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

                                      2
<PAGE>
                                 EXHIBIT E-1

                         ESCROW ACCOUNT CERTIFICATION


                           __________________, 1996



     GreenPoint Mortgage Corp. 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 April 1,
1996.

Title of Account:   GreenPoint Mortgage Corp., in trust for The Chase
                    Manhattan Bank, N.A., as Trustee, Structured Asset
                    Securities Corporation Mortgage Pass-Through
                    Certificates, Series GreenPoint 1996-A (or such other
                    designation as the Purchaser may direct).

Account Number:
                    -------------------------

Address of office or branch
of the Company at
which Account is maintained:             
                              -----------------------------------

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

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

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



                              GreenPoint Mortgage Corp.



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


                                      1
<PAGE>
                                 EXHIBIT E-2

                       ESCROW ACCOUNT LETTER AGREEMENT

                    ______________________, 1996


To:
     -------------------------

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

     -------------------------
     (the "Depository")

     As Company under the Mortgage Loan Sale, Warranties and Servicing
Agreement, dated as of April 1, 1996 (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 "GreenPoint Mortgage
Corp., in trust for The Chase Manhattan Bank, N.A., as Trustee, Structured
Asset Securities Corporation Mortgage Pass-Through Certificates, Series
GreenPoint 1996-A," 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 Company.  You may refuse any deposit which would result in
violation of the requirement that the account be fully insured as described
below.  This letter is submitted to you in duplicate.  Please execute and
return one original to us.

                              GreenPoint Mortgage Corp.


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

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


                                      1
<PAGE>
     The undersigned, as Depository, hereby certifies that the above
described account has been established under Account Number
_____________________, at the office of the Depository indicated above, and
agrees to honor withdrawals on such account as provided above.  The full
amount deposited at any time in the account will be insured by the Federal
Deposit Insurance Corporation through the Bank Insurance Fund ("BIF") or the
Savings Association Insurance Fund ("SAIF").





                              --------------------------------------------
                                        Depository

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

                              Date:
                                   ---------------------------------------
                                      2
<PAGE>
                                  EXHIBIT F

                          MONTHLY REMITTANCE ADVICE


                                      1
<PAGE>
                                  EXHIBIT G

                     MONTHLY ELECTRONIC DATA TRANSMISSION



                                      1
<PAGE>
                                  EXHIBIT H

                        FORM OF OFFICER'S CERTIFICATE
                         FOR NONRECOVERABLE ADVANCES



                                                     ________________________
                                                               (date)        



The Chase Manhattan Bank, N.A.
(Address)



     Re:  Mortgage Loan Sale, Warranties and Servicing Agreement,
          dated as of April 1, 1996 (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


                              GREENPOINT MORTGAGE CORP.



                              By:________________________________
                                 Name:
                                 Title:

                                      1
<PAGE>
                                  EXHIBIT I

             CERTIFICATE REGARDING REPRESENTATIONS AND WARRANTIES




                               April (  ), 1996



     GreenPoint Mortgage Corp. (the "Company") does hereby confirm that the
representations and warranties contained in Sections 3.01 and 3.02 of the
Mortgage Loan Sale, Warranties and Servicing Agreement dated as of April 1,
1996 between the Company and Lehman Capital, A Division of Lehman Brothers
Holdings Inc., are true and correct as of the date hereof.


                              GREENPOINT MORTGAGE CORP.



                              By:________________________________
                                 Name:
                                 Title:

                                      1



<PAGE>
<TABLE>
<CAPTION>

Loan                                                                                              Original     Current
Number     Name              Address                        City                      St  Zip     Balance      Balance

                Remit            Property        Orig   Rem     Orig          Mat
     Rate       Rate     LTV     Type            Term   Term    Date          Date          Docum.     P&I
<S><C>     <C>               <C>                            <C>                      <C><C>    <C>         <C>
     <C>        <C>      <C>     <C> <C>          <C>    <C>    <C>           <C>           <C>                   <C>
1074488    FISCHER           68      SIDNEY SCHOOL ROAD     FRANKLIN TOWNSHIP        NJ 08322  135000.00    129050.85
     8.750      8.500    45.76   Single Family    180    173     19950830      20100901     No Doc                1349.26
1075296    BARBOSA           2194    EAST 3835 NORTH        FILER                    ID 83328   74200.00     73891.89
     9.375      9.125    70.00   Single Family    360    352     19950720      20250801     No Doc Plus            617.16
1075326    KESTER            123     MINT ORCHARD DRIVE     HENDERSON                NV 89015   80000.00     79584.15
     8.875      8.625    61.90   Single Family    360    351     19950619      20250701     No Doc Plus            636.52
1075331    GROSS             204     WEST FAIRVIEW BOULEV   INGLEWOOD                CA 90302   80000.00     79584.15
     8.875      8.625    40.00   Single Family    360    351     19950619      20250701     No Doc                 636.52
1075347    TYSON             52675   HUNTINGTON ROAD        LA PINE                  OR 97739  124950.00    124389.42
     9.000      8.750    70.00   Single Family    360    352     19950703      20250801     No Doc Plus           1005.38
1075363    ADAMS             14010   YELM HIGHWAY SE        YELM                     WA 98597  165000.00    164266.89
     8.375      8.125    66.00   Single Family    360    353     19950810      20250901     No Doc Plus           1254.12
1075371    STEBBINS           1025   WEST23RD AVENUE        SPOKANE                  WA 99203   88700.00     88322.07
     9.250      9.000    69.98   Single Family    360    352     19950707      20250801     No Doc Plus            729.71
1075381    SMITH             5404    ROSE THICKET STREET    LAS VEGAS                NV 89130  116500.00    116067.31
     9.250      9.000    53.81   Single Family    360    353     19950818      20250901     No Doc                 958.42
1078550    ELSON             9       BARTON AVENUE          BARRINGTON               RI 02806   70000.00     69635.36
     9.875      9.625    16.47   Single Family    360    349     19950425      20250501     No Doc                 607.85
1079554    CHOE              7274    CRYSTAL LAKE DRIVE     WEST PALM BEACH          FL 33411   70000.00    69620.04
     8.125      7.875    26.13   Single Family    120    119     19960220      20060301     No Doc                 853.92
1082331    BLAIR             3170    ANDORRA COURT          NAPLES                   FL 33999   98800.00     98526.08
     9.000      8.750    69.98   Town House       360    355     19951024      20251101     No Doc Plus            794.97
1082459    WILLIAMS          864     SHERIDAN ROAD          EVANSTON                 IL 60202  249900.00    248564.09
     9.750      9.500    70.00   Single Family    360    349     19950501      20250501     No Doc Plus           2147.03
1082463    WAKEFIELD         225     SHADYLANE              MARLTON                  NJ 08053   65000.00     64659.93
     9.375      9.125    57.52   Town House       360    350     19950526      20250601     No Doc                 540.64
1082485    KOURTZ            25      MOUNTIANVIEW AVENUE    MOUNT ARLINGTON          NJ 07856   87500.00     87005.65
     9.000      8.750    70.00   Single Family    360    350     19950531      20250601     No Doc Plus            704.04
1082488    BREHOB            200     PARK DRIVE             FRANKLIN                 IN 46131  132930.00    132303.18
     9.875      9.625    70.00   Single Family    360    350     19950515      20250601     No Doc Plus           1154.30
1082545    RABIN             50      WILMOT CIRCLE          SCARSDALE                NY 10583   73000.00     72648.71
     9.250      9.000    31.06   Single Family    360    351     19950609      20250701     No Doc                 600.56
1082552    CELENTAN          18603   MAIN ROAD              EAST MARION              NY 11939  175000.00    132077.15
     8.875      8.625    34.31   Single Family    360    352     19950727      20250801     No Doc                1392.38
1082557    BOWER             77      TOMLIN CIRCLE          BURR RIDGE               IL 60521  100000.00     99566.24
     9.750      9.500    20.00   Single Family    360    351     19950616      20250701     No Doc                 859.15
1082562    FATHELBA          35      LINDENBERG AVENUE      RYE                      NY 10580  225000.00    223627.76
     8.625      8.375    60.00   Single Family    360    350     19950601      20250601     No Doc                1750.03
1082572    PIANTO            3       WHEATFIELD LANE        COMMACK                  NY 11725   60000.00     59824.01
     9.625      9.375    40.00   Single Family    360    354     19950908      20251001     No Doc                 509.99
1082589    FLYNN             3995    DOWNING STREET         ROANOKE                  VA 24019  184600.00    183529.87
     8.875      8.625    69.99   Single Family    360    350     19950601      20250601     No Doc Plus           1468.77
1082598    RAMSAMMY          7822    87TH AVENUE            WOODHAVEN                NY 11421   87500.00     87009.19
     8.500      8.250    70.00   Single Family    360    351     19950608      20250701     No Doc Plus            672.80
1082614    COLLARD           10      OLD STAGECOACH ROAD    ANDOVER                  NJ 07821   79100.00     78788.22
     9.625      9.375    70.00   Single Family    360    352     19950721      20250801     No Doc Plus            672.34
1082642    GOODWIN           4633    FITLER STREET          CITY OF PHILADELPHI      PA 19114  111000.00    110392.91
     8.625      8.375    60.00   Single Family    360    351     19950630      20250701     No Doc                 863.35
1082666    CALICCHI          93      HIGHLAND ROAD          STAMFORD                 CT 06902   97650.00     97244.57
     9.375      9.125    60.00   Condo            360    352     19950721      20250801     No Doc Plus            812.20
1082670    GEVINSKY          557     CENTER STREET          SOUTH JAMESPORT          NY 11970   87500.00     87148.91
     8.875      8.625    70.00   Single Family    360    353     19950816      20250901     No Doc Plus            696.19
1082672    MEDNICK           104     UPPER LAKE SHORE DR    KATONAH                  NY 10536  227500.00    222453.41
     8.750      8.500    70.00   Single Family    180    172     19950725      20100801     No Doc Plus           2273.75
1082674    WRIGHT            19      FAIRVIEW AVE           DARIEN                   CT 06820  200000.00    199431.03
     8.875      8.625    48.78   Single Family    360    355     19951024      20251101     No Doc                1591.29
1082680    LANZ              2106 N  BELL                   DENTON                   TX 76201   84000.00     83614.74
     9.125      8.875    73.04   Single Family    360    351     19950703      20250701     No Doc Plus            683.45
1082681    CHARPENT          5       HADLEY COURT           STONY BROOK              NY 11790  100000.00     99628.57
     9.250      9.000    50.76   Single Family    360    353     19950803      20250901     No Doc                 822.68
1082690    KREIDER           167     MC COSH ROAD           UPPER MONTCLAIR          NJ 07043   85000.00     84685.49
     8.500      8.250    48.57   Single Family    360    354     19950922      20251001     No Doc                 653.58
1082702    ROCKEFEL          314  N  BULL RUN DRIVE         TUCSON                   AZ 85748   83300.00     83021.21
     9.750      9.500    70.00   Single Family    360    353     19950802      20250901     No Doc Plus            715.68
1082814    YEUNG             LOT 66   CYGNET  DRIVE         WALDORF                  MD 20601  142500.00    139891.43
     9.375      9.125    58.88   Single Family    180    173     19950821      20100901     No Doc                1477.29
1082831    DUNCAN            100     ASCOT COURT            BEAR                     DE 19701   60000.00     59757.59
     9.500      9.250    33.82   Single Family    360    352     19950707      20250801     No Doc                 504.51
1082836    KUZMIC            4017    HEDGESTONE RUN         RALEIGH                  NC 27603  155000.00    154438.37
     9.375      9.125    69.82   Single Family    360    353     19950816      20250901     No Doc Plus           1289.22
1082859    NICHOL            4111    MITTGLEN LANE          APEX                     NC 27502  120000.00    119392.02
     9.000      8.750    57.14   Single Family    360    351     19950627      20250701     No Doc                 965.55
1082878    SCHWAM            12835   CORAL LAKES DRIVE      BOYNTON BEACH            FL 33437  100000.00     99528.48
     9.875      9.625    50.32   Single Family    360    350     19950515      20250601     No Doc                 868.35
1082889    HENG               6785   W  97TH CIRCLE         WESTMINSTER              CO 80021  105950.00    104238.23
     9.000      8.750    67.38   Single  Family   180    174     19950929      20101001     No Doc Plus           1074.62
1082893    GARDNER           1018    STONINGTON DRIVE       ARNOLD                   MD 21012  224000.00    222828.19
     9.375      9.125    70.00   Single Family    360    350     19950515      20250601     No Doc Plus           1863.12
1082906    STRENT            114     MEADOWLANDS DRIVE      ROYAL PALM BEACH         FL 33411   76000.00     75497.60
     9.500      9.250    59.98   Single Family    360    350     19950519      20250601     No Doc                 639.05
1082916    RAAB              9       MCMULLAN FARM LANE     WEST CHESTER             PA 19382  402200.00    400544.33
     8.750      8.500    68.52   Single Family    360    353     19950830      20250901     No Doc Plus           3164.11
1082928    SMITH JR          4545    WIEUCA ROAD #9         ATLANTA                  GA 30342   83000.00     82518.83
     8.875      8.625    66.40   Condo            360    350     19950526      20250601     No Doc Plus            660.39

                                                             1
    <PAGE>

1082936    WARD              1       RAMAPO MOUNTAIN ROAD   RAMAPO                   NJ 07465   80000.00     79678.96
     8.875      8.625    29.74   Single Family    360    353     19950803      20250901     No Doc                 636.52
1082950    HARTE             416     S WALNUT STREET        MILFORD                  DE 19963   63000.00     62738.42
     9.375      9.125    70.00   Single Family    360    352     19950712      20250801     No Doc Plus            524.01
1082971    BRESLAU           3       APRIL SPRINGS  CORT    LAKEWOOD                 NJ 08701   64750.00     64551.07
     8.500      8.250    45.94   Single Family    360    355     19951030      20251101     No Doc                 497.88
1082973    JERSON            LOT 20  FAWN RIDGE ESTATES     BLAKELSLEE               PA 18610  129000.00    127190.75
     8.875      8.625    68.25   Single Family    240    234     19950911      20151001     No Doc Plus           1150.30
1082976    BAE               1114    MORNINGSTAR  TRIL      RICHARDSON               TX 75081   98000.00     97490.64
     8.875      8.625    70.00   Single Family    360    351     19950627      20250701     No Doc Plus            779.74
1082984    STEDENFE           21     BICKEL  ROAD           FRANKLIN TOWNSHIP        NJ 07882   89000.00     88624.16
     8.625      8.375    54.94   Single Family    360    353     19950804      20250901     No Doc                 692.24
1082986    STALEY            8109    GLENDALE DRIVE         FREDERICK                MD 21702   60000.00     57169.62
     9.500      9.250    34.09   Single Family    360    351     19950619       2050701      No Doc                504.51
1082998    NATIELLO          7504    BILLSAM COURT          LORTON                   VA 22079   90600.00     90172.13
     8.750      8.500    60.00   Single Family    360    352     19950710       2050801     No Doc                 712.75
1082999    ATHANASI          16      BAILIN DRIVE           WORCESTER                MA 01604  130000.00     46204.62
     8.875      8.625    56.52   Single Family    360    351     19950606       2050701     No Doc                1034.34
1083002    JUSINO            1539    LAGUNA LANE            LAKEWOOD                 NJ 08701   81900.00     81554.14
     8.625      8.375    70.00   Single Family    360    353     19950831       2050901     No Doc Plus            637.01
1083006    COATES            51      HARRISON ROAD          RIVERDALE                NJ 07457   97800.00     96841.05
     9.625      9.375    60.00   Multi-Family     360    352     19950728      20250801     No Doc Plus            831.29
1083008    FIELD             1405    NW 100TH TERRACE       GAINESVILLE              FL 32653   65000.00     64660.35
     8.250      8.000    49.95   Single Family    360    352     19950707      20250801     No Doc                 488.32
1083013    FOWLKES           235     FAIRVIEW POINT         ELLENWOOD                GA 30049   60000.00     59696.04
     9.000      8.750    66.74   Single Family    360    351     19950621      20250701     No Doc Plus            482.77
1083020    LEGNAIOL          3226    GUMWOOD DRIVE          HYATTSVILLE              MD 20783   84000.00     83784.0
     10.250     10.000    60.00   Single Family    360    354     19950918     20251001     No Doc                752.73
1083028    BAYER             3       BARN GATE COURT        REISTERTOWN              MD 21136   60000.00     59815.65
     8.500      8.250    37.74   Single Family    360    355     19951027      20251101     No Doc                 461.35
1083040    LEE               55      PEACH ORCHARD DRIVE    EAST BRUNSWICK TWP.      NJ 08816  255500.00    254128.11
     8.500      8.250    70.00   Single Family    360    352     19950710      20250801     No Doc Plus           1964.58
1083049    FALLS             3212    SE BRAEMAR WAY         PORT ST. LUCIE           FL 34952   80000.00     79789.40
     9.250      9.000    40.01   Single Family    360    355     19951030      20251101     No Doc                 658.15
1083057    CAPARCO           53      LINCOLN DRIVE          JOHNSTON                 RI 02919   80000.00     78039.23
     9.000      8.750    59.70   Single  Family   180    171     19950630      20100701     No Doc                 811.41
1083063    LEVINE            408     DOGWOOD DRIVE          MAPLE GLEN               PA 19002  114600.00    114076.29
     9.500      9.250    60.00   Town House       360    351     19950628      20250701     No Doc                 963.62
1083072    VO             3582       POPLAR AVENUE          MEMPHIS                  TN 38111   80000.00     78106.77
     8.000      7.750    59.70   Single  Family   180    172     19950802      20100801     No Doc                 764.52
1083076    EN                101     EUROPA BLVD            CHERRY HILL              NJ 08003  159750.00    156902.90
     7.875      7.625    69.98   Single  Family   180    174     19950922      20101001     No Doc Plus           1515.15
1083086    ANDERSON          48      FLORENCE LANE          STAFFORD TWP             NJ 08050   80000.00     79297.35
     8.375      8.125    69.87   Single Family    360    351     19950630      20250701     No Doc Plus            608.06
1083088    MADDEN            1281    FALCONCREST BLVD       APOPKA                   FL 32712   94000.00     93844.79
     9.000      8.750    56.79   Single Family    360    357     19951215      20260101     No Doc                 756.35
1083093    VALVO             4680    GLENN FOREST DRIVE     ROSWELL                  GA 30075  120050.00    119497.46
     8.875      8.625    70.00   Single Family    360    352     19950714      20250801     No Doc Plus            955.17
1083100    WANG              453     SHADE TREE CIRCLE      HURST                    TX 76054  105000.00    104516.69
     8.875      8.625    70.00   Single Family    360    352     19950707      20250801     No Doc Plus            835.43
1083102    AMBLER I          BOX12   RT. 3  SHADY BARK L    BOONE                    NC 28607   90000.00     89691.57
     8.875      8.625    45.00   Single Family    360    354     19950914      20251001     No Doc                 716.09
1083108    MULLINS           12600   N.E. 25TH AVENUE       ANTHONY                  FL 32617   70000.00     69719.14
     8.875      8.625    53.85   Single Family    360    353     19950831      20250901     No Doc                 556.95
1083112    PANDOLFI          92      EAST MAIN STREET       HOPKINTON                MA 01748   91200.00     90821.28
     9.375      9.125    60.00   Single Family    360    352     19950712      20250801     No Doc                 758.56
1083115    GARGAN            2700     CIVITAN CLUB PL       BROOKVILLE               MD 20833  218800.00    218069.26
     9.000      8.750    59.39   Single Family    360    354     19950929      20251001     No Doc                1760.51
1083116    RIGG              393     WHEATLY AVENUE         BEVERLY                  NJ 08010   60000.00     59744.30
     9.250      9.000    60.00   Single Family    360    352     19950728      20250801     No Doc                 493.61
1083117    ALTAMURO          1819    SHIPLEY ROAD           BRANDYWINE HUNDRED       DE 19803   85700.00     85220.92
     8.375      8.125    53.90   Single Family    360    353     19950807      20250901     No Doc                 651.38
1083122    HOLMES            3701    QUAIL CREEK            DOTHAN                   AL 36303  144900.00    144272.30
     8.500      8.250    70.00   Single Family    360    353     19950804      20250901     No Doc Plus           1114.16
1083124    COLANTUO            48    DEER RIDGE ROAD        BERNARDS                 NJ 07920  150000.00    147099.23
     8.750      8.500    40.00   Single  Family   180    173     19950811      20100901     No Doc                1499.17
1083126    BROOKER           9       DEERPATH ROAD          PALMYRA                  VA 22963   60000.00     59701.88
     8.500      8.250    60.00   Single Family    360    352     19950731      20250801     No Doc                 461.35
1083910    LJUBIC            227     GROVE STREET           CLIFTON                  NJ 07013  105000.00    103774.09
     8.000      7.750    63.64   Single Family    180   176      19951108      20101201     No Doc Plus           1003.43
1083921    WEINSTEI          19906   LOXAHATCHEE P          JUPITER                  FL 33458  241500.00    241140.82
     9.500      9.250    70.00   Single Family    360    357     19951205      20260101     No Doc Plus           2030.66
1083963    KAMINOFF          13      OLD WINDY BUSH ROAD    NEW HOPE                 PA 18938  400000.00    399724.72
     7.875      7.625    59.26   Single Family    360    359     19960222      20260301     No Doc                2900.28
1084090    LINARES           118     ARCHER STREET          FREEPORT                 NY 11520   70000.00     69784.94
     8.500      8.250    50.00   Single Family    360    355     19951031      20251101     No Doc                 538.24
1084223    BENNETT           761     SW 94TH AVENUE         PEMBROKE PINES           FL 33025   96500.00     96020.57
     8.500      8.250    69.98   Single Family    360    352     19950721      20250801     No Doc Plus            742.00
1084686    BENEDICT          30105   BRIARCREST COURT       GEORGETOWN               TX 78628   65000.00     64815.08
     8.875      8.625    46.55   Single Family    360    355     19951024      20251101     No Doc                 517.17
1084743    ANZALONE          3621    HAWK VIEW STREET       ROUND ROCK               TX 78664   81900.00     81699.41
     8.500      8.250    69.92   Single Family    360    356     19951115      20251201     No Doc Plus            629.74
1085043    DI SCHIN          7132    CRYSTAL LAKE DRIVE     WEST PALM BEACH          FL 33411  150000.00    149808.04
     8.250      8.000    57.27   Single Family    360    358     19960129      20260201     No Doc                1126.90
1085060    SUPPO             19608   STAR ISLAND DRIVE      BOCA RATON               FL 33498   85000.00     84797.10
     8.625      8.375    44.94   Single Family    360    356     19951107      20251201     No Doc                 661.12
1085183    MARINACC          3       COUNTRY MEADOW ROAD    MANSFIELD TOWNSHIP       NJ 07865  172200.00    171772.62
     8.625      8.375    70.00   Single Family    360    358     19960130      20260201     No Doc Plus           1339.35

                                                                 2
    <PAGE>

1085322    CHRISTEN          172     BARKER AVENUE          OREGON CITY              OR 97045  105200.00    104955.23
     8.750      8.500    60.11   Single Family    360    356     19951117      20251201     No Doc Plus            827.61
1085378    TANNINEN          21511   NE 266TH STREET        BATTLE GROUND            WA 98607  131000.00    130617.62
     8.750      8.500    68.95   Single Family    360    355     19951012      20251101     No Doc Plus           1030.58
1085685    ALVES             101     KIWANEE ROAD           WARWICK                  RI 02888   91700.00     91312.77
     8.625      8.375    70.00   Single Family    360    353     19950811      20250901     No Doc Plus            713.23
1085900    AVITAN            24      TIMBER RIDGE DRIVE     COMMACK                  NY 11725  231000.00    230164.05
     9.375      9.125    70.00   Single Family    360    353     19950810      20250901     No Doc Plus           1921.34
1086036    DORRIBO           9501    SW 155 AVENUE          MIAMI                    FL 33196  107050.00    105754.55
     9.500      9.250    69.97   Single Family    360    355     19951031      20251101     No Doc Plus            900.13
1086197    WEISS             2620    STEINSBURG ROAD        MILLFORD TOWNSHIP        PA 18951   61700.00     61600.76
     9.125      8.875    43.45   Single Family    360    357     19960111      20260101     No Doc                 502.01
1086217    MITCHELL          2729    WEST COUNTRY CLUB DR   PHILADELPHIA             PA 19131   60000.00     59856.79
     8.625      8.375    59.41   Condo            360    356     19951130      20251201     No Doc                 466.67
1086275    MAYISOGL          721     MABIE STREET           NEW MILFORD              NJ 07646  145000.00    141942.52
     7.750      7.500    59.18   Single  Family   180    173     19950817      20100901     No Doc                1364.85
1086300    CHAZEN            5       ANDREA COURT           MANALAPAN                NJ 07726  283500.00    283336.89
     8.750      8.500    75.00   Single Family    360    359     19960223      20260301     No Doc Plus           2230.30
1086854    WILSON            12800   TRAUTWEIN ROAD         DRIPPING SPRINGS         TX 78620   77900.00     77744.88
     9.500      9.250    59.47   Single Family    360    356     19951129      20251201     No Doc                 655.03
1086855    FELD              7480 N  THORNWOOD ROAD         TUCSON                   AZ 85741  113050.00    112655.87
     7.875      7.625    70.00   Single Family    360    355     19951030      20251101     No Doc Plus            819.69
1086864    LARSON            868     TENDERFOOT DRIVE       LARKSPUR                 CO 80118  192500.00    191583.51
     8.875      8.625    70.00   Single Family    360    352     19950802      20250801     No Doc Plus           1531.62
1087250    CORRALES          6698 W  NUEVA VISTA DRIVE      TUCSON                   AZ 85743   87400.00     87076.64
     8.500      8.250    68.93   Single Family    360    354     19950929      20251001     No Doc Plus            672.03
1087264    MIRANDA           1265    WEST ISLANDIA DRIVE    GILBERT                  AZ 85233  135000.00    134113.73
     8.750      8.500    58.70   Single Family    360    349     19950425      20250501     No Doc                1062.05
1087269    PAPPAS            341     STONEHILL  ROAD        FREEHOLD TOWNSHIP        NJ 07728  180000.00    178054.27
     8.875      8.625    60.00   Single  Family   180    176     19951129      20101201     No Doc                1812.32
7577035    MORGAN            17      HORSESHOE LANE         MULLICA HILL/HARRIS      NJ 08062  250000.00    249680.06
     8.250      8.000    69.82   Single Family    360    358     19960105      20260201     No Doc Plus           1878.17
7577248    AN                12180   STEVENS CREEK DRIVE    ALPHARETTA               GA 30202  161700.00    160273.23
     7.875      7.625    69.92   Single  Family   180    177     19960105      20110101     No Doc Plus           1533.64
7577256    ALLAHYAR          739     OAK LANE               FRANKLIN LAKES           NJ 07417  379000.00    373510.29
     8.125      7.875    56.57   Single  Family   180    175     19951017      20101101     No Doc                3649.32
7577312    ABBATO            114     COLONIAL DRIVE         TINTON FALLS             NJ 07712  117300.00    117157.36
     8.500      8.250    53.32   Single Family    360    358     19960131      20260201     No Doc                 901.94
7577334    PATAMIA           20      ELIZABETH AVENUE       STANHOPE                 NJ 07874   90000.00     89699.46
     9.000      8.750    46.15   Single Family    360    354     19950906      20251001     No Doc                 724.16
7577337    MOCK              2153 E  INTRACOASTAL SOUND     JACKSONVILLE             FL 32224  112000.00    111605.07
     9.500      9.250    69.86   Single Family    360    353     19950901      20250901     No Doc Plus            941.76
7577371    TARVIN            4661    CHARDONNAY COURT       DUNWOODY                 GA 30338  214050.00    213501.02
     9.375      9.125    69.99   Single Family    360    355     19951020      20251101     No Doc Plus           1780.36
7577373    KRUPCALE          301     SILVERBERRY COURT      CARY                     NC 27513   60000.00     59863.94
     8.875      8.625    57.69   Town House       360    356     19951130      20251201     No Doc                 477.39
7577384    GILES             167     CENTER STREET          NEW MILFORD              NJ 07646   65000.00     64837.57
     9.500      9.250    44.83   Single Family    360    355     19951031      20251101     No Doc                 546.56
7577462    RUIZ              1355    RICH LANE              BUDA                     TX 78610   66000.00     65931.30
     9.250      9.000    59.99   Single Family    360    358     19960131      20260201     No Doc                 542.97
7577621    HINTON            11656   EAST CARIBOU DRIVE     FRANKTOWN                CO 80116  153300.00    152896.47
     9.250      9.000    70.00   Single Family    360    355     19951027      20251101     No Doc Plus           1261.16
7577878    SCLAFANI          32      RIDGE STREET           GREENWICH                CT 06830  100000.00     98023.55
     8.500      8.250    30.30   Single  Family   180    173     19950829      20100901     No Doc                 984.74
7577938    GREEN             2040    CHATTERTON AVENUE      BRONX                    NY 10472  126000.00    125693.28
     9.625      9.375    70.00   Single Family    360    355     19951020      20251101     No Doc Plus           1070.99
7577948    PLOSKI            539     CHAMBERLAIN STREET     EAST MEADOW              NY 11554   90000.00     88765.89
     8.750      8.500    46.88   Single  Family   180    175     19951024      20101101     No Doc                 899.50
7577954    REILLY            26      ASTRO PLACE            DIX HILLS                NY 11746  201000.00    200456.99
     9.125      8.875    47.18   Single Family    360    355     19951101      20251101     No Doc                1635.40
7577962    FERRARO           31      CEDAR WALK             FAIR HARBOR              NY 11734  200000.00    198437.88
     9.250      9.000    58.65   Single Family    180    177     19951208      20110101     No Doc                2058.38
7577977    HAAKS             99      OLD KINGS HIGHWAY      ACCORD                   NY 12404   91500.00     91190.53
     8.500      8.250    60.00   Single Family    360    355     19951103      20251101     No Doc                 703.56
7578024    BEVINS            42      ROBERT ROAD            CORNWALL                 NY 12518  153500.00    152218.10
     8.500      8.250    50.00   Single Family    180    177     19951218      20110101     No Doc                1511.58
7578037    ESTABROO          5       WESTWIND DRIVE         METHUEN                  MA 01844  118700.00    118395.55
     9.375      9.125    69.95   Single Family    360    355     19951019      20251101     No Doc Plus            987.29
7578038    CHOI              32      WOODFORD HILLS DRIVE   AVON                     CT 06001  336000.00    335160.45
     9.500      9.250    70.00   Single Family    360    355     19951027      20251101     No Doc Plus           2825.27
7578368    WHEELER           11229   BUNK FOSS ROAD         SNOHOMISH                WA 98290  110000.00    109547.18
     8.750      8.500    48.25   Single Family    360    353     19950810      20250901     No Doc                 865.37
7578601    TIMMONS           765     BAILEY BROOK CIRCLE    HOOVER,                  AL 35244   80000.00     79612.48
     8.625      8.375    57.18   Single Family    360    352     19950804      20250801     No Doc                 622.23
7578604    ROQUE             48-50   RYAN PLACE             WATERBURY                CT 06704   86800.00     86559.36
     9.000      8.750    49.98   Town House       360    355     19951030      20251101     No Doc                 698.42
7578607    JONES             2       CREVELING ROAD         BETHLEHEM                NJ 08802  205000.00    204110.69
     9.750      9.500    56.16   Single Family    360    351     19950630      20250701     No Doc                1761.27
7578611    ARENDALL          8717    SOUTHERN OAKS DRIVE    DALLAS                   GA 30132   80000.00     79622.25
     8.750      8.500    67.85   Single Family    360    352     19950728      20250801     No Doc Plus            629.36
7578622    DELEO             62      CHESTNUT STREET        WARETOWN                 NJ 08758   68250.00     67310.01
     8.750      8.500    70.00   Single Family    360    352     19950724      20250801     No Doc Plus            536.92
7578624    KHAMPHOU          6610    N. 2ND. STREET         PHILADELPHIA             PA 19126   65000.00     64771.46
     8.750      8.500    61.32   Single Family    360    354     19950828      20251001     No Doc Plus            511.36
7578628    MASON             360     PENN ROAD              WYNNE WOOD               PA 19096  292000.00    290858.06
     9.000      8.750    48.26   Single Family    360    353     19950803      20250901     No Doc                2349.50
7578630    CHOUDHUR          10      GARRETSON DRIVE        FRANKLIN PARK            NJ 08823  200000.00    197376.29
     9.250      9.000     59.35  Single Family    180    175     19951031      20101101     No Doc                2058.39

                                                             3
    <PAGE>

7578632    BROWNING          4635    PLANTERS TRACE LANE    COLLIERVILLE             TN 38017  141600.00    140922.81
     8.875      8.625    48.00   Single Family    360    353     19950804      20250901     No Doc                1126.63
7578636    COPPOLEC          217     LEAP STREET            EGG HARBOR TOWNSHIP      NJ 08232   65000.00     64743.80
     9.625      9.375    44.98   Single Family    360    352     19950728      20250801     No Doc                 552.49
7578637    DEMPSEY           3060    SUMMIT LANE            MONROE                   GA 30655   69150.00     68993.21
     8.875      8.625    59.97   Single Family    360    356     19951110      20251201     No Doc                 550.19
7578644    DIRENZO           12119   SUNSET POINTE CIRCLE   WELLINGTON               FL 33414   60000.00     59314.65
     8.250      8.000    52.02   Single  Family   180    176     19951130      20101201     No Doc                 582.08
7578645    MONTILLO          47      CURTIS ROAD            FRAMINGHAM               MA 01701   99000.00     96631.88
     7.875      7.625    68.28   Single  Family   180    172     19950721      20100801     No Doc Plus            938.97
7578651    NUGENT            5101    LAKE CIRCLE            PORTSMOUTH               VA 23703   80500.00     80202.13
     8.500      8.250    70.00   Single Family    360    354     19950914      20251001     No Doc Plus            618.98
7578659    BRANDT            5049    MARCHANT DRIVE         NASHVILLE                TN 37211   60900.00     60667.92
     9.125      8.875    60.00   Single Family    360    353     19950818      20250901     No Doc                 495.50
7578661    KELLY             17071   FOXTON DRIVE           PARKER                   CO 80134   88000.00     87810.52
     9.125      8.875    58.67   Single Family    360    356     19951130      20251201     No Doc                 716.00
7578663    CLOW              189     MCMANE AVENUE          BERKELEY HEIGHT TWP.     NJ 07922  127400.00    126926.82
     9.250      9.000    46.16   Single Family    360    353     19950823      20250901     No Doc                1048.09
7578667    RAK               15      GATESHEAD DRIVE        MOUNT HOLLY              NJ 08060  133000.00    132825.41
     8.125      7.875    69.27   Single Family    360    358     19960129      20260201     No Doc Plus            987.52
7578669    KINKOPF           5809    LASKEY ROAD            ROME                     OH 44085   62000.00     61724.51
     8.375      8.125    69.98   Single Family    360    353     19950831      20250901     No Doc Plus            471.25
7578671    JAKIMOWI          95      HEDGEROW DRIVE         MORRISVILLE              PA 19067   85000.00     84650.06
     8.750      8.500    62.96   Single Family    360    353     19950825      20250901     No Doc Plus            668.70
7578674    CREATINI          1785    COMMONWEALTH AVENUE    NEWTON                   MA 02159  110000.00    108423.95
     8.250      8.000    34.70   Single  Family   180    175     19951018      20101101     No Doc                1067.16
7578679    CLARK             3676    HOFSTRA COURT          DECATUR                  GA 30034   87000.00     86701.91
     8.875      8.625    68.50   Single Family    360    354     19950928      20251001     No Doc Plus            692.21
7578680    DI MONTE          14      CLAREMONT AVENUE       SOUTH RIVER BOROUGH      NJ 08882   81200.00     80907.11
     8.625      8.375    70.00   Single Family    360    354     19950929      20251001     No Doc Plus            631.57
7578682    VASSEGHI          4080    MONROE DRIVE           KENNESAW                 GA 30144   60900.00     59669.92
     8.250      8.000    70.00   Single  Family   180    173     19950815      20100901     No Doc Plus            590.82
7578686    HEATHERB          54      ALBERT AVENUE          ALDAN                    PA 19018   64200.00     63920.10
     9.125      8.875    60.00   Town House       360    353     19950831      20250901     No Doc                 522.35
7578687    FIEDLER           1423    STURDY OAK DRIVE       PITTSBURGH               PA 15220   78600.00     78301.68
     8.375      8.125    60.00   Single Family    360    354     19950919      20251001     No Doc                 597.42
7578696    POLITIS           24      S. NEW ARDMORE AVENU   MARPLE TOWNSHIP          PA 19008  140000.00    139393.55
     8.500      8.250    70.00   Single Family    360    353     19950831      20250901     No Doc Plus           1076.48
7578697    LEE               12733   SHINNECOCK COURT       JACKSONVILLE             FL 32225  189000.00    188181.27
     8.500      8.250    70.00   Single Family    360    353     19950821      20250901     No Doc Plus           1453.25
7578698    CHANDLEE          2412    BIMINI LANE            FT. LAUDERDALE           FL 33312  105000.00    104657.68
     9.875      9.625    70.00   Single Family    360    353     19950831      20250901     No Doc Plus            911.77
7578706    STAUFFER          167     HEATHERWOOD DRIVE      EPHRATA                  PA 17552   60600.00     60381.42
     8.625      8.375    69.98   Town House       360    354     19950922      20251001     No Doc Plus            471.35
7578715    FISHER            1785    COLLINES AVENUE        ATLANTA                  GA 30331  119650.00    119413.60
     8.125      7.875    69.99   Single Family    360    357     19951215      20260101     No Doc Plus            888.40
7579007    DI CHI A          163     N  ALBERT DRIVE        CHANDLER                 AZ 85226   60000.00     58639.92
     8.500      8.250    45.80   Single  Family   180   172      19950725      20100801     No Doc                 590.84
7579008    LOWE              1107    HEATHER DRIVE          LOVELAND                 CO 80537   80000.00     79631.73
     8.875      8.625    69.99   Single Family    360    352     19950731      20250801     No Doc Plus            636.52
7579010    DORMAN            613     WOODLAND AVENUE        WEST ALLENHURST          NJ 07711   60000.00     59804.41
     9.875      9.625    27.52   Single Family    360    353     19950824      20250901     No Doc                 521.01
7579018    LE                2309    GARDEN GATE COURT      CHARLOTTE                NC 28212   93250.00     92471.27
     8.500      8.250    68.19   Single  Family   180    177     19960105      20110101     No Doc Plus            918.27
7579025    PLASS             8312    FERDINAND LANE         MIDLOTHIAN               VA 23112   60000.00     59701.88
     8.500      8.250    58.25   Single Family    360    352     19950719      20250801     No Doc                 461.35
7579036    HERNANDE          151     MAPLEWOOD AVNUE        HEMPSTEAD                NY 11550  100000.00     98348.44
     8.750      8.500    55.56   Single Family    180    174     19950929      20101001     No Doc                 999.45
7579037    BORSKA            408     WASHINGTON L           UPPER DUBLIN             PA 19034   80000.00     79612.45
     8.625      8.375    35.56   Single Family    360    353     19950815      20250901     No Doc                 622.24
7579045    LIBERMAN          916     SANDSTONE DRIVE        SOUTH WINDSOR            CT 06074   65000.00     63902.68
     8.500      8.250    45.45   Condo            180    174     19950908      20101001     No Doc                 640.09
7579047    WNEK              815     WEST HENRY STREET      LINDEN                   NJ 07036   99000.00     97043.25
     8.500      8.250    69.72   Single  Family   180    173     19950823      20100901     No Doc Plus            974.90
7579051    RAMADHAR          115-15  109TH AVE              SOUTH OZONE PARK         NY 11420   96000.00     95671.05
     8.875      8.625    69.57   Single Family    360    354     19950920      20251001     No Doc Plus            763.82
7579056    THOMPSON          1401    MCCULLOCH BLVD. #17    LAKE HAVASU CITY         AZ 86403  155000.00    154523.79
     8.500      8.250    56.36   Condo           360     355     19951017      20251101     No Doc Plus           1191.82
7579060    MADDOLO           27      STRATFORD ROAD         CLEMENTON                NJ 08021   67000.00     66679.42
     9.375      9.125    49.63   Single Family    360    353     19950825      20250901     No Doc                 557.28
7579066    VALENTI           497     14TH STREET            WEST BABYLON             NY 11704   80000.00     79746.31
     9.250      9.000    52.29   Single Family    360    354     19950921      20251001     No Doc                 658.14
7579072    BJUR              340     PONDERILLA DRIVE       POLSON                   MT 59860   77000.00     76688.00
     9.250      9.000    70.00   Single Family    360    353     19950824      20250901     No Doc Plus            633.46
7579078    SEREMETI          12463   MENTZ DR. UNIT 7       ROMEO                    MI 48065   90000.00     88278.44
     8.875      8.625    47.37   Single  Family   180    173     19950809      20100901     No Doc                 906.16
7579086    GREGORY           335     MAIN STREET            LITTLE FERRY             NJ 07643  110000.00    109623.09
     8.875      8.625    55.00   Multi-Family     360    354     19950915      20251001     No Doc Plus            875.21
7579087    KRESS             340     APRIL SUN COURT        WOODLAND PARK            CO 80863  114100.00    113696.68
     9.500      9.250    70.00   Single Family    360    353     19950807      20250901     No Doc Plus            959.41
7579092    GUEVARA           106     MORTHERN BLVD          STATEN ISLAND            NY 10301  170000.00    169563.97
     9.375      9.125    68.55   Single Family    360    355     19951101      20251101     No Doc Plus           1413.98
7579097    AMICK             2007    RIO VISTA DRIVE        LOUISVILLE               KY 40207  167400.00    164197.86
     8.875      8.625    61.54   Single  Family   180    173     19950831      20100901     No Doc                1685.46
7579109    HACKETT           4       WILLETS DRIVE          SYOSSET                  NY 11791  143500.00    143112.29
     9.125      8.875    70.00   Single Family    360    355     19951006      20251101     No Doc Plus           1167.57
7579424    WICKS             454     JAMAICA CIRCLE         WILLIS                   TX 77378   80550.00     79623.14
     9.000      8.750    69.98   Single Family    360    354     19950913      20251001     No Doc Plus            648.13

                                                             4
    <PAGE>

7579429    MACONOCH          60227   NEW HAVEN ROAD         LENOX TWP                MI 48048  86450.00     86153.00
     9.625      9.375    70.00   Single Family    360    353     19950829      20250901     No Doc Plus           734.82
7579800    GALLAGHE          4402    DE FOREST STREET       LAS VEGAS                NV 89103  87500.00     77058.56
     9.375      9.125    70.00   Single Family    360    352     19950720       20250801     No Doc Plus          727.78
7579816    HENDERSO          18923   NORTH 91ST WAY         SCOTTSDALE               AZ 85255  97000.00     95144.54
     8.875      8.625    64.67   Single Family    180    173     19950901      20100901     No Doc Plus           976.64
7579823    EVERTS            7421    BELUCHE DRIVE          GALVESTON                TX 77551 105000.00    104511.46
     8.875      8.625    70.00   Single Family    360    352     19950801      20250801     No Doc Plus           835.43
7579837    KUCHER            3723    WALNUT AVENUE          CARMICHAEL               CA 95608  88500.00     88102.96
     9.000      8.750    52.52   Single Family    360    352     19950725      20250801     No Doc                712.09
7579853    NELMS             110     WENDY DRIVE            LONGVIEW                 TX 75605  89600.00     89258.49
     9.125      8.875    70.00   Single Family    360    353     19950815      20250901     No Doc Plus           729.02
7579857    CHILDERS          2917    MASON AVENUE           LAS VEGAS                NV 89102 105000.00    104610.04
     9.250      9.000    70.00   Single Family    360    353     19950801      20250901     No Doc Plus           863.81
7579861    SMITH             3140    SKYVIEW LANE           MARIETTA                 GA 30066  63600.00     63381.54
     9.625      9.375    69.97   Single Family    360    353     19950830      20250901     No Doc Plus           540.59
7579869    MULLIGAN          2004    HIDDEN RANCH LOOP      JACKSON                  WY 83001 185000.00    184312.92
     9.250      9.000    64.91   Single Family    360    353     19950817      20250901     No Doc Plus          1521.95
7579872    SLEZAK            8542    WEST CALLE LEJOS       PEORIA                   AZ 85382 153600.00    153072.38
     9.625      9.375    69.98   Single Family    360    353     19950810      20250901     No Doc Plus          1305.58
7579874    BRATZ             5950    OLD FARM CIRCLE EAST   COLORADO SPRINGS         CO 80917 101500.00    101132.65
     9.375      9.125    70.00   Single Family    360    353     19950828      20250901     No Doc Plus           844.23
7579876    MCINTYRE          15844   12TH AVENUE SW         BURIEN                   WA 98166  84000.00     83662.96
     8.875      8.625    60.00   Single Family    360    353     19950822       20250901     No Doc               668.34
7579878    SERWATKA          1354    BURLAND DRIVE          BAILEY                   CO 80421  86800.00     86517.02
     9.875      9.625    70.00   Single Family    360    353     19950817       20250901     No Doc Plus          753.73
7579882    MACGREGO          305     ASHBRIDGE ROAD         ROSEMONT                 PA 19010 250000.00    249407.24
     9.750      9.500    27.78   Single Family    360    355     19951026       20251101     No Doc              2147.89
7579891    SCHAFER           1287    NW CITY HEIGHTS DRIV   BEND                     OR 97701 141000.00    140555.64
     8.375      8.125    67.30   Single Family    360    355     19951016      20251101     No Doc Plus          1071.70
7580204    GARRO              325    THIEMARX TERRACE       MONTGOMERY TWP           NJ 08558 123000.00    121670.42
     8.875      8.625    47.31   Single  Family   180    176     19951121       20101201     No Doc              1238.42
7580209    BOBKO             93      IDOLSTONE LANE         ABERDEEN                 NJ 07747 100000.00     99806.05
     9.625      9.375    59.88   Single Family    360    356     19951103       20251201     No Doc               849.99
7627015    TUNG              246     TITUSVILLE ROAD        POUGHKEEPSIE             NY 12603  84000.00     82934.29
     9.625      9.375    70.00   Single  Family   180    175     19951020       20101101     No Doc Plus          883.50
7627038    GIUSTO            188     WOODWARD AVENUE        RUTHERFORD               NJ 07070 150000.00    149603.49
     8.125      7.875    60.00   Single Family    360    356     19951121       20251201     No Doc              1113.75
7627047    WEIBRECH          1       TAMARACK DRIVE         WOODCLIFF LAKE           NJ 07675 192500.00    191993.26
     9.250      9.000    50.00   Single Family    360    355     19951025       20251101     No Doc              1583.65
7627050    LAMONSOF          409     TRIPLE CROWN CIRCLE    CLAYTON                  NC 27520  71890.00     71743.09
     9.375      9.125    70.00   Single Family    360    356     19951116       20251201     No Doc Plus          597.94
7627055    CASEY             5026    SW 88TH TERRACE         GAINESVILLE             FL 32608  80000.00     79800.12
     9.500      9.250    66.67   Single Family    360    355     19951030       20251101     No Doc Plus          672.68
7627098    BATISTA           729     CHERRY STREET          NEW MILFORD              NJ 07646 130000.00    129478.38
     8.250      8.000    65.00   Single Family    360    355     19951024       20251101     No Doc Plus          976.65
7627099    KIRAGIS           4954    CIRCLE DRIVE           MURRYSVILLE              PA 15668 105000.00    104701.28
     8.875      8.625    70.00   Single Family    360    355     19951020       20251101     No Doc Plus          835.43
7627102    LOCICERO          4355    IRIS BROOKE LANE       LITHONIA                 GA 30058  89250.00     89002.55
     9.000      8.750    70.00   Single Family    360    355     19951016       20251101     No Doc Plus          718.13
7627117    SMITH             58      NORMAL AVENUE          MONTCLAIR                NJ 07043 107500.00    107282.06
     9.000      8.750    50.00   Single Family    360    357     19951214       20260101     No Doc               864.97
7627118    JABLONSK          16      NORWOOD AVENUE         MONROE TOWNSHIP          NJ 08884  64000.00     63817.94
     8.875      8.625    47.76   Single Family    360    355     19951018       20251101     No Doc               509.21
7627128    WRIGHT            516     STERNER MILL ROAD      FEASTERVILLE             PA 19053  75400.00     74557.47
     8.500      8.250    54.84   Single  Family   180    176     19951107       20101201     No Doc               742.49
7627227    WINDUS            1500    PATRICIA STREET        KEY WEST                 FL 33040  95000.00     94762.63
     9.500      9.250    48.72   Multi-Family     360    355     19951025       20251101     No Doc               798.81
7627276    ALVEAR            50      PASSAIC AVENUE         HAWTHORNE                NJ 07506  77000.00     76802.49
     9.375      9.125    70.00   Single Family    360    355     19951016       20251101     No Doc Plus          640.45
7627367    BENNSKY           39281   PERSIMMON CREEK ROAD   MECHANICSVILLE           MD 20659 133200.00    132769.43
     8.250      8.000    69.97   Single Family    360    355     19951027       20251101     No Doc Plus         1000.69
7627565    XU                11320   WAGONFORD LANE         CHARLOTTE                NC 28273  88200.00     86977.18
     8.625      8.375    70.00   Single  Family   180    175     19951025       20101101     No Doc Plus          875.01
7627656    WOGAN             203     LABELLEVUE STREET      MORGANTON                NC 28655 122500.00    122169.05
     9.125      8.875    70.00   Single Family    360    355     19951023       20251101   No Doc Plus            996.70
7627680    KANTANAS          17      PARKER COURT           SAYREVILLE               NJ 08879 140700.00    140357.51
     9.625      9.375    70.00   Single Family    360    355     19951020       20251101     No Doc Plus         1195.94
7627755    MARTIN            311     E. LANDING DRIVE       JEFFERSON                NC 28640  95900.00     95676.85
     8.750      8.500    59.97   Town House       360    356     19951110       20251201     No Doc Plus          754.45
7627805    VASILOPO          49      TREMONT DRIVE          EAST HANOVER             NJ 07936 252000.00    251471.37
     9.250      9.000    60.00   Single Family    360    356     19951128       20251201     No Doc              2073.14
7627821    BURCH             105     TIDEWATCH DRIVE        ST. AUGUSTINE            FL 32084 144300.00    143946.60
     8.500      8.250    64.85   Single Family    360    356     19951116       20251201     No Doc Plus         1109.54
7627946    MALIN             7       GLEN GARY DRIVE        MENDHAM TOWNSHIP         NJ 07945 160000.00    159587.65
     8.250      8.000    43.24   Single Family    360    356     19951109       20251201     No Doc              1202.03
7627987    ADAMS             161     ROCKTOWN-LAMBERTVIL    WEST AMWELL TOWNSHIP     NJ 08530 165000.00    163073.52
     8.000      7.750    60.00   Single Family    180    176     19951127       20101201     No Doc              1576.83
7628167    OAKES             503     HARBOURMASTER          HILTON HEAD ISLAND       SC 29926  60000.00     59846.10
     9.375      9.125    60.00   Town House       360    355     19951020       20251101     No Doc Plus          499.05
7628241    FURNESS           61      WHERLI ROAD            WASHINGTON TOWNSHIP      NJ 07853  80000.00     78866.25
     8.375      8.125    31.37   Single  Family   180    175     19951023       20101101     No Doc               781.94
7628357    EISENBER          2100    BLUE SPRINGS RD        WEST PALM BEACH          FL 33411  83800.00     83698.10
     8.500      8.250    69.95   Single Family    360    358     19960110       20260201     No Doc Plus          644.35
7628381    CONOVER           304     MONTGOMERY STREET      HIGHLAND PARK            NJ 08904  69000.00     68847.54
     9.000      8.750    60.00   Single Family    360    356     19951122       20251201     No Doc               555.19
7628407    BURNS             1512    SUDBURY COURT          OLD HICKORY              TN 37138 108150.00    107911.04
     9.000      8.750    70.00   Single Family    360    356     19951114       20251201     No Doc Plus          870.20

                                                         5
<PAGE>

7628522    SMILES            809     BILLMARK DRIVE         WILMINGTON               NC 28409   75200.00     63982.88
     8.625      8.375    69.95   Single Family    180    175     19951027      20101101     No Doc Plus            746.04
7628548    ARCHAMBO          1030    BEVERLY LANE           NEWTOWN SQUARE           PA 19073  109000.00    108490.96
     8.750      8.500    28.68   Single Family    240    237     19951221      20160101     No Doc                 963.24
7628613    ROBINSON          1320    BAFFY LOOP             CHESAPEAKE               VA 23320  170000.00    169614.52
     8.875      8.625    48.71   Single Family    360    356     19951113      20251201     No Doc                1352.60
7628647    NEAL              2221    BLACK HORSE DRIVE      WARRINGTON               PA 18976  107100.00    105937.61
     8.750      8.500    70.00   Single Family    360    356     19951130      20251201     No Doc Plus            842.56
7628662    LAW               504     SOUTH MAIN STREET      WAYNESVILLE              NC 28786   69500.00     69264.48
     9.000      8.750    37.98   Single Family    360    355     19951027      20251101     No Doc                 559.21
7628753    BETANCOU          421     15TH STREET            UNION CITY               NJ 07087   80000.00     79096.16
     8.375      8.125    51.61   Multi-Family     180    176     19951121      20101201     No Doc Plus            781.94
7628761    KIRBY             723     FEDERAL STREET         BELCHERTOWN              MA 01007   80000.00     78815.76
     7.875      7.625    26.23   Single Family    180    175     19951027      20101101     No Doc                 758.76
7628837    BARTLEY           364     MOUNT MILLS RD         MONROE                   NJ 08831  120000.00    119932.73
     8.875      8.625    60.00   Single Family    360    359     19960207      20260301     No Doc                 954.77
7628910    LAMARCA            80      GIRARD AVENUE         WEST LONG BRANCH         NJ 07764  140000.00    139601.74
     8.875      8.625    59.57   Single Family    360    355     19951031      20251101     No Doc                1113.90
7629009    ANDERSON          240      EAST RIVERIA STREET   OCEAN GATE               NJ 08740  100000.00     99457.47
     8.750      8.500    50.00   Single  Family   180    178     19960118      20110201     No Doc                 999.45
7629033    LI               5122      MYRTLE LEAF DRIVE     CENTREVILLE              VA 22020  132100.00    130165.61
     8.000      7.750    50.02   Single Family    180    175     19951026      20101101     No Doc                1262.42
7629074    IANNELLI          809     VIRGINIA STREET        KEY WEST                 FL 33040  120000.00    119684.12
     9.250      9.000    69.77   Single Family    360    355     19951030      20251101     No Doc Plus            987.21
7629199    DAUER             626     SPRUCE PLACE           BRIELLE                  NJ 08730  192000.00    189565.60
     8.750      8.500    60.00   Single Family    360    357     19951207      20260101     No Doc                1510.46
7629207    DISALVO           174     SHERRY STREET          WOODBRIDGE               NJ 07095   80000.00     80000.00
     8.375      8.125    54.42   Single Family    360    360     19960325      20260401     No Doc                 608.06
7629223    SCHNURR           808     RUNNYMEDE ROAD         RALEIGH                  NC 27607  184100.00    183548.68
     8.625      8.375    70.00   Single Family    360    355     19951016      20251101     No Doc Plus           1431.91
7629256    BARREIRI          430     NW 127TH AVENUE        MIAMI                    FL 33182  290500.00    286560.21
     8.875      8.625    70.00   Single  Family   180    175     19951030      20101101     No Doc Plus           2924.88
7629348    CASSIDY           2125    MOUNTAIN VIEW DRIVE    QUAKERTOWN               PA 18951  188150.00    185827.99
     8.750      8.500    57.71   Single Family    360    355     19951024      20251101     No Doc                1480.18
7629363    NOLL              4517    CHINQUOTEAQUE          RALEIGH                  NC 27613   62300.00     62131.71
     9.125      8.875    70.00   Town House       360    355     19951027      20251101     No Doc Plus            506.89
7629454    NATALE            3567    EL VERDADO COURT       NAPLES                   FL 33999   99700.00     99700.00
     8.375      8.125    69.96   Town  House      180    180     19960325      20110401     No Doc Plus            974.49
7629488    MCCURDY           64      BARRINGTON DRIVE       PALM COAST               FL 32137   66200.00     66053.73
     9.000      8.750    69.99   Single Family    360    356     19951130      20251201     No Doc Plus            532.66
7629512    PUTRIUS           1609    LEDGESTONE DRIVE       BRANDON                  FL 33511   97900.00     97648.93
     9.375      9.125    69.99   Single Family    360    355     19951031      20251101     No Doc Plus            814.28
7629520    DAPOLITO          2900    BUCKINGHAM ROAD        DURHAM                   NC 27707   60000.00     59810.93
     8.375      8.125    38.71   Single Family    360    355     19951025      20251101     No Doc                 456.04
7629736    HUMPHRIE          4465    CLARK ROAD             CROZET                   VA 22932   80000.00     79860.91
     8.750      8.500    61.54   Single Family    360    357     19951219      20260101     No Doc Plus            629.36
7629769    TAFURI            206     KINDERKAMACK ROAD      RIVER EDGE               NJ 07661   82500.00     82331.41
     9.375      9.125    50.00   Single Family    360    356     19951114      20251201     No Doc                 686.19
7629900    DEERING           1884    DECCA LANE             CHARLOTTESVILLE          VA 22901  133000.00    132665.84
     8.375      8.125    70.00   Single Family    360    356     19951120      20251201     No Doc Plus           1010.90
7629926    MCDOWELL          2902    JOHN YEAMEN ROAD       WILMINGTON               NC 28405  100000.00     99692.79
     8.500      8.250    50.00   Single Family    360    355     19951031      20251101     No Doc                 768.91
7629975    MONDEH            59      STEWART PLACE          SOUTH ORANGE             NJ 07079   99000.00     98827.89
     8.750      8.500    60.00   Single Family    360    357     19951222      20260101     No Doc                 778.83
7630015    RODRIGUE         273      ELM STREET             KEARNY                   NJ 07032   93000.00     92248.82
     8.875      8.625    50.00   Multi-Family     180    177     19951204      20110101     No Doc                 936.36
7630072    LECROY            1909    VALEWOOD CIRCLE        HOOVER                   AL 35244  115000.00    114932.10
     8.625      8.375    48.12   Single Family    360    359     19960308      20260301     No Doc                 894.46
7630122    WINTER,           1182    MOUNT AIRY ROAD        DAVIDSONVILLE            MD 21035   65000.00     64810.25
     8.750      8.500    33.16   Single Family    360    355     19951026      20251101     No Doc                 511.36
7630130    MENZEL            1728    PINE MOUNTAIN ROAD     CHARLOTTE                NC 28212   65000.00     63658.11
     8.250      8.000    54.62   Single Family    360     355     19951027     20251101     No Doc                 488.32
7630148    BENOIT             524    HARTFORD COURT         SOUTH ORANGE             NJ 07079   150000.00   147874.22
     8.375      8.125    55.56   Single  Family   180     175     19951023     20101101     No Doc                1466.14
7630155    BALDACHI            31    CARRS TAVERN ROAD      MILLSTONE TOWNSHIP       NJ 08510   100000.00    98832.46
     8.000      7.750    38.46   Single  Family   180     176     19951205     20101201     No Doc                 955.65
7630163    ZIRKLE            12401   WILLOW FALLS DRIVE     HERNDON                  VA 22070  190000.00    189510.34
     8.250      8.000    66.26   Single Family    360    356     19951116      20251201     No Doc Plus           1427.41
7630189    FRAMULAR           6884   NW BROOKHAVEN AVENUE   PORT ST. LUCIE           FL 34983   75000.00     74087.81
     8.875      8.625    60.00   Single  Family   180    176     19951115      20101201     No Doc                 755.13
7630205    KINCHELO          7509    PO RIVER DRIVE         SPOTSYLVANIA             VA 22553   85000.00     84751.87
     8.750      8.500    50.00   Single Family    360    355     19951030      20251101     No Doc                 668.70
7630213    WINDOM            235     BEACHLAND DRIVE        ATLANTA                  GA 30342  132300.00    132043.41
     9.625      9.375    70.00   Single Family    360    356     19951110      20251201     No Doc Plus           1124.54
7630247    KOCH              8       PITCAIRN AVENUE        HOHOKUS                  NJ 07423  130900.00    130756.46
     9.000      8.750    70.00   Single Family    360    358     19960103      20260201     No Doc Plus           1053.25
7630254    MAVER             2174    BLUE SPRINGS ROAD      WEST PALM BEACH          FL 33411   87300.00     87140.21
     8.500      8.250    60.00   Town House       360    357     19951220      20260101     No Doc Plus            671.26
7630270    HUBER             652     HILLSDALE AVENUE       HILLSDALE                NJ 07642   90000.00     89801.14
     9.000      8.750    50.00   Single Family    360    356     19951128      20251201     No Doc                 724.16
7630296    YURKOVIC          18      OXFORD LANE            MIDDLETOWN               NJ 07748   88800.00     88615.47
     7.875      7.625    58.61   Condo            360    357     19951228      20260101     No Doc Plus            643.86
7630304    SCALORA           27      DAYTON ROAD            DENVILLE                 NJ 07834   87000.00     86831.27
     9.625      9.375    60.00   Single Family    360    356     19951114      20251201     No Doc                 739.49
7630320    BECHTOLD          115     BOOT ROAD              NEWTOWN SQUARE           PA 19073  100000.00     99773.27
     8.875      8.625    35.71   Single Family    360    356     19951122      20251201     No Doc                 795.64
7630379    FRECHMAN          8113    DOZIER PLACE           BRENTWOOD           TN 37027  129500.00    129140.95
     9.000      8.750    70.00   Single Family    360    355     19951020      20251101     No Doc Plus           1041.99


                                                        6
<PAGE>

7630395    PAYNE             497     SE HATCHER STREET      PALM BAY                 FL 32909   60000.00     59963.65
     8.500      8.250    69.37   Single Family    360    359      19960227     20260301     No Doc Plus            461.35
7630460    PIORKOWS          1426    WESTWOOD LANE          WYNNEWOOD                PA 19096   94500.00     94231.46
     8.500      8.250    70.00   Town House       360    356      19951108     20251201     No Doc Plus            726.62
7630494    PERKINS           2011    NORTH MONROE STREET    ARLINGTON                VA 22207  105000.00    104687.53
     9.125      8.875    41.50   Single Family    360    356      19951117     20251201     No Doc                 854.31
7630502    MURRAY            8       CACTUS WAY             SOUTH BRUNSWICK          NJ 08810  155000.00    154511.53
     8.375      8.125    69.51   Single Family    360    355      19951026     20251101     No Doc Plus           1178.11
7630510    GARVEY            319     ALBANY STREET          SADDLE BROOK             NJ 07663   80000.00     79840.73
     9.500      9.250    42.11   Single Family    360    356      19951110     20251201     No Doc                 672.68
7630536    MCAULEY           309     E.DARK HOLLOW ROAD     PIPERSVILLE              PA 18947  322000.00    321395.38
     8.375      8.125    70.00   Single Family    360    357      19951213     20260101     No Doc Plus           2447.43
7630593    LUISI             516     CRESTVIEW TERRACE      POINT PLEASANT           NJ 08742   67000.00     66798.75
     8.250      8.000    49.63   Single Family    360    356      19951201     20251201     No Doc                 503.35
7630627    EDWARDS           1821    FALLS CHURCH ROAD      RALEIGH                  NC 27609   89400.00     89175.42
     8.375      8.125    60.00   Town House       360    356      19951130     20251201     No Doc                 679.50
7630635    SHERMAN           115     SPOONBILL COURT        JUPITER                  FL 33458  140400.00    139990.17
     8.750      8.500    69.98   Single Family    360    355      19951031     20251101     No Doc Plus           1104.53
7630809    GUO              1308     DUNCAN PLACE           BRIGANTINE               NJ 08203   69000.00     67557.64
     9.000      8.750    60.00   Single  Family   120    116      19951110     20051201     No Doc                 874.06
7630924    MIRANDA          6700     SW 99 AVENUE           MIAMI                    FL 33173  140000.00    138764.69
     7.875      7.625    37.23   Single  Family   180    177      19951204     20110101     No Doc                1327.83
7630932    PEREZ JR         15232    SW 144TH PLACE         MIAMI                    FL 33177   85000.00     84807.26
     8.875      8.625    65.38   Single Family    360    356      19951116     20251201     No Doc Plus            676.30
7630940    COLON             6981    NW 18TH COURT          MARGATE                  FL 33063  103600.00    103305.27
     8.875      8.625    70.00   Single Family    360    355      19951031     20251101     No Doc Plus            824.29
7630973    WUN                 39    TOLKIEN PASSAGE        MEDFORD                  NJ 08055  101600.00    100489.49
     8.750      8.500    43.61   Single  Family   180    176      19951201     20101201     No Doc                1015.44
7631492    STOCKMAN          322     LAGOON DRIVE SOUTH     COPIAGUE                 NY 11726 0200000.00    198679.05
     8.625      8.375    57.14   Single Family    360    355     19951030      20251101     No Doc                1555.58
7631567    MILTON            3102    EGER PLACE             BRONX                    NY 10465  100000.00     99708.11
     8.750      8.500    50.00   Single Family    360    355     19951025      20251101     No Doc                 786.70
7631609    STOECKER          13      COOPER LANE            EAST HAMPTON             NY 11937  175000.00    174562.78
     9.500      9.250    50.00   Single Family    360    355     19951017      20251101     No Doc                1471.49
7631625    GANGEMI           57      WEST GATE ROAD         WAINSCOTT                NY 11937  130000.00    128498.67
     8.125      7.875   50.00    Single Family    180    176     19951114      20101201     No Doc                1251.75
7631666    KIM               1215    160TH STREET           BEECHURST                NY 11357  386000.00    385078.56
     8.625      8.375    68.93   Single Family    360    356     19951107      20251201     No Doc Plus           3002.27
7631849    SCHOLNIC          96      WILSON ROAD            BEDFORD                  MA 01730  153300.00    152852.53
     8.750      8.500    70.00   Single Family    360    355     19951027      20251101     No Doc Plus           1206.01
7631898    KOSITS            26      LAKESIDE DRIVE         KATONAH                  NY 10536  110000.00    109150.89
     8.875      8.625    35.48   Single Family    240    235     19951027      20151101     No Doc                 980.87
7631930    WUISCHPA          15      BRAEMER ROAD           EAST SETAUKET            NY 1173 3 200000.00    199686.55
     9.250      9.000    30.30   Single Family    360    357     19951204      20260101     No Doc                1645.35
7631963    GROETSCH          27      SAINT MICHAELS         TERRACARMEL              NY 10512   70000.00     69919.16
     8.750      8.500    46.67   Single Family    360    357     19951218      20260101     No Doc                 550.69
7632029    BENARESH          37      OLD MIDDLETOWN ROAD    NANUET                   NY 10954   85000.00     84781.99
     9.375      9.125    62.96   Single Family    360    355     19951030      20251101     No Doc Plus            706.99
7632052    LOPEZ           1779      EAST 52ND STREET       BROOKLYN                 NY 11234   68000.00     66558.78
     8.750      8.500    40.48   Single Family    120    116     19951122      20051201     No Doc                 852.22
7632177    NIKOULIN          11-02   UTICA TERRACE          FAIR LAWN                NJ 07410   97800.00     97514.55
     8.750      8.500    59.82   Single Family    360    355     19951024      20251101      No Doc                769.39
7632417    COELHO            174     BEACON STREET          ANDOVER                  MA 01810   80000.00     79810.34
     9.750      9.500    45.71   Single Family    360    355     19951019      20251101      No Doc                687.32
7632425    MONTES            1935    GLEASON AVENUE         BRONX                    NY 10472   93000.00     92829.78
     8.500      8.250    60.00   Multi-Family     360    357     19960104      20260101      No Doc Plus           715.09
7632524    CROFTON           702     ILLINOIS ROAD          WILMETTE                 IL 60091  125000.00    124744.51
     9.375      9.125    43.10   Single Family    360    356     19951121      20251201      No Doc               1039.69
7632573    SPOSITO           484     TOPAZ LANE             BARTLETT                 IL 60103   91200.00     90964.95
     8.250      8.000    50.11   Single Family    360    356     19951109      20251201      No Doc                685.16
7632730    GIARRUSS           11     BOW AND ARROW TRAIL    SOUTH KINGSTOWN          RI 02879   75000.00     74957.96
     8.875      8.625    62.50   Single Family    360    359     19960209      20260301      No Doc Plus           596.73
7632821    RUSSO              14     DEERWOOD DRIVE         NEW CITY                 NY 10956  128800.00    128478.19
     9.500      9.250    70.00   Single Family    360    355     19951101      20251101      No Doc Plus          1083.02
7632839    GEORGAQU            3     SEAL HARBOR ROAD #7    WINTHROP                 MA 02152   96000.00     94609.44
     8.125      7.875    60.00   Condo             180   175     19951030      20101101      No Doc Plus           924.37
7633050    PETERSEN          6       SHORE AVENUE           GROTON                   CT 06340  150000.00    149894.13
     7.750      7.500    66.67   Single Family    360    359     19960229      20260301      No Doc Plus          1074.62
7633100    POMER             11      IRVING PLACE (SHERMA   EAST LYME                CT 06357  152500.00    152019.40
     8.375      8.125    50.00   Single Family    360    355     19951020      20251101      No Doc               1159.11
7633126    MCDONAGH          16      PICKEREL LANE          MONROE                   NY 10950  150000.00    149817.62
     8.500      8.250    58.82   Single Family    360    358     19960102      20260201      No Doc               1153.37
7633142    YOON              32205   OLD FORGE              FARMINGTON HILLS         MI 48167  115500.00    115270.04
     9.500      9.250    70.00   Single Family    360    356     19951107      20251201      No Doc Plus           971.19
7633159    KATRILIO          21      ALLANVIEW DRIVE        BATAVIA                  NY 14020  133700.00    129356.00
     9.375      9.125    70.00   Single Family    360    356     19951120      20251201      No Doc Plus          1112.05
7633324    PHILLIPS          3300    SECOND STREET          OCEANSIDE                NY 11572  114000.00    113821.33
     9.250      9.000    60.00   Single Family    360    357     19951221      20260101      No Doc                937.85
7633365    SUN               452     HIGHLAND AVENUE        WINCHESTER               MA 01890  108000.00    107773.44
     9.250      9.000    60.00   Single Family    360    356     19951115      20251201      No Doc                888.49
7633415    PEACE             406     HAWLEY ROAD            NORTH SALEM              NY 10560  114600.00    114321.05
     9.625      9.375    60.00   Single Family    360    355     19951101      20251101      No Doc                974.09
7633423    SIWINSKI          833     POLK                   DYER                     IN 46311   82000.00     81804.25
     8.625      8.375    67.49   Single Family    360    356     19951117      20251201      No Doc Plus           637.79
7633522    ABDOU             28841   BELLA VISTA            FARMINGTON HILLS         MI 48334   72000.00     71864.81
     8.375      8.125    49.32   Single Family    360    357     19951213      20260101      No Doc                547.25
7633530    RAMIREZ           519     COUNTRY CLUB LANE      POMONA                   NY 10970   60000.00     59883.65
     9.625      9.375    46.15   Condo            360    356     19951116      20251201      No Doc                509.99

                                                        7
<PAGE>

7633555    PAGNANEL          88      CAMBRIDGE AVENUE       GARDEN CITY              NY 11536  130000.00    129762.05
     8.500      8.250    59.09   Single Family    360    357     19951211      20260101     No Doc                 999.59
7633589    FAINMAN           26      CHERRY CREEK DRIVE     OLD BRIDGE               NJ 08857  116000.00    115009.65
     8.250      8.000    65.91   Single Family    180    177     19951212      20110101     No Doc Plus           1125.36
7633597    CALILUNG          1051    CHAPEL CREEK TRAIL     NEW ALBANY               IN 47150   60000.00     59824.86
     8.750      8.500    32.43   Single Family    360    355     19951031      20251101     No Doc                 472.02
7633670    LITZINGE          20      BEVERLY DRIVE          ANGOLA                   NY 14006   66000.00     65896.55
     9.250      9.000    68.04   Single Family    360    357     19951208      20260101     No Doc Plus            542.97
7633746    CLARIZIO         722      150TH STREET           WHITESTONE               NY 11357  234000.00    231267.91
     8.000      7.750    60.00   Single Family    180    176     19951117      20101201     No Doc                2236.23
7633779    WALTER            57      OLD ORCHARD ROAD       SHERBORN                 MA 01770  125000.00    123678.50
     9.125      8.875    29.76   Single Family    180    176     19951108      20101201     No Doc                1277.15
7633795    COCCIARD          49      STAGE COACH PASS       EAST FISHKILL            NY 12582  120000.00    119806.96
     9.125      8.875    50.00   Single Family    360    357     19951214      20260101     No Doc                 976.36
7633803    LEROY             8       RANGER PATH            EAST HAMPTON             NY 11937  100000.00     99834.91
     9.000      8.750    55.87   Single Family    360    357     19951212      20260101     No Doc                 804.62
7633811    LIMA              98      GOLDEN HILL ROAD       DANBURY                  CT 06811  108000.00    107742.20
     8.625      8.375    60.34   Multi-Family     360    356     19951122      20251201     No Doc Plus            840.01
7633829    LOBATO            11      WOODLANDS PLACE        WHITE PLAINS             NY 10606  125000.00    124751.12
     9.500      9.250    50.00   Multi-Family     360    356     19951121      20251201     No Doc                1051.07
7633993    MARTINSE          4320    N 145TH STREET         BROOKFIELD          WI 53005   95000.00     94810.85
     9.500      9.250    64.67   Single Family    360    356     19951110      20251201     No Doc Plus            798.81
7634041    BENTLEY           280     KINGS POINT ROAD       EAST HAMPTON             NY 11937   93000.00     92804.89
     9.250      9.000    50.00   Single Family    360    356     19951110      20251201     No Doc                 765.09
7634090    SABRI             4960    CHADBOURNE             STERLING HEIGHTS    MI 48310   87000.00     86817.48
     9.250      9.000    63.27   Single Family    360    356     19951201      20251201     No Doc Plus            715.73
7634140    RUBIN             54      FOUNTAIN AVENUE        ROCKVILLE CENTRE         NY 11570  150000.00    149739.21
     8.750      8.500    46.15   Single Family    360    357     19951206      20260101     No Doc                1180.05
7634157    FLEYSHMA          45      ALDER COURT            MARLBORO                 NJ 07746  322800.00    322267.07
     9.000      8.750    60.00   Single Family    360    357     19951211      20260101     No Doc                2597.32
7634256    PATEL             43      VALLEY VIEW DRIVE      WALLINGFORD              CT 06492  184100.00    181926.96
     7.875      7.625    70.00   Single  Family   180    176     19951116      20101201     No Doc Plus           1746.10
7634272    MATERO J          83-23 267TH STREET             FLORAL PARK              NY 11001   90000.00     89896.06
     8.750      8.500    40.91   Single Family    360    358     19960112      20260201     No Doc                 708.03
7634496    SMITH             9       HOLLY AVENUE           FLORIDA                  NY 10921   85050.00     84951.78
     8.750      8.500    70.00   Single Family    360    358     19960130      20260201     No Doc Plus            669.09
7634504    SNOWDEN-          5       HAYWARD ROAD           CENTERVILLE              MA 02632  425000.00    423959.16
     8.500      8.250    44.74   Single Family    360    356     19951129      20251201     No Doc                3267.88
7634520    VAN GURP          131     LONG HILL CROSS ROAD   SHELTON                  CT 06484   63000.00     62929.10
     8.875      8.625    70.00   Single Family    360    358     19960201      20260201     No Doc Plus            501.26
7634595    FIRESTON          2       FROST POND ROAD        GREENLAWN                NY 11740  138000.00    137740.88
     8.375      8.125    60.00   Single Family    360    357     19951208      20260101     No Doc                1048.90
7634652    YU             4816       NATHAN WEST            STERLING HEIGHTS         MI 48310   91000.00     90197.05
     7.875      7.625    70.00   Single Family    180    177     19951208      20110101     No Doc Plus            863.09
7634660    WU                24275   HAMPTON HILL           NOVI                     MI 48375   87500.00     87321.17
     9.375      9.125    70.00   Single Family    360    356     19951201      20251201     No Doc Plus            727.78
7634876    DORNELES             71   HARMON AVENUE          PELHAM                   NY 10803  195000.00    193371.55
     8.500      8.250    47.56   Single  Family   180    177     19951215      20110101     No Doc                1920.24
7634892    BRAUN             511     GRISWOLD STREET        GLASTONBURY              CT 06033  119000.00    118770.78
     8.250      8.000    70.00   Single Family    360    357     19951222      20260101     No Doc Plus            894.01
7634900    LABEDZ            179     FRANZEN STREET         BENSENVILLE              IL 60106   70000.00     69408.92
     8.375      8.125    45.31   Single Family    180    177     19951221      20110101     No Doc                 684.20
7634918    NEARY             73      CONANT STREET          DANVERS                  MA 01923   80000.00     79907.61
     8.750      8.500    45.71   Single Family    360    358     19960119      20260201     No Doc                 629.36
7635808    FRAZIER           4853    FOUNTAIN STREET        BOULDER                  CO 80304  229250.00    228580.83
     8.750      8.500    69.99   Single Family    360    355     19951016      20251101     No Doc Plus           1803.51
7635816    BUCHHORN          855  S  MCCOY DRIVE            PUEBLO WEST              CO 81007   63050.00     62815.17
     9.625      9.375    69.98   Single Family    360    355     19951016      20251101     No Doc Plus            535.92
7635881    CHILDS            5965 E  ORANGE BLOSSOM LANE     PHOENIX                 AZ 85018  175000.00    174514.82
     9.000      8.750    47.30   Single Family    360    355     19951025      20251101     No Doc                1408.09
7636079    BOLLINGE          1106    PAYNE AVENUE            AUSTIN                  TX 78757   90000.00     89587.67
     8.750      8.500    60.00   Multi-Family     360    356     19951115      20251201     No Doc Plus            708.03
7636103    HAMILTON          9205    SUMMERHILL COVE         AUSTIN                  TX 78759  100200.00     99889.24
     9.000      8.750    60.00   Single Family    360    355     19951019      20251101     No Doc                 806.23
7636129    ROGERS            906     BISON TRAIL             DALLAS                  TX 75208   60000.00     59820.34
     8.625      8.375    52.86   Single Family    360    355     19951024      20251101     No Doc                 466.67
7636152    MULL              4000    SUNFLOWER LANE          PLANO                   TX 75024   60000.00     59829.29
     8.875      8.625    25.32   Single Family    360    355     19951030      20251101     No Doc                 477.39
7636186    SCHWIER           183     MEADOW DRIVE            DILLON                  CO 80435   65000.00     64892.70
     9.000      8.750    56.52   Single Family    360    357     19960102      20260101     No Doc                 523.00
7636194    SPEAIRS          7705     LAKE HIGHLAND DRIVE     FORT WORTH              TX 76179  154000.00    151371.83
     8.375      8.125    70.00   Single Family    180    174     19950929      20101001     No Doc Plus           1505.24
7636350    BURGMAN           312     RIDGECREST RD.          GEORGETOWN              TX 78628  102200.00    101923.92
     9.125      8.875    70.00   Single Family    360    355     19951026      20251101     No Doc Plus            831.53
7636368    ROUSH, J          3393    PRESTON HILLS CIRCLE    PROSPER                 TX 75078  178500.00    177992.18
     8.875      8.625    70.00   Single Family    360    355     19951013      20251101     No Doc Plus           1420.23
7636392    DALLA-BO          2039    EAST EAST VILLAIRE A    SALT LAKE CITY          UT 84121   90900.00     90654.44
     9.125      8.875    69.98   Single Family    360    355     19951030      20251101     No Doc Plus            739.59
7636434    OWENS             12802S  132ND STREET            GILBERT                 AZ 85233  105000.00    104737.62
     9.500      9.250    70.00   Single Family    360    355     19951030      20251101     No Doc Plus            882.90
7636491    SINGLEY           1701    SYLVAN DRIVE            PRESCOTT                AZ 86301  119500.00    119193.52
     9.375      9.125    28.12   Single Family    360    355     19951010      20251101     No Doc                 993.94
7636541    NANCE             3408    OAKLEAF LANE            RICHARDSON              TX 75082  150000.00    148331.81
     7.750      7.500    47.97   Single Family    120    118     19960207      20060201     No Doc                1800.16
7636582    ALTAMIRA          6616    WHITEMARSH VALLEY WA    AUSTIN                  TX 78746  149400.00    149304.74
     8.250      8.000    59.90   Single Family    360    359     19960209      20260301     No Doc                1122.39
7636608    BOOTHE            16      STONEY BROOK DRIVE      CEDAR CREEK             TX 78612   65000.00     64863.64
     9.250      9.000    61.90   Single Family    360    356     19951116      20251201     No Doc Plus            534.74

                                                         8
<PAGE>

7636616    LINNENBR          609     COMMODORE DRIVE        WASHINGTON               MO 63090   82800.00     82570.43
     9.000      8.750    69.98   Single Family    360    355     19951017      20251101     No Doc Plus            666.23
7636624    SELF              1907    HONEYBEE LANE          LEANDER                  TX 78641   90600.00     90383.72
     8.625      8.375    69.99   Single Family    360    356     19951121      20251201     No Doc Plus            704.68
7636681    AMES              6199 S  CHAMPIONSHIP DRIVE     CHANDLER                 AZ 85249   80750.00     80520.29
     8.875      8.625    49.99   Single Family    360    355     19951020      20251101     No Doc                 642.48
7636699    BARKLEY           2449 S  UTICA STREET           DENVER                   CO 80219   87000.00     86770.97
     9.250      9.000    64.93   Single Family    360    355     19951026      20251101     No Doc Plus            715.73
7636707    GEISEL            19029S  HIGHWAY 119            ROLLINSVILLE             CO 80474  114700.00    114398.07
     9.250      9.000    69.97   Single Family    360    355     19951102      20251101     No Doc Plus            943.61
7636715    MCDONOUG          634  W  SCOTT AVENUE           GILBERT                  AZ 85233   88400.00     88204.66
     9.000      8.750    68.00   Single Family    360    356     19951128      20251201     No Doc Plus            711.29
7636749    GARAY             4713    JAMES DRIVE            METAIRIE                 LA 70003  105000.00    104737.62
     9.500      9.250    60.00   Single Family    360    355     19951025      20251101     No Doc                 882.90
7636756    MARTENSO          9102    W  MARSHALL AVENUE     GLENDALE                 AZ 85305  115000.00    114689.30
     9.125      8.875    50.00   Single Family    360    355     19951025      20251101     No Doc                 935.68
7636764    ZIEM              3080    WOODVIEW COURT         COLORADO SPRINGS         CO 80918  103250.00    101849.69
     8.875      8.625    70.00   Single Family    180    175     19951027      20101101     No Doc Plus           1039.57
7636772    HALLER            1426    N  BLUE MARLIN DRIVE   GILBERT                  AZ 85234   78800.00     78526.13
     9.000      8.750    59.70   Single Family    360    355     19951102      20251101     No Doc                 634.04
7636780    PRYOR             1409      BISHOP LANE          ALEXANDRIA               VA 22302  225000.00    221880.52
     8.625      8.375    40.91   Single Family    180    175     19951025      20101101     No Doc                2232.18
7636863    QUATROY           4608    LORINO STREET          METAIRIE                 LA 70006   92750.00     92565.35
     9.500      9.250    70.00   Single Family    360    356     19951116      20251201     No Doc Plus            779.89
7636897    NORRIS            12800   COMANCHE ROAD N.E. #   ALBUQUERQUE              NM 87111   97650.00     97379.31
     9.000      8.750    69.91   Single Family    360    355     19951020      20251101     No Doc Plus            785.71
7636905    PENG               4612   LAKE BORGNE AVENUE     METAIRIE                 LA 70006  140400.00    138516.81
     9.000      8.750    60.00   Single Family    180    175     19951031      20101101     No Doc                1424.03
7636913    MUELLER            2150   EDGEWOOD DRIVE         SEDONA                   AZ 86336  107000.00    105532.76
     8.750      8.500    58.95   Single Family    180    175     19951030      20101101     No Doc                1069.41
7636947    ENNESSER          19003   RIDGE TRAIL LANE       HOUSTON                  TX 77084   83300.00     83044.10
     8.500      8.250    69.88   Single Family    360    355     19951013      20251101     No Doc Plus            640.50
7637028    CEAL              5011 E  ELENA AVE              MESA                     AZ 85206   73500.00     73290.89
     8.875      8.625    70.00   Single Family    360    355     19951019      20251101     No Doc Plus            584.80
7637036    MCMULLAN          4831 E  FANFOL DRIVE           PARADISE VALLEY          AZ 85253  113200.00    112909.68
     9.375      9.125    31.44   Single Family    360    355     19951023      20251101     No Doc                 941.54
7637044    PANDORF           1012    CAMINO ANASAZI         SANTA FE                 NM 87501  109200.00    108889.36
     8.875      8.625    70.00   Single Family    360    355     19951019      20251101     No Doc Plus            868.84
7637085    PERKY             412     WEST DICKERSON STREE   BOZEMAN                  MT 59715  100100.00     99849.87
     9.500      9.250    70.00   Single Family    360    355     19951031      20251101     No Doc Plus            841.70
7637101    SEE               11696   UTE HIGHWAY            LONGMONT                 CO 80501  105700.00    105435.92
     9.500      9.250    69.08   Single Family    360    355     19951031      20251101     No Doc Plus            888.78
7637127    ANDERSON          10      EAST 1700 SOUTH        BOUNTIFUL                UT 84010   86100.00     85771.83
     9.250      9.000    70.00   Single Family    360    355     19951030      20251101     No Doc Plus            708.32
7637143    DESMOND           2408    CREEK BEND CIRCLE      ROUND ROCK               TX 78681   60200.00     60052.56
     8.500      8.250    70.00   Single Family    360    356     19951115      20251201     No Doc Plus            462.89
7637168    PANTEL,           3610    CYPRESSDALE DRIVE      SPRING                   TX 77388   71500.00     71337.87
     8.875      8.625    59.83   Single Family    360    356     19951130      20251201     No Doc                 568.89
7637226    ELLIS             9227    STATE WALK CIRCLE      HOUSTON                  TX 77064   85800.00     85539.13
     9.625      9.375    60.00   Single Family    360    355     19951030      20251101     No Doc                 729.29
7637267    MIGLIO            115     DRESDEN WOOD DRIVE     BERGHEIM                 TX 78004   93100.00     92877.76
     8.625      8.375    70.00   Single Family    360    356     19951130      20251201     No Doc Plus            724.12
7637291    WILBER             93     WHISPERING PINES       DRIOURAY                 CO 81427  100000.00     97021.91
     8.000      7.750    43.48   Single Family    180    175     19951103      20101101     No Doc                 955.65
7637309    MITCHELL          254  S  5TH STREET             LASALLE                  CO 80645   70000.00     69805.90
     9.000      8.750    63.64   Single Family    360    355     19951030      20251101     No Doc Plus            563.24
7637325    SCHNEIDE          6623    SOUTH SOLADO PLACE     GOLD CANYON              AZ 85219   60000.00     59850.09
     9.500      9.250    46.00   Single Family    360    355     19951030      20251101     No Doc                 504.51
7637341    SCOTT, J          4676    PARNELL LANE           PLANO                    TX 75024   75000.00     74686.66
     8.875      8.625    59.53   Single Family    360    355     19951025      20251101     No Doc                 596.73
7637358    IRRGANG           2816 E  DESERT COVE AVENUE     PHOENIX                  AZ 85028   63000.00     62834.13
     9.250      9.000    70.00   Single Family    360    355     19951027      20251101     No Doc Plus            518.29
7637366    GEORGE            704     AMANDA LANE            CLEBURNE                 TX  76031  79450.00     79274.46
     9.000      8.750    70.00   Single Family    360    356     19951114      20251201     No Doc Plus            639.27
7637374    TAGLIALA          23      TREASURE ISLE          SLIDELL                  LA 70461  110000.00    109731.67
     8.875      8.625    49.33   Single Family    360    357     19951229      20260101     No Doc                 875.21
7637382    DITTUS            7605    PEABODY DRIVE          AUSTIN                   TX 78729   66800.00     66644.56
     8.750      8.500    69.97   Single Family    360    356     19951103      20251201     No Doc Plus            525.52
17637499   CARRILLO           110    SUNRISE DRIVE          SAN ANTONIO              TX 78228   91000.00     89643.93
     8.250      8.000    70.00   Single  Family   180    175     19951106      20101101     No Doc Plus            882.83
7637531    HALL              2869    CLIFF PALACE           SANTA FE                 NM 87505  157500.00    157142.87
     8.875      8.625    70.00   Single Family    360    356     19951103      20251201     No Doc Plus           1253.14
7637572    BROCK             136     SOUTHWOOD DRIVE        GRETNA                   LA 70056   68000.00     67864.61
     9.500      9.250    59.13   Single Family    360    356     19951103      20251201     No Doc                 571.78
7637580    WEINBERG          9930    EL MONTE               OVERLAND PARK            KS 66207   99750.00     99551.41
     9.500      9.250    70.00   Single Family    360    356     19951122      20251201     No Doc Plus            838.75
7637598    RUSSELL           128     SOUTH LINCOLN STREET   SALT LAKE CITY           UT 84102   88900.00     88671.97
     9.375      9.125    70.00   Single Family    360    355     19951031      20251101     No Doc Plus            739.43
7637606    AYCOCK            219     W HARMONT DRIVE        PHOENIX                  AZ 85021   76000.00     74938.57
     8.375      8.125    63.33   Single  Family   180    176     19951110      20101201   No Doc Plus              742.84
7637614    STEIN             1805    RIVER RD.              ALMA                     CO 80420  143500.00    143198.96
     9.250      9.000    70.00   Single Family    360    356     19951107      20251201     No Doc Plus           1180.54
7637622    BOWEN             63   S  VANCE COURT            LAKEWOOD                 CO 80226   75000.00     74816.30
     8.500      8.250    59.52   Single Family    360    356     19951121      20251201     No Doc                 576.69
7637648    VERCHER           8862 E  SHEENA DRIVE           SCOTTSDALE               AZ 85260   70000.00     69837.14
     8.750      8.500    44.44   Single Family    360    356     19951117      20251201     No Doc                 550.69
7637663    RICHTER           403     WEST WALNUT STREET     PFLUGERVILLE             TX 78660   13400.00    111967.71
     8.750      8.500    70.00   Single Family    360    355     19951027      20251101     No Doc Plus            892.12

                                                         9
<PAGE>

7637671    DEVER             22      MAJORCA DRIVE          HOT SPRINGS VILLAGE      AR 71909   85400.00     85220.87
     9.250      9.000    70.00   Town House       360    356     19951106      20251201     No Doc Plus            702.56
7637689    SINDELAR          609     WOODBINE DRIVE         PAPILLION                NE 68128   92000.00     91816.81
     9.500      9.250    55.76   Single Family    360    356     19951127      20251201     No Doc                 773.59
7637713    KIM               515     EAST 2950 NORTH        PROVO                    UT 84604   79800.00     79650.15
     8.375      8.125    60.00   Single Family    360    357     19951207      20260101     No Doc                 606.54
7637754    ROMNEY            420     EAST 300 SOUTH         HYRUM                    UT 84319  106750.00    106514.15
     9.000      8.750    70.00   Single Family    360    356     19951114      20251201     No Doc Plus            858.93
7637762    KIM               10801   COBBLESTONE DRIVE      BENBROOK                 TX 76126   75350.00     75179.14
     8.875      8.625    69.98   Single Family    360    356     19951110      20251201     No Doc Plus            599.52
7637853    EDWARDS           608     SILVER CREEK CIRCLE    DESOTO                   TX 75115  120000.00    119706.10
     8.500      8.250    69.46   Single Family    360    356     19951110      20251201     No Doc Plus            922.70
7637887    ROBINSON          2906    EAST 80TH PLACE SOUT   TULSA                    OK 74136   60000.00     59853.04
     8.500      8.250    69.77   Single Family    360    356     19951129      20251201     No Doc Plus            461.35
7637895    FRAUSTO            100    CAS HILLS DRIVE        SAN ANTONIO              TX 78213  126000.00    124388.77
     9.125      8.875    60.00   Single Family    180    176     19951120      20101201     No Doc                1287.36
7637903    DANG    1         2138    W COAL MINE DRIVE      LITTLETON                CO 80127  110000.00    108259.26
     8.000      7.750    66.07   Single Family    180    177     19951207      20110101     No Doc Plus           1051.22
7637929    HIRSCHI           4998    SOUTH 950 EAST         SOUTH OGDEN              UT 84405  119000.00    118756.80
     9.375      9.125    70.00   Single Family    360    356     19951127      20251201     No Doc Plus            989.78
7637960    DOE               2855 W  CALLE ARANDAS          TUCSON                   AZ 85745   89250.00     89002.55
     9.000      8.750    70.00   Single Family    360    355     19951103      20251101     No Doc Plus            718.13
7637978    TEGTMEIE          843     MARKUS ROAD            WOODLAND PARK            CO 80863   80400.00     80226.90
     9.125      8.875    69.97   Single Family    360    356     19951120      20251201     No Doc Plus            654.16
7637994    NHIN            10404     BISHOP'S GATE          OKLAHOMA CITY            OK 73162   98000.00     96904.95
     8.500      8.250    70.00   Single Family    180    176     19951130      20101201     No Doc Plus            965.04
7638000    BELL              156     MEADOW DRIVE           DILLON                   CO 80435  124250.00    124002.62
     9.500      9.250    70.00   Single Family    360    356     19951120      20251201     No Doc Plus           1044.76
7638026    KIM              7948     E WAVERLY STREET       TUCSON                   AZ 85715   80000.00     79055.72
     7.875      7.625    52.63   Single Family    180    176     19951127      20101201     No Doc                 758.76
7638075    TSENG            5328     GATESWORTH LANE   DALLAS                        TX 75287  135600.00    134033.66
     8.625      8.375    60.00   Single Family    180    176     19951201      20101201     No Doc                1345.26
7638117    COLLINS           2204    CASTLEWOOD TRAIL       LEANDER                  TX 78641   60000.00     59863.94
     8.875      8.625    63.16   Single Family    360    356     19951128      20251201     No Doc Plus            477.39
7638182    MALVERN           59      PLUM COURT             LAKE JACKSON             TX 77566  117250.00    116984.16
     8.875      8.625    70.00   Single Family    360    356     19951127      20251201     No Doc Plus            932.89
7638190    BATTEN            7420    LADY SUZANNE'S COURT   AUSTIN                   TX 78729   87000.00     86775.80
     8.250      8.000    69.99   Single Family    360    356     19951121      20251201     No Doc Plus            653.60
7638224    BLACK              540    PALOMINO               CHINO VALLEY             AZ 86323   87500.00     86500.52
     8.250      8.000    70.00   Single Family    180    176     19951204      20101201     No Doc Plus            848.87
7638240    SIMPSON           1930 E  EAST 6400 SOUTH        SALT LAKE CITY           UT 84121   96700.00     96552.36
     9.375      9.125    59.99   Single Family    360    357     19951208      20260101     No Doc                 804.30
7638364    SCHMIDT           1133    HOLLY AVENUE           LONGMONT                 CO 80501   77300.00     77154.84
     8.375      8.125    59.95   Single Family    360    357     19960103      20260101     No Doc                 587.54
7638422    DE LA TO          1911    ORANGE BLOSSOM DR LAREDO                        TX 78045   58550.00     58515.43
     8.625      8.375    68.26   Single Family    360    359     19960220      20260301     No Doc Plus            455.40
7638455    BARNETT           4426 E  MONTE CRISTO AVE.      PHOENIX                  AZ 85032  108400.00    108147.80
     8.750      8.500    69.98   Single Family    360    356     19951205      20251201     No Doc Plus            852.78
7638489    HOLLER            622     RANCHITOS ROAD NW      ALBUQUERQUE              NM 87114   64400.00     64238.19
     8.375      8.125    70.00   Single Family    360    356     19951122      20251201     No Doc Plus            489.49
7638513    FODDE-CR          170     ARLINGTON PLACE #E-3   EDWARDS                  CO 81632  144900.00    144545.11
     8.500      8.250    70.00   Town House       360    356     19951201      20251201     No Doc Plus           1114.16
7638638    TUCKER            4000    HILLSIDE DRIVE         ROUND ROCK               TX 78681   60000.00     59892.98
     8.625      8.375    69.97   Single Family    360    357     19951215      20260101     No Doc Plus            466.67
7638711    SANCHEZ           301     N. LAKE HILLS DRIVE    AUSTIN                   TX 78733  100100.00     99930.40
     8.875      8.625    70.00   Single Family    360    357     19951221      20260101     No Doc Plus            796.44
7638802    BAE              6221     ST. DENIS STREET       CORPUS CHRISTI           TX 78414  103600.00    102725.22
     8.375      8.125    70.00   Single Family    180    177     19951222      20110101     No Doc Plus           1012.61
7638836    DIEP              16801   TOMCAT DRIVE           ROUND ROCK               TX 78681  100700.00    100574.39
     8.375      8.125    69.99   Single Family    360    358     19960102      20260201     No Doc Plus            765.39
7638851    STEWART           14925   CORDERO DRIVE          AUSTIN                   TX 78717  143500.00    143325.52
     8.500      8.250    67.11   Single Family    360    358     19960119      20260201     No Doc Plus           1103.39
7638893    SKINNER           15206   FLAMINGO DRIVE NORTH   AUSTIN                   TX 78734   67550.00     67481.50
     9.375      9.125    70.00   Single Family    360    358     19960104      20260201     No Doc Plus            561.85
7638901    WALLS              4128   TIMBER TRAIL DRIVE     ARLINGTON                TX 76016  118050.00    116973.71
     7.500      7.250    69.98   Single Family    180    177     19951218      20110101     No Doc Plus           1094.34
7638927    SIMPSON            6506   E IRONWOOD DRIVE       PARADISE VALLEY          AZ 85253  283450.00    281082.90
     8.500      8.250    51.54   Single Family    180    177     19951228      20110101     No Doc                2791.24
7638943    LEEDY              1541   ARABIAN AVENUE         RIFLE                    CO 81650   84000.00     83549.34
     8.875      8.625    70.00   Single Family    180    177     19951214      20110101     No Doc Plus            845.75
7638950    LIRA              426     MISSION STREET         SAN ANTONIO              TX 78210   82350.00     82247.27
     8.375      8.125    60.00   Single Family    360    358     19960130      20260201     No Doc                 625.92
7638976    LEUNG             3332    JASON LANE             GRETNA                   LA 70056   84000.00     83846.25
     8.500      8.250    60.00   Single Family    360    357     19951222      20260101     No Doc                 645.89
7639024    BLOSSER           1713    BEL AIR DRIVE          CARROLLTON               TX 75007   91000.00     90837.66
     8.625      8.375    70.00   Single Family    360    357     19951215      20260101     No Doc Plus            707.79
7639065    DODD              5101    MEMORY LN              EL PASO                  TX 79932  102900.00    102547.40
     8.875      8.625    70.00   Single Family    360    354     19950911      20251001     No Doc Plus            818.72
7639099    SNEAD             7208 W  WESTCOTT DR.           GLENDALE                 AZ 85308  117600.00    117207.25
     9.000      8.750    70.00   Single Family    360    354     19950912      20251001     No Doc Plus            946.24
7639115    PIZZUTO           3223 E  ORAIBI DR.             PHOENIX                  AZ 85024   96350.00     95984.33
     8.375      8.125    70.00   Single Family    360    354     19950929      20251001     No Doc Plus            732.33
7639123    ALI               9416    LIGHTWOOD LOOP         AUSTIN                   TX 78748  100900.00    100536.10
     8.625      8.375    69.97   Single Family    360    354     19950929      20251001     No Doc Plus            784.79
7639149    CHRYSLER          1800    ADEN ROAD              FORT WORTH               TX 76116   78400.00     78117.21
     8.625      8.375    70.00   Single Family    360    354     19950915      20251001     No Doc Plus            609.79
7639156    CRAMER            590     BLYTHEWOOD CT.         GREENSBORO               NC 27455   60000.00     59829.29
     8.875      8.625    56.09   Single Family    360    355     19951011      20251101     No Doc                 477.39

                                                         10
<PAGE>

7639198    RENNINGE          156     PLEASANT VIEW DRIVE    LOVELAND                 CO 80537  238350.00    237671.93
     8.875      8.625    66.21   Single Family    360    355     19951016      20251101     No Doc Plus           1896.42
7639206    O'MARA            6421    WESTOVER DRIVE         GRANBURY                 TX 76049   95200.00     95146.63
     8.875      8.625    70.00   Single Family    360    359     19960208      20260301     No Doc Plus            757.45
7639214    SCALES            3815    ANDERSON SE            ALBUQURQUE               NM 87108   86800.00     86546.62
     8.750      8.500    70.00   Single Family    360    355     19951013      20251101     No Doc Plus            682.86
7639248    RANGREJ           2055    KING COURT             ASHEBORO                 NC 27203   69650.00     69417.39
     9.000      8.750    70.00   Single Family    360    354     19950929      20251001     No Doc Plus            560.42
7639263    PENNEY            3       HILLCREST DRIVE        EUREKA SPRINGS           AR 72632   70000.00     69815.73
     9.250      9.000    52.83   Single Family    360    355     19951004      20251101     No Doc                 575.88
7639271    GONZALEZ          210  W  BAYOU DRIVE            DICKINSON                TX 77539   67200.00     67003.86
     8.750      8.500    60.00   Single Family    360    355     19951010      20251101     No Doc Plus            528.66
7639305    ZERESHKI          5306    THORNCLIFF DRIVE       GREENSBORO               NC 27410   85400.00     85175.22
     9.250      9.000    69.43   Single Family    360    355     19951025      20251101     No Doc Plus            702.56
7639347    EVANS             13407   STAIROCK               SAN ANTONIO              TX 78248   74100.00     73889.20
     8.875      8.625    69.97   Single Family    360    355     19951031      20251101     No Doc Plus            589.57
7639354    BARLOW            215     CHAPEL HILL CT.        BARDSTOWN                KY 40004  159000.00    158847.05
     9.625      9.375    65.57   Single Family    360    358     19960124      20260201     No Doc Plus           1351.48
7639396    BUHLER            2360    DALRYMPLE DRIVE        BATON ROUGE              LA 70808  227100.00    226585.05
     8.875      8.625    70.00   Single Family    360    356     19951115      20251201     No Doc Plus           1806.91
7639438    LONG              6309    W. ACAPULCO LANE       GLENDALE                 AZ 85306   74200.00     74036.05
     9.000      8.750    70.00   Single Family    360    356     19951122      20251201     No Doc Plus            597.03
7639503    JOHNSON           3616    TIMBERVIEW ROAD        DALLAS                   TX 75229   96500.00     96275.47
     8.750      8.500    69.98   Single Family    360    356     19951130      20251201     No Doc Plus            759.17
7639560    BREWER            2672    OAK HOLLOW DRIVE       ASHEBORO                 NC 27203   83650.00     83555.85
     8.875      8.625    70.00   Single Family    360    358     19960116      20260201     No Doc Plus            665.56
7639586    TRIBELHO          422     QUINCY STREET NE       ALBUQUERQUE              NM 87108   80500.00     80348.83
     8.375      8.125    70.00   Single Family    360    357     19951222      20260101     No Doc Plus            611.86
7639610    SCARFONE          1610    WESTRIDGE ROAD         GREENSBORO               NC 27410  126000.00    125780.94
     8.750      8.500    57.27   Single Family    360    357     19951229      20260101     No Doc                 991.24
7639651    PHAM              1232    SHERWOOD FOREST        BATON ROUGE              LA 70815   60000.00     59667.15
     8.500      8.250    54.55   Single Family    180    178     19960104      20110201     No Doc                 590.84
7644024    MYLER             4424    BIRCHWOOD AVENUE       SEAL BEACH               CA 90740  189700.00    189006.01
     8.875      8.625    70.00   Single Family    360    355     19951013      20251101     No Doc Plus           1509.34
7644263    ELKINS            402     BRIDLE WAY             YAKIMA                   WA 98901  159600.00    159168.82
     9.125      8.875    70.00   Single Family    360    355     19951026      20251101     No Doc Plus           1298.56
7644289    CONNOR            4869    SW ROSEBERRY STREET    CORVALLIS                OR 97333   88550.00     87171.25
     9.125      8.875    70.00   Single Family    360    355     19951016      20251101     No Doc Plus            720.47
7644412    TRUAX             3552    BARTLEY DRIVE SE       ALBANY                   OR 97321   65000.00     63592.73
     8.875      8.625    48.87   Single Family    360    355     19951018      20251101     No Doc                 517.17
7644529    HASTINGS          29452   CLIPPER WAY            LAGUNA NIGUEL            CA 92677  187000.00    186439.96
     8.625      8.375    69.96   Single Family    360    355     19951013      20251101     No Doc Plus           1454.47
7644610    DALY              11183   N.E. SOUTH BEACH DRI   BAINBRIDGE ISLANE        WA 98110  253000.00    252261.51
     8.750      8.500    29.76   Single Family    360    355     19951023      20251101     No Doc                1990.35
7644735    SOARES            1938    BORCHERS DRIVE         SAN JOSE                 CA 95124  193000.00    191569.05
     8.500      8.250    45.95   Single Family    360    356     19951116      20251201     No Doc                1484.00
7644958    CABA              2390    N.E. SHADOW BROOK PL   BEND                     OR 97701   60000.00     59820.34
     8.625      8.375    57.69   Single Family    360    355     19951004      20251101     No Doc                 466.67
7645203    BROWN             6644    WILDLIFE ROAD          MALIBU                   CA 90265  310000.00    309265.00
     9.750      9.500    50.00   Single Family    360    355     19951027      20251101     No Doc                2663.38
7645302    OFLAHERT          11014   SKISLOPE WAY           TRUCKEE                  CA 96161  153000.00    152564.73
     8.875      8.625    60.00   Single Family    360    355     19951006      20251101     No Doc Plus           1217.34
7645310    PERALTA           54645   AVENIDA OBREGON        LA QUINTA                CA 92253   71000.00     70817.92
     9.375      9.125    48.97   Single Family    360    355     19951020      20251101     No Doc                 590.54
7645377    FRASER            3587    KNOBHILL DRIVE         (SHERMAN OAKS AREA)      CA 91423  120000.00    119631.32
     8.500      8.250    33.33   Single Family    360    355     19951010      20251101     No Doc                 922.70
7645518    DUNN              4995    DOLORES AVENUE         ATASCADERO               CA 93422  103500.00    103165.01
     8.500      8.250    69.98   Single Family    360    355     19951017      20251101     No Doc Plus            795.83
7645757    SHIH             15898    SOUTHEAST 58TH STREET  BELLEVUE                 WA 98006  230000.00    227314.62
     8.000      7.750    48.24   Single Family    180    176     19951116      20101201     No Doc                2198.00
7645823    LUZMOOR           971     CASTLE STREET          SAN LEANDRO              CA 94578   92000.00     91768.84
     8.375      8.125    52.87   Single Family    360    356     19951108      20251201     No Doc                 699.27
7645872    BURNETTE          1305    EAST HOWARD STREET     PASADENA                 CA 91104  130000.00    129280.74
     8.875      8.625    57.91   Single Family    360    355     19951026      20251101     No Doc                1034.34
7645914    LAI               4760    PINESPRINGS DRIVE      RENO                     NV 89502  139300.00    138483.27
     7.875      7.625    70.00   Single Family    180    178     19960104      20110201     No Doc Plus           1321.19
7645971    MATTERN           9188    MOLT RIVER CIRCLE      FOUNTAIN VALLEY          CA 92708  139450.00    139117.11
     8.625      8.375    48.09   Single Family    360    356     19951107      20251201     No Doc                1084.63
7645997    KIZZIAR           155     TERRACE PARK DRIVE     YAKIMA                   WA 98901   84000.00     83748.45
     8.625      8.375    70.00   Single Family    360    355     19951019      20251101     No Doc Plus            653.34
7646003    CHEN              503     208TH AVENUE NORTHEA   REDMOND                  WA 98053  100000.00     98567.24
     8.250      8.000    24.10   Single Family    180    175     19951019      20101101     No Doc                 970.14
7646037    FINLAND           1729    DERBYSHIRE DRIVE       LAS VEGAS                NV 89117  102900.00    102607.25
     8.875      8.625    70.00   Single Family    360    355     19951018      20251101     No Doc Plus            818.72
7646045    KOPCZYNS          1303    TAMARACK COURT, SW     ALBANY                   OR 97321   72900.00     72734.68
     8.875      8.625    52.86   Single Family    360    356     19951101      20251201     No Doc                 580.03
7646102    ANGUIANO          1236    NORTH VIA VERDE        SAN DIMAS                CA 91773   71000.00     70873.34
     8.625      8.375    26.30   Single Family    360    357     19951213      20260101     No Doc                 552.23
7646110    SHOOK             1112    KAITLIN PLACE          CONCORD                  CA 94518  120000.00    119692.23
     9.375      9.125    60.00   Single Family    360    355     19951027      20251101     No Doc                 998.10
7646128    KERNS             804     DAFFNEY LANE           CENTRAL POINT            OR 97502  103600.00    103297.60
     8.750      8.500    70.00   Single Family    360    355     19951024      20251101     No Doc Plus            815.02
7646151    CARSON            606     CANON DRIVE            KENSINGTON               CA 94708  100000.00     99684.87
     8.375      8.125    20.00   Single Family    360    355     19951026      20251101     No Doc                 760.07
7646250    DE MICHE          10449   PINE FLAT WAY          NEVADA CITY              CA 95959  332500.00    331784.11
     9.125      8.875    70.00   Single Family    360    356     19951108      20251201     No Doc Plus           2705.33
7646342    FRENCH            4615    SW SALISHAN DRIVE      PORTLAND                 OR 97229   74000.00     73827.82
     8.750      8.500    48.05   Single Family    360    356     19951107      20251201     No Doc                 582.16

                                                         11
<PAGE>

7646367    PSIHOGIO          17802   MARYLCREEK DRIVE       LAKE OSWEGO              OR 97034  308700.00    308522.40
     8.750      8.500    69.89   Single Family    360    359     19960205      20260301     No Doc Plus           2428.54
7646409    GIBSON            36220   SE COUPLAND ROAD       ESTACADA                 OR 97023   95900.00     95682.56
     8.875      8.625    70.00   Single Family    360    356     19951129      20251201     No Doc Plus            763.02
7646425    GROSHONG          4990    SW QUARRY AVENUE       REDMOND                  OR 97756  112700.00    112423.97
     8.500      8.250    70.00   Single Family    360    356     19951102      20251201     No Doc Plus            866.57
7646441    CHOY               629    167TH AVENUE NORTHE    BELLEVUE                 WA 98008  100000.00     98819.64
     7.875      7.625    58.65   Single Family    180    176     19951103      20101201     No Doc                 948.45
7646508    YESTER            23984   CALLE ALONSO           MISSION VIEJO            CA 92692  118300.00    118031.75
     8.875      8.625    70.00   Single Family    360    356     19951106      20251201     No Doc Plus            941.25
7646540    KONG               2529   NORTHEAST 82ND STREET  SEATTLE                  WA 98115   60000.00     59329.56
     8.500      8.250    19.87   Single Family    180    176     19951108      20101201     No Doc                 590.84
7646664    CHOUNG            28404   46TH AVENUE SOUTH      AUBURN                   WA 98001  110000.00    108770.84
     8.500      8.250    67.07   Single Family    180    176     19951109      20101201     No Doc Plus           1083.21
7646698    MIDDLEST           2021   CULLY ROAD             SEDRO WOOLLEY            WA 98284   90000.00     89495.14
     8.375      8.125    45.00   Single Family   180     178     19960116      20110201     No Doc                 879.68
7646722    SANDER            6359    ELSBERRY STREET        SAN DIEGO                CA 92114   50000.00     49693.91
     9.375      9.125    40.00   Single Family    360    356     19951114      20251201     No Doc                 415.87
7646748    SHIELDS           1404    SEDRO STREET           LAS VEGAS                NV 89134   65000.00     64852.61
     8.875      8.625    50.00   Single Family    360    356     19951116      20251201     No Doc                 517.17
7646797    SCHMAUCH          20415   NE 161ST STREET        BRUSH PRAIRIE            WA 98606  216300.00    216050.21
     8.750      8.500    69.77   Single Family    360    358     19960118      20260201     No Doc Plus           1701.63
7646862    HABBAS            2716    HIGHLAND HILLS DRIVE   EL DORADO HILLS          CA 95762  488000.00    487194.31
     9.000      8.750    40.00   Single Family    360    357     19951206      20260101     No Doc                3926.56
7646920    FOY               3514    NE 26TH AVENUE         PORTLAND                 OR 97212  105000.00    104872.33
     8.500      8.250    58.33   Single Family    360    358     19960105      20260201     No Doc                 807.36
7646938    OKATA             2129    CHELSEA ROAD           PALOS VERDES ESTATE      CA 90274  301000.00    300166.68
     8.750      8.500    70.00   Single Family    360    356     19951120      20251201     No Doc Plus           2367.97
7647035    APPLEBY           7125    SAN GREGORIO ROAD      ATASCADERO               CA 93422   85000.00     84458.19
     8.875      8.625    44.74   Single Family    360    353     19950824      20250901     No Doc                 676.30
7647068    WHEELER           85137   KENSINGTON DRIVE       PLEASANT HILL            OR 97455  140000.00    139480.02
     9.250      9.000    70.00   Single Family    360    353     19950822      20250901     No Doc Plus           1151.75
7647084    WILLIAMS          946  NW WESTMINSTER STREET     WASHINGTON               DC 20001   60000.00     59850.09
     9.500      9.250    34.62   Town House       360    355     19951016      20251101     No Doc                 504.51
7647092    LYONS             2803    W. CASSIA STEET        BOISE                    ID 83705   99500.00     99127.39
     9.000      8.750    62.38   Single Family    360    354     19950915      20251001     No Doc Plus            800.60
7647142    KORY              4498    SOUTH ZARAHEMLA DRIV   SALT LAKE CITY           UT 84124  212000.00    211344.95
     9.375      9.125    51.71   Single Family    360    354     19950831      20251001     No Doc                1763.31
7647175    HOLMES            635     COTTAGE GROVE ROAD     LAKE ARROWHEAD           CA 92352   61200.00     61025.15
     9.750      9.500    60.00   Single Family    360    354     19950904      20251001     No Doc Plus            525.81
7647191    HOFBERG           1030    MOORPOINT DRIVE NORTH  LAS VEGAS                NV 89031  110400.00    110031.34
     9.000      8.750    60.00   Single Family    360    354     19950915      20251001     No Doc                 888.30
7647209    ALLEN             48      STEPHENVILLE BOULEVA   MIDDLETOWN               NJ 07701   83500.00     83284.81
     8.250      8.000    50.00   Single Family    360    356     19951030      20251201     No Doc                 627.31
7647225    DYER              111     ARIKARA                BUDA                     TX 78610   87500.00     87229.65
     9.375      9.125    70.00   Single Family    360    354     19950907      20251001     No Doc Plus            727.78
7647241    RABIN             235     EVERGREEN AVENUE       MILL VALLEY              CA 94941   80000.00     79759.19
     9.500      9.250    23.19   Single Family    360    354     19950901      20251001     No Doc                 672.68
7647266    ADRIANO           8504    CALLOW COURT           LAREDO                   TX 78041  381050.00    379902.92
     9.500      9.250    60.00   Single Family    360    354     19950927      20251001     No Doc                3204.08
7647282    BALELO            8340    CRETAN BLUE LANE       LAS VEGAS                NV 89128  122200.00    121841.62
     9.625      9.375    65.00   Single Family    360    354     19950928      20251001     No Doc Plus           1038.69
764729     0LYMAN           85594    SVARVERUD ROAD         EUGENE                   OR 97405   90000.00     88480.70
     8.500      8.250    47.37   Single Family    180    174     19950907      20101001     No Doc                 886.27
7647324    GRONES,           110     CARLENE DRIVE          SPARKS                   NV 89436   98000.00     97689.25
     9.250      9.000    66.22   Single Family    360    354     19950922      20251001     No Doc Plus            806.22
7647357    CURRY             317     LANDER DRIVE           HENDERSON                NV 89014   86100.00     84977.19
     9.500      9.250    70.00   Single Family    360    354     19950908      20251001     No Doc Plus            723.98
7647407    SNYDER            2045    UPPER BAY ROAD         ARCATA                   CA 95521   63250.00     63117.31
     9.250      9.000    55.00   Single Family    360    356     19951102      20251201     No Doc                 520.34
7647449    TIPTON            5545    WEDEKIND ROAD          SPARKS                   NV 89431   80000.00     79778.19
     9.000      8.750    24.62   Single Family    360    355     19951024      20251101     No Doc                 643.70
7647456    POTTER            1504    DOVER ROAD             MONTROSE                 CO 81401   70000.00     69789.26
     9.500      9.250    70.00   Single Family    360    354     19950920      20251001     No Doc Plus            588.60
7647514    FEOLI             5161    CARTARO DRIVE          LAS VEGAS                NV 89103   99750.00     99425.39
     9.125      8.875    70.00   Single Family    360    354     19950922      20251001     No Doc Plus            811.60
7647530    WILLSEY           2888    JASPER DRIVE           LAKE HAVASU CITY         AZ 86404   97900.00     97648.93
     9.375      9.125    69.98   Single Family    360    355     19951009      20251101     No Doc Plus            814.28
7647555    JONES             709     TRIPLE CROWN STREET    HENDERSON                NV 89015   87000.00     86724.11
     9.250      9.000    69.94   Single Family    360    354     19950928      20251001     No Doc Plus            715.73
7647605    ARNDT             7314    EAST MADERO AVENUE     MESA                     AZ 85208  104850.00    104624.27
     9.125      8.875    69.97   Single Family    360    356     19951025      20251201     No Doc Plus            853.09
7647613    OTTO                RT2   BOX 232 WILKE LANE     PFLUGERVILLE             TX 78660  135000.00    134569.65
     9.000      8.750    69.23   Single Family    360    355     19951005      20251101     No Doc Plus           1086.24
7647621    OWYANG            645     PINE DRIVE             JACKSON                  WY 83001  185250.00    143829.67
     9.000      8.750    65.00   Single Family    360    355     19951010      20251101     No Doc Plus           1490.56
7647647    MOORE             1006    NORTH CSTREET          ELLENSBURG               WA 98926  105000.00    104723.61
     9.250      9.000    70.00   Single Family    360    355     19951023      20251101     No Doc Plus            863.81
7647654    SVEDIN            1029    NE LOCKSLEY DRIVE      BEND                     OR 97701   80000.00     79772.38
     8.875      8.625    70.00   Single Family    360    355     19951012      20251101     No Doc Plus            636.52
7647704    WONG              4770 SW NATCHEZ STREET         TUALATIN                 OR 97062  134900.00    134544.88
     9.250      9.000    59.98   Single Family    360    355     19951016      20251101     No Doc                1109.79
7647712    ISLEY             2251    SW YEW AVENUE          REDMOND                  OR 97756   87000.00     86797.58
     8.750      8.500    51.18   Single Family    360    356     19951101      20251201     No Doc                 684.43
7647720    MILLER            61485   BARLEYCORN LANE        BEND                     OR 97702   61950.00     61734.03
     7.875      7.625    70.00   Single Family    360    355     19951011      20251101     No Doc Plus            449.18
7647738    LI                3301    OCEAN AVENUE           SAN FRANCISCO            CA 94132  303000.00    302069.10
     8.500      8.250    55.60   Single Family    360    355     19951019      20251101     No Doc                2329.81
                                                        12
<PAGE>

7647753    SILVERIO          2707    AFRICAN VIOLET AVE.    HENDERSON                NV 89014   88950.00     88721.87
     9.375      9.125    42.57   Single Family    360    355     19951010      20251101     No Doc                 739.84
7647761    MAIANU            7679    SOUTH BRIGHTON WAY     SALT LAKE CITY           UT 84121   80000.00     79778.19
     9.000      8.750    57.14   Single Family    360    355     19951018      20251101     No Doc                 643.70
7647779    PTASZEK-          2663 E  LEONORA AVENUE         MESA                     AZ 85213  100100.00     99856.35
     9.625      9.375    70.00   Single Family    360    355     19951016      20251101     No Doc Plus            850.84
7647795    MARTINEZ          1205    PASSION FLOWER CIRCL   LAS VEGAS                NV 89108   87500.00     87217.14
     8.250      8.000    70.00   Single Family    360    355     19951031      20251101     No Doc Plus            657.36
7647803    SCAMMON           2207    42ND AVENUE SW         SEATTLE                  WA 98116   80000.00     79800.12
     9.500      9.250    41.24   Single Family    360    355     19951016      20251101     No Doc                 672.68
7647829    NOURSE            7723    NIGHTHAWK COURT SE     OLYMPIA                  WA 98513   93000.00     92804.90
     9.250      9.000    49.87   Single Family    360    356     19951103      20251201     No Doc                 765.09
7647837    REINIG            59963   EDMONTON DRIVE         BEND                     OR 97702  123000.00    122713.84
     8.750      8.500    52.34   Single Family    360    356     19951113      20251201     No Doc Plus            967.64
7647878    LEAMON            61415NE STEENS MOUNTAIN        LOOPBEND                 OR 97702  143500.00    143263.09
     9.000      8.750    70.00   Single Family    360    357     19951201      20260101     No Doc Plus           1154.63
7647886    GAENSLEN          6390    LAKE LEVEN DRIVE       SAN DIEGO                CA 92119  117500.00    117247.00
     9.125      8.875    50.00   Single Family    360    356     19951101      20251201     No Doc                 956.02
7647902    SANDERS           466     LEN CIRCLE             RENO                     NV 89511  107300.00    107179.24
     8.875      8.625    69.99   Single Family    360    358     19960118      20260201     No Doc Plus            853.73
7647936    MESKO             5620    VIA DEL VIENTO AVENU   LAS VEGAS                NV 89130  100750.00    100574.84
     8.750      8.500    69.97   Single Family    360    357     19951218      20260101     No Doc Plus            792.60
7647944    STAPFER           28512   SHENANDOAH DRIVE       LAKE ARROWHEAD           CA 92352   82600.00     82417.48
     9.000      8.750    70.00   Single Family    360    356     19951113      20251201     No Doc Plus            664.62
7647969    RIVERA            67076   SUNBURST STREET        BEND                     OR 97701  150000.00    149718.34
     8.375      8.125    68.34   Single Family    360    357     19951220      20260101     No Doc Plus           1140.11
7647993    ROUND             5541    MORNINGCROSS STREET    LAS VEGAS                NV 89130   60000.00     59860.69
     8.875      8.625    54.79   Single Family    360    356     19951102      20251201     No Doc                 477.39
7648058    CHEN              32      AUTUMNLEAF             IRVINE                   CA 92714  131100.00    100281.65
     8.875      8.625    60.00   Condo            360    355     19951201      20251101     No Doc Plus           1043.09
7648074    BERGSTRO          40495   CALLE MADERO           TEMECULA                 CA 92591  196700.00    196254.00
     8.875      8.625    65.79   Single Family    360    356     19951115      20251201     No Doc Plus           1565.03
7648082    HILL              5284    SILVERHEART AVENUE     LAS VEGAS                NV 89122   50000.00     49889.53
     9.000      8.750    47.62   Single Family    360    356     19951103      20251201     No Doc                 402.31
7648124    HOOVER-T          43480   CORTE DURAZO           TEMECULA                 CA 92592  119650.00    119436.54
     8.625      8.375    69.97   Single Family    360    357     19951201      20260101     No Doc Plus            930.63
7648140    MC MAHEL          3619    SKYLINE BLVD           RENO                     NV 89509  105000.00    104768.01
     9.000      8.750    65.22   Single Family    360    356     19951109      20251201     No Doc Plus            844.85
7648165    HAAS              3354    FERNDELL STREET NORT   SALEM                    OR 97305   64000.00     63865.75
     9.250      9.000    69.95   Single Family    360    356     19951113      20251201     No Doc Plus            526.51
7648173    HILLMAN           2321    EAST FAUNHILL DRIVE    EAGLE                    ID 83616  110000.00    109780.98
     9.500      9.250    48.25   Single Family    360    356     19951122      20251201     No Doc                 924.94
7648256    JONES             5130    BREAKERS LANE          LAS VEGAS                NV 89113  138600.00    138286.16
     9.125      8.875    60.00   Single Family    360    357     19951214      20260101     No Doc                1127.70
7648298    FOWLER,           1025    HAVENHURST DRIVE       LA JOLLA                 CA 92037  100000.00     99843.25
     9.250      9.000    16.67   Single Family    360    357     19951127      20260101     No Doc                 822.68
7648371    RUSIN             7741    TINTED MESA COURT      LAS VEGAS                NV 89129  148500.00    148248.41
     8.875      8.625    60.00   Single Family    360    357     19951214      20260101     No Doc                1181.53
7648389    ENGEL             600     OAK CREEK DRIVE        RENO                     NV 89511   80000.00     79853.58
     8.500      8.250    33.33   Single Family    360    357     19951212      20260101     No Doc                 615.13
7648405    GILMORE-          1608    CONCORDIA PLACE        LAS VEGAS                NV 89104  147000.00    146744.43
     8.750      8.500    70.00   Single Family    360    357     19951214      20260101     No Doc Plus           1156.45
7648413    CROOK             108     DEEP LAKE CIRCLE       LIBERTY HILL             TX 78642   88000.00     87854.71
     9.000      8.750    69.98   Single Family    360    357     19951221      20260101     No Doc Plus            708.07
7648421    JOHNSTON          14228   FARRALON COURT         FONTANA                  CA 92336   83850.00     83737.10
     8.000      7.750    65.00   Single Family    360    358     19960129      20260201     No Doc Plus            615.26
7648439    EDSON             9317    LIMA TERRACE SOUTH     SEATTLE                  WA 98118   74900.00     74773.09
     8.875      8.625    70.00   Single Family    360    357     19951221      20260101     No Doc Plus            595.94
7648454    WASDEN            8540    SOUTH BUFFALO DRIVE    LAS VEGAS                NV 89113  104000.00    103809.65
     8.500      8.250    59.46   Single Family    360    357     19951212      20260101     No Doc                 799.67
7648496    HAUSLADE          1925    NORTH 2ND STREET       FLAGSTAFF                AZ 86004   66150.00     66046.33
     9.250      9.000    70.00   Single Family    360    357     19951227      20260101     No Doc Plus            544.20
7648504    PARKER            61950   DOBBIN ROAD            BEND                     OR 97702   93450.00     93283.31
     8.625      8.375    70.00   Single Family    360    357     19951226      20260101     No Doc Plus            726.84
7648538    WILSON            1232    N.W. RIMROCK DRIVE     REDMOND                  OR 97756  115500.00    115271.81
     8.125      7.875    70.00   Single Family    360    357     19951221      20260101     No Doc Plus            857.58
7648587O   SAKUE             1741    ERIN AVENUE            UPLAND                   CA 91784  112500.00    111496.42
     7.750      7.500    69.23   Single Family    180    177     19951227      20110101     No Doc Plus           1058.94
7651011    TAFLAMBA          1253    COURSE VIEW CIRCLE     VIRGINIA BEACH           VA 23455  110000.00    108102.23
     8.250      8.000    34.38   Single Family    180    174     19950926      20101001     No Doc                1067.15
7651078    POULOS            2230    PEACHFORD LANE         LAWRENCEVILLE            GA 30243   78000.00     72798.97
     9.875      9.625    48.45   Single Family    360    348     19950228      20250401     No Doc                 677.31
7651086    GHUMAN            304     OXFORD LANE            VILLANOVA                PA 19085  245000.00    244010.05
     8.375      8.125    70.00   Single Family    360    355     19951025      20251101     No Doc Plus           1862.18
7651136    BREINING          310     WEGNER AVENUE          TRENTON                  NJ 08619   75000.00     74769.56
     8.500      8.250    60.00   Single Family    360    355     19951003      20251101     No Doc                 576.69
7651177    RAYE              61      NINA DRIVE             TEWKSBURY                MA 01876  139300.00    138833.84
     9.750      9.500    70.00   Single Family    360    353     19950828      20250901     No Doc Plus           1196.80
7651193    BESSEY            2640    LEMON AVENUE           ENGLEWOOD                FL 34223   95000.00     94666.00
     8.750      8.500    58.28   Single Family    360    355     19950929      20251101     No Doc                 747.37
7651201    ROMANIEL          2025    AMBER COURT            FORT COLLINS             CO 80525   80000.00     79867.91
     9.000      8.750    58.44   Single Family    360    357     19951222      20260101     No Doc                 643.70
7651219    MC CALLA          1000    ANGEL OAKS COURT       RALEIGH                  NC 27610  117350.00    117049.02
     9.375      9.125    69.98   Single Family    360    355     19951031      20251101     No Doc Plus            976.06
7651235    PERROTTA          77      PLEASANT STREET        HAWORTH                  NJ 07641  150000.00    149458.99
     8.625      8.375    66.67   Single Family    360    354     19950929      20251001     No Doc Plus           1166.69

                                                             13
<PAGE>

7651292    TOMASUOL          66      FOREST PARK TERRACE    MONROE TOWNSHIP          NJ 08831   87000.00     86797.58
     8.750      8.500    52.10   Single Family    360    356     19951106      20251201     No Doc                 684.43
7651300    BAKER             34      CATTAIL DRIVE          HOWELL                   NJ 07731   92000.00     91421.03
     8.750      8.500    53.49   Single Family    360    354     19950915      20251001     No Doc                 723.76
7651334    BENDER            1519    BOULEVARD              WESTFIELD                NJ 07090  103200.00    102881.10
     9.375      9.125    60.00   Single Family    360    354     19950920      20251001     No Doc                 858.37
7651417    ZEBROWSK          404     EAST CENTRAL AVENUE    MOORESTOWN               NJ 08057  239050.00    238352.21
     8.750      8.500    70.00   Single Family    360    355     19951016      20251101     No Doc Plus           1880.61
7651425    MOHR              612     EDISON FURLONG ROAD    FURLONG                  PA 18925   80000.00     79709.97
     8.500      8.250    44.44   Single Family    360    355     19951013      20251101     No Doc                 615.14
7651458    REJOUIS           12      DEVONSHIRE TERRACE     WEST ORANGE              NJ 07052  143000.00    142546.50
     9.250      9.000    65.60   Single Family    360    354     19950919      20251001     No Doc Plus           1176.43
7651474    BORDONAR           3      BLUE CLIFF DRIVE       CLINTON                  NJ 08801  103000.00    101223.00
     8.250      8.000    27.11   Single Family    180    174     19950912      20101001     No Doc                 999.25
7651565    INGIOSI            5      BEDFORD TERRACE        MANTUA                   NJ 08051   80000.00     78634.73
     8.375      8.125    45.71   Single Family    180    174     19950925      20101001     No Doc                 781.94
7651607    HENRY             13906   FOUNTIAN ROAD          OCEAN CITY               MD 21842   60000.00     59857.74
     9.750      9.500    48.78   Single Family    360    355     19951011      20251101     No Doc                 515.50
7651631    BEEMER            13      STAFFORDSHIRE COURT    GERMANTOWN               MD 20874   91000.00     90662.12
     8.500      8.250    70.00   Town House       360    354     19951002      20251001     No Doc Plus            699.72
7651649    POWERS            19345   FRENCHTON PLACE             GAITHERSBURG        MD 20879   80000.00     79746.25
     9.250      9.000    47.06   Town House       360    354     19950926      20251001     No Doc                 658.14
7651656    KICEINA           10      SUNSET TERRACE         HAMPTON BOROUGH          NJ 08827   86000.00     85742.45
     8.625      8.375    65.15   Single Family    360    355     19951023      20251101     No Doc Plus            668.90
7651664    NGUYEN            617     TIMBERWOOD BOULEVARD   NEWARK                   DE 19703  108000.00    107730.17
     9.500      9.250    60.00   Single Family    360    355     19951006      20251101     No Doc                 908.12
7651680    WOODS           13559     SHELBRITT ROAD         SAN ANTONIO              TX 78249  106250.00    104475.86
     8.625      8.375    69.97   Single Family    180    174     19950928      20101001     No Doc Plus           1054.09
7651698    CHAMBERS          260     HUNTINGTON COURT       FAYETTEVILLE             GA 30214   70900.00     70669.25
     9.125      8.875    66.95   Single Family    360    354     19950906      20251001     No Doc Plus            576.87
7651763    VETROMIL          49      SUN BEAU COURT         TINTON FALLS BOROUG      NJ 07724   60000.00     59824.85
     8.750      8.500    51.72   Condo            360    355     19951027      20251101     No Doc Plus            472.03
7651821    DONATO           598      ADAMSTON ROAD          BRICK                    NJ 08723   80000.00     67441.24
     9.125      8.875    59.93   Single  Family   180    176     19951121      20101201     No Doc                 817.37
7651847    ERVIN             3810    PIKESWOOD DRIVE        RANDALLSTOWN             MD 21133   87360.00     87161.90
     8.875      8.625    70.00   Single Family    360    356     19951106      20251201     No Doc Plus            695.08
7651854    WRIGHT            6       COLONIAL CIRCLE        ASTON                    PA 19014   73500.00     73320.00
     8.500      8.250    70.00   Single Family    360    356     19951117      20251201     No Doc Plus            565.15
7651896    GARZA             2421    QUEENS COURT           CARROLLTON               TX 75006   88550.00     88343.99
     8.750      8.500    49.90   Single Family    360    356     19951204      20251201     No Doc                 696.62
7651953    DOGGETT           4125    EMBERHILL LANE         CHEAPEAKE                VA 23321   62500.00     62268.77
     8.500      8.250    50.00   Single Family    360    354     19950928      20251001     No Doc                 480.57
7651995    ROZO              2400    BRICKELL AVE           MIAMI                    FL 33129   90000.00     89743.98
     8.875      8.625    50.00   Multi-Family     360    355     19951010      20251101     No Doc                 716.08
7652019    MARKEY            1501    NIESSEN ROAD           ORELAND                  PA 19075   98000.00     97704.97
     9.500      9.250    70.00   Single Family    360    354     19950929      20251001     No Doc Plus            824.04
7652068    LEBOFSKY           966    JAMIE COURT            BLUE BELL                PA 19422  125000.00    120152.51
     7.875      7.625    56.46   Town House      180     174     19950928      20101001     No Doc                1185.56
7652118    HOPF              860     IVYLAND ROAD           WARMINSTER               PA 18974   63500.00     63239.05
     8.375      8.125    50.00   Single Family    360    356     19951106      20251201     No Doc                 482.65
7652126    CULLUM            2971 W  CORTE OLIVIA           TUCSON                   AZ 85741   60000.00     59814.60
     9.375      9.125    32.50   Single Family    360    354     19950926      20251001     No Doc                 499.05
7652134    CATTANI           1602    YARDLEY-MORRISVILLE    LOWER MAKEFIELD          PA 19067  125000.00    124407.33
     8.625      8.375    56.82   Single Family    360    354     19950928      20251001     No Doc                 972.24
7652142    NOVAK             13020   DULANEY VALLEY ROAD    GLEN ARM                 MD 21057  140000.00    139558.80
     8.375      8.125    48.28   Single Family    360    355     19951030      20251101     No Doc                1064.10
7652167    MALLOZZI          15      LENAPE DRIVE           NEW BRITAIN              PA 18901   83000.00     82792.61
     9.500      9.250    51.88   Single Family    360    355     19951004      20251101     No Doc                 697.91
7652209    SCODA             1001    OCEAN AVENUE           SHIP BOTTOM              NJ 08008  110000.00    109662.08
     8.500      8.250    50.00   Condo            360    355     19951013      20251101     No Doc                 845.80
7652258    SCHLICK           1416    E. STREET N.E.         WASHINGTON               DC 20002   77000.00     76780.93
     8.875      8.625    59.23   Town House       360    355     19951006      20251101     No Doc                 612.65
7652266    ARNOLD            1383    FAIRFAX CIRCLE EAST    BOYNTON BEACH            FL 33436   65500.00     65323.04
     9.125      8.875    59.91   Single Family    360    355     19951030      20251101     No Doc                 532.93
7652274    PADAVICK          1576    GREENLEAF COURT        DOVER TOWNSHIP           NJ 08753  120400.00    120039.43
     8.625      8.375    50.00   Single Family    360    355     19951018      20251101     No Doc                 936.46
7652282    WOLFE             1807    BRIDLEMERE AVENUE      WALL TWP.                NJ 07719  200000.00    199385.53
     8.500      8.250    46.51   Single Family    360    355     19951020      20251101     No Doc                1537.83
7652316    KIMBLE            9330    CHELSEA DRIVE          MIRAMAR                  FL 33025   89340.00     89071.07
     9.500      9.250    60.00   Single Family    360    354     19950929      20251001     No Doc                 751.22
7652332    FOSTER            528     LAKE COURT             TOWNSHIP OF BRICK        NJ 08739  129000.00    128707.47
     8.875      8.625    60.00   Single Family    360    356     19951101      20251201     No Doc Plus           1026.39
7652340    KIM               97      PARKER AVENUE          NEWTON                   MA 02161   80000.00     79766.44
     8.750      8.500    29.41   Single Family    360    355     19951020      20251101     No Doc                 629.36
7652365    MAGRUFKH         143      NATHAN DRIVE           NORTH BRUNSWICK          NJ 08902   99000.00     97591.91
     8.750      8.500    60.00   Town House       180    175     19951025      20101101     No Doc                 989.46
7652407    HOWELLS           5782    COLEMAN AVE            BELVEDERE                IL 61008   75000.00     74743.54
     9.375      9.125    57.69   Single Family    360    355     19951016      20251101     No Doc                 623.81
7652415    SHAPIRO           27      TANAGER STREET         ARLINGTON                MA 02174  122250.00    121902.19
     8.875      8.625    69.98   Single Family    360    355     19951012      20251101     No Doc Plus            972.68
7652423    EMREY             705     MAPLE STREET           EAST EARL                PA 17519   69000.00     68835.30
     8.625      8.375    60.00   Single Family    360    356     19951108      20251201     No Doc                 536.68
7652431    GALANTE          2201     WOOD AVENUE            BRISTOL TOWNSHIP         PA 19007   91000.00     88875.83
     8.125      7.875    69.47   Single Family    180    175     19951025      20101101     No Doc Plus            876.22
7652449    LAURANCE          108     BRAELINN CTS           PEACHTREE CITY           GA 30269   80500.00     80265.04
     8.750      8.500    70.00   Single Family    360    355     19951031      20251101     No Doc Plus            633.29
7652456    HORWITZ           215     PLANTATION ROAD        FAYETTEVILLE             GA 30214  102800.00    101294.67
     8.000      7.750    69.98   Single Family    180    175     19951009      20101101     No Doc Plus            982.41

                                                         14
<PAGE>

7652464    SHATARAH          3008    BALSAM PINE COURT      VIRGINIA BEACH           VA 23452   94900.00     94615.80
     8.625      8.375    65.49   Single Family    360    355     19951030      20251101     No Doc Plus            738.13
7652480    RODERICK          12      EXETER DRIVE           WOBURN                   MA 01801   76000.00     75766.48
     8.500      8.250    40.64   Single Family    360    355     19951020      20251101     No Doc                 584.38
7652498    LANE              55      LAUREL COURT           HOCKESSIN                DE 19707  113000.00    112710.17
     9.375      9.125    56.50   Single Family    360    355     19951013      20251101     No Doc                 939.88
7652522    CHI               344     TUCKAHOE ROAD          JACKSON                  TN 38305  167300.00    166975.50
     9.625      9.375    70.00   Single Family    360    356     19951120      20251201     No Doc Plus           1422.04
7652530    DEANS             133     EAST FAIRMOUNT ROAD    TEWKSBURY                NJ 08858  150000.00    149732.41
     8.625      8.375    50.00   Single Family    360    357     19951206      20260101     No Doc                1166.69
7652571    THOMAS            211      HAWTHORNE DRIVE       LAKE PARK                FL 33403   60000.00     59372.72
     9.250      9.000    50.00   Single  Family   180    176     19951107      20101201     No Doc                 617.52
7652589    VARGAS            1581    PINEHURST DRIVE        MAYSLANDING              NJ 08330   60000.00     57986.60
     8.500      8.250    58.82   Single Family    360    355     19951012      20251101     No Doc                 461.35
7652613    TORTORA           379     HOFFMAN STATION ROAD   MONROE                   NJ 07726  120000.00    119834.30
     7.875      7.625    48.00   Single Family    360    358     19960122      20260201     No Doc                 870.08
7652621    OWENS             5525    CENTER HILL DRIVE      OLIVE BRANCH             MS 38654  123000.00    122622.14
     8.500      8.250    60.00   Single Family    360    355     19951103      20251101     No Doc                 945.76
7652647    MELILLO           154     EAST RIVER ROAD        RUMSON                   NJ 07760  100000.00     99855.12
     9.625      9.375    62.89   Single Family    360    357     19951213      20260101     No Doc Plus            849.99
7652662    LAWINGS           2296    FAIRWOOD CIRCLE        JONESBORO                GA 30236  101600.00    101279.81
     8.375      8.125    62.87   Single Family    360    355     19951101      20251101     No Doc Plus            772.23
7652688    KOKOCINS          672     CARRIAGE HILL ROAD     MELBOURNE                FL 32940   60000.00     59526.82
     9.000      8.750    33.72   Single Family    360    355     19951020      20251101     No Doc                 482.78
7652696    HILL              402     SOUTH WASHINGTON AVE   MOORESTOWN TOWNSHIP      NJ 08057   97300.00     97101.16
     9.375      9.125    70.00   Single Family    360    356     19951130      20251201     No Doc Plus            809.29
7652753    ESTRELLA          95      IVY LANE               TENAFLY                  NJ 07670  291900.00    291405.41
     8.875      8.625    70.00   Single Family    360    357     19951212      20260101     No Doc Plus           2322.49
7652779    TICARIC           103     GILLIN ROAD            AMBLER                   PA 19002   80000.00     79813.87
     8.750      8.500    44.14   Single Family    360    356     19951108      20251201     No Doc                 629.36
7652852    GORTIAN           856     SMITHS COURT           WEST CHESTER             PA 19382  110000.00    109611.32
     8.500      8.250    48.89   Single Family    360    355     19951030      20251101     No Doc                 845.80
7652878    HUNTER            1430    FLATTAIL RUN           LAWRENCEVILLE            GA 30243   80000.00     79772.38
     8.875      8.625    69.90   Single Family    360    355     19951027      20251101     No Doc Plus            636.52
7652944    LOPEZ             7370    SW 37 STREET           MIAMI                    FL 33155   61950.00     61773.77
     8.875      8.625    70.00   Single Family    360    355     19951030      20251101     No Doc Plus            492.90
7652951    ARGIROUD           138    WREN WAY               MILL CREEK               DE 19711  157400.00    155582.24
     8.125      7.875    69.99   Single Family    180    176     19951122      20101201     No Doc Plus           1515.58
7652993    SANCHEZ            698    NW 134 PLACE           MIAMI                    FL 33182   84500.00     83276.02
     8.125      7.875    59.97   Single Family    180    175     19951103      20101101     No Doc                 813.64
7653025    VAZZANO           16208   EAST CHARLTON COURT    FOUNTAIN HILLS           AZ 85268   95900.00     95660.38
     9.500      9.250    70.00   Single Family    360    355     19951027      20251101     No Doc Plus            806.38
7653033    TAYLOR            2230    ORCHARD HILL CIRCLE    WARRINGTON               PA 18976   87000.00     86775.76
     8.250      8.000    60.00   Town House       360    356     19951127      20251201     No Doc                 653.61
7653058    CASOLARO          1806    HULSEMAN STREET        PHILADELPHIA             PA 19145   60000.00     59133.54
     9.375      9.125    45.80   Town House       360    355     19951026      20251101     No Doc                 499.05
7653132    THEOBALD          63288   CIMARRON DRIVE         BEND                     OR 97701   61000.00     60865.21
     9.000      8.750    50.00   Single Family    360    356     19951113      20251201     No Doc                 490.82
7653165    CLAPS             5       REGENCY WAY            MEDFORD                  NJ 08055   75000.00     74797.34
     9.125      8.875    51.23   Town House       360    355     19951031      20251101     No Doc                 610.23
7653215    YARNELL           544     GARRETSON ROAD         BRIDGEWATER              NJ 08807   80000.00     79871.29
     9.125      8.875    35.56   Single Family    360    357     19951222      20260101     No Doc                 650.91
7653223    LONG              7635    ELIM PLACE             MANASSAS                 VA 22111  107500.00    107369.28
     8.500      8.250    50.00   Single Family    360    358     19960126      20260201     No Doc                 826.59
7653256    SCHEIWER          213     FIELDBROOK DRIVE       CANONSBURG               PA 15317   62900.00     62764.55
     9.125      8.875    69.97   Condo            360    356     19951115      20251201     No Doc Plus            511.78
7653280    KELLER            4039    ROBINWOOD ROAD         YORK                     PA 17402   80000.00     79845.89
     8.250      8.000    50.96   Single Family    360    357     19951219      20260101     No Doc                 601.02
7653298    KITZEN            11      SAINT ANDREWS DRIVE    HUNTINGTON               NY 11743   90000.00     89887.72
     8.375      8.125    32.14   Single Family    360    358     19960118      20260201     No Doc                 684.07
7653314    DOMINICK          2720    GOLD MINE ROAD         BROOKEVILLE              MD 20833  240900.00    240101.32
     8.125      7.875    60.00   Single Family    360    355     19951031      20251101     No Doc                1788.68
7653322    JONASSEN          166     NECTAR RUN             FRANCONIA TOWNSHIP       PA 18969   97900.00     97654.01
     8.375      8.125    69.98   Town House       360    356     19951130      20251201     No Doc Plus            744.11
7653330    KHAN               70     COLONIA BOULEVARD      RAHWAY                   NJ 07065   67500.00     66923.72
     8.250      8.000    67.50   Single Family    180    177     19951206      20110101     No Doc Plus            654.84
7653348    TIETGEN           315     TRAPPERS RUN DRIVE     CARY                     NC 27513   73500.00     73329.02
     8.750      8.500    70.00   Single Family    360    356     19951121      20251201     No Doc Plus            578.22
7653355    YU                10605   FARMBROOKE LANE        POTOMAC                  MD 20854  291150.00    290737.68
     7.750      7.500    59.99   Single Family    360    358     19960119      20260201     No Doc                2085.84
7653405    VAZZANO           14256   N. WESTMINISTER PL     FOUNTAIN HILLS           AZ 85268   98000.00     97749.35
     9.375      9.125    70.00   Single Family    360    356     19951113      20251201     No Doc Plus            815.11
7653439    SYRACUSE          163     WEST SHORE TRAIL       SPARTA                   NJ 07871   80000.00     79864.44
     8.875      8.625    47.20   Single Family    360    357     19951221      20260101     No Doc                 636.52
7653462    CALDERON          9850    COSTA DEL SOL BLVD.#   MIAMI                    FL 33178   65000.00     64867.15
     9.375      9.125    50.00   Condo            360    356     19951128      20251201     No Doc                 540.64
7653504    WOOD              420     ATHENS AVENUE          WYNNEWOOD                PA 19096   84250.00     84038.29
     8.375      8.125    50.00   Single Family    360    356     19951120      20251201     No Doc                 640.36
7653579    PRATT             6920    GREENERY COURT         LAS VEGAS                NV 89130  111000.00    110816.75
     9.000      8.750    59.07   Single Family    360    357     19951227      20260101     No Doc                 893.13
7653587    RADAN             1002    HARTWOOD DRIVE         STREAMWOOD               IL 60107   60000.00     59314.61
     8.250      8.000    38.71   Single Family    180    176     19951122      20101201     No Doc                 582.08
7653678    SCAVO             19      FIRESIDE COURT         NORWALK                  CT 06850  150000.00    149691.53
     9.000      8.750    41.10   Single Family    360    357     19951213      20260101     No Doc                1206.94
7653686    DALE              2110    CHARLESTON PLACE       HYATTSVILLE              MD 20783   69500.00     69320.86
     8.250      8.000    50.00   Single Family    360    356     19951115      20251201     No Doc                 522.14
7653744    BOWEN             437     MIDLAND AVENUE         POMPTON LAKES            NJ 07442   87500.00     87280.15
     8.375      8.125    50.00   Single Family    360    356     19951122      20251201     No Doc                 665.07

                                                         15
<PAGE>

7653769    CREIGHTO          5326    VALLEY PARK ROAD       PLUMSTEAD                PA 18901  125000.00    124701.59
     8.625      8.375    41.67   Single Family    360    356     19951128      20251201     No Doc                 972.24
7653835    VELEZ             373     VIRGINIA STREET        WYCKOFF TOWNSHIP         NJ 07481  140000.00    139730.32
     8.250      8.000    70.00   Single Family    360    357     19951215      20260101     No Doc Plus           1051.78
7653900    CALVAO            196     GREGORY AVENUE         WEST ORANGE              NJ 07052  115000.00    114766.96
     8.000      7.750    69.49   Single Family    360    357     19951219      20260101     No Doc Plus            843.83
7653918    BATCHELO          9700    ATLANTIC AVENUE        LOWER TOWNSHIP           NJ 08260   80000.00     79809.03
     8.625      8.375    50.00   Condo            360    356     19951120      20251201     No Doc Plus            622.23
7653926    HOLOWACH          8       HILLCREST AVENUE       MENDHAM                  NJ 07945  182000.00    181795.17
     8.875      8.625    70.00   Single Family    360    358     19960109      20260201     No Doc Plus           1448.07
7653983    GOERS             20810   AMBERVIEW COURT        ASHBURN                  VA 22011  203150.00    202758.70
     8.250      8.000    68.79   Single Family    360    357     19951229      20260101     No Doc Plus           1526.20
7654015    COLEMAN           13861   BERKLEY DAVIS DRIVE    CHESTERFIELD             VA 23832   93000.00     92886.92
     8.500      8.250    59.78   Single Family    360    358     19960124      20260201     No Doc                 715.09
7654031    DIAZ               4501   GRAINARY AVENUE        TAMPA                    FL 33624   62300.00     61655.94
     9.375      9.125    70.00   Single Family    180    176     19951108      20101201     No Doc Plus            645.86
7654080    LAWLOR            952224  COWDEN STREET          PHILADELPHIA             PA 19115   85750.00     85584.84
     8.250      8.000    70.00   Single Family    360    357     19951215      20260101     No Doc Plus            644.21
7654122    RAKESTRA          4816    BURLINGTON COURT       ACWORTH                  GA 30102   75600.00     75478.38
     9.125      8.875    70.00   Single Family    360    357     19951204      20260101     No Doc Plus            615.11
7654130    KOROVESI          244     EDGEMONT DRIVE         STROUDSBURG              PA 18360   70200.00     70081.05
     8.875      8.625    60.00   Single Family    360    357     19951215      20260101     No Doc                 558.55
7654163    YANCHEK           620     CORNWALL COURT         HILLSBOROUGH             NJ 08876   98000.00     97815.96
     8.375      8.125    69.50   Town House       360    357     19951208      20260101     No Doc Plus            744.87
7654189    MYERS             401     MAHOGANY CIRCLE        KEY LARGO                FL 33037   85000.00     84855.98
     8.875      8.625    40.48   Single Family    360    357     19951221      20260101     No Doc                 676.30
7654270    MUNDY             42      SEAVIEW AVENUE         CRANSTON                 RI 02905  115000.00    114784.04
     8.375      8.125    51.00   Single Family    360    357     19951208      20260101     No Doc                 874.09
7654296    GRAHAM            2527    EMERALD DRIVE          JONESBORO                GA 30236  129500.00    129262.96
     8.500      8.250    70.00   Single Family    360    357     19951221      20260101     No Doc Plus            995.75
7654312    FITCHPAT          3772    BRIARCLIFF ROAD        ATLANTA                  GA 30345  111000.00    110868.45
     8.625      8.375    75.00   Single Family    360    358     19960119      20260201     No Doc Plus            863.35
7654338    CROZIER           2462    STREAMVIEW DRIVE       WALDORF                  MD 20603  105000.00    104807.82
     8.500      8.250    43.75   Single Family    360    357     19951211      20260101     No Doc                 807.36
7654361    KINIGOPO          6617    HUNTSHIRE DRIVE        ELKRIDGE                 MD 21227   87000.00     86273.45
     8.500      8.250    60.00   Single Family    180    177     19951221      20110101     No Doc                 856.73
7654569    PYLES             1623    SAND ROAD              WOODLAND PARK            CO 80863  126000.00    125786.50
     8.875      8.625    70.00   Single Family    360    357     19951229      20260101     No Doc Plus           1002.52
7654627    HUTCHINS          300     CARRIAGE OAKS DRIVE    COLUMBIA                 SC 29223   67400.00     67285.82
     8.875      8.625    69.48   Single Family    360    357     19951227      20260101     No Doc Plus            536.26
7654684    KANG              830     WINDING BRIDGE WAY     DULUTH                   GA 30136  223250.00    222830.79
     8.375      8.125    70.00   Single Family    360    357     19951222      20260101     No Doc Plus           1696.86
7654791    BERARDES          3       GLENWOOD ROAD          DOVER TOWNSHIP           NJ 08753   74000.00     73920.94
     9.125      8.875    69.81   Single Family    360    358     19960102      20260201     No Doc Plus            602.09
7654841    JOHNSON           1110    FOREST GLEN            JONESBORO                GA 30236   79200.00     79101.20
     8.375      8.125    69.47   Single Family    360    358     19960104      20260201     No Doc Plus            601.98
7655012    MOKTAR            9308    WIMBLEY COURT          LOUISVILLE               KY 40241  150000.00    147549.71
     8.875      8.625    59.52   Single Family    180    174     19950925      20101001     No Doc                1510.27
7655038    SWEATLAN          6200    TAYLOR ROAD            BLACKLICK                OH 43004   95100.00     94755.86
     9.375      9.125    69.98   Single Family    360    353     19950822      20250901     No Doc Plus            790.99
7655079    NAGELBER          139     HARBOR VIEW SOUTH      LAWRENCE                 NY 11559  325000.00    323592.16
     8.500      8.250    69.89   Single Family    360    353     19950829      20250901     No Doc Plus           2498.97
7655186    DUCA              4290    ELLINWOOD BOULEVARD    PALM HARBOUR             FL 34685   80000.00     79800.12
     9.500      9.250    44.69   Single Family    360    355     19951031      20251101     No Doc                 672.68
7655194    MALICKI           8       PILGRIM LANE           WALLINGFORD              CT 06492   75000.00     74749.52
     9.000      8.750    50.00   Single Family    360    354     19950921      20251001     No Doc                 603.47
7655210    PARTYKA           7329    MILL RIDGE ROAD        RALEIGH                  NC 27613   81600.00     81360.70
     9.625      9.375    60.00   Single Family    360    354     19950920      20251001     No Doc                 693.60
7655269    BRINKLEY          9636    E. BUSH HILL PLACE     TUCSON                   AZ 85749  100000.00     98366.52
     8.875      8.625    37.04   Single Family    180    174     19950919      20101001     No Doc                1006.84
7655277    GROVEN            26409   SOUTH SADDLETREE DRI   SUN LAKES                AZ 85248   79100.00     78790.65
     9.000      8.750    70.00   Single Family    360    353     19950829      20250901     No Doc Plus            636.46
7655285    MCLEAN            122     UNION STREET           DEEP RIVER               CT 06417   82600.00     82365.03
     8.875      8.625    70.00   Single Family    360    355     19951003      20251101     No Doc Plus            657.20
7655327    SHARP             606     E WINSTON CIRCLE       BROKEN ARROW             OK 74011  100000.00     99117.63
     7.875      7.625    52.63   Single Family    180    177     19951229      20110101     No Doc                 948.45
7655384    CURTIN            112     GILBERT STREET         MALDEN                   MA 02148   75000.00     74775.39
     8.625      8.375    51.72   Single Family    360    355     19951026      20251101     No Doc                 583.35
7655426    FISH              606     SOUTH CHURCH           MONROE                   NC 28112   89950.00     89713.20
     9.250      9.000    70.00   Single Family    360    355     19951013      20251101     No Doc Plus            740.00
7655483    ATREOPER          10653   97TH STREET            OZONE PARK               NY 11417  117500.00    117233.58
     8.875      8.625    66.20   Single Family    360    356     19951122      20251201     No Doc Plus            934.89
7655533    RUSSO             2       DEVON ROAD             ROCKVILLE CENTRE         NY 11570  200000.00    199413.48
     9.625      9.375    58.82   Single Family    360    354     19950926      20251001     No Doc                1699.98
7655582    MINUTO            81      CAROLINA DRIVE         NEW CITY                 NY 10956  150000.00    149752.37
     9.000      8.750    60.00   Single Family    360    357     19951215      20260101     No Doc                1206.93
7655624    SHAFIE            101     GROVE STREET           STAMFORD                 CT 06905   67000.00     66851.95
     9.000      8.750    50.00   Condo            360    356     19951120      20251201     No Doc                 539.10
7655715    LE ROY            85-44   98TH STREET            WOODHAVEN                NY 11421  117600.00    117246.00
     9.500      9.250    70.00   Single Family    360    354     19950920      20251001     No Doc Plus            988.85
7655731    ROWE              5228    W. WALTANN             GLENDALE                 AZ 85306  100800.00    100490.33
     8.500      8.250    70.00   Single Family    360    355     19951018      20251101     No Doc Plus            775.07
7655756    SHEARER           1316    BROADMOOR DRIVE        CHAMPAIGN                IL 61821  152000.00    151672.72
     9.125      8.875    47.80   Single Family    360    356     19951110      20251201     No Doc                1236.72
7655764    RABINOWI          1651 E  31ST ST                BROOKLYN                 NY 11234  100000.00     99773.26
     8.875      8.625    50.51   Town House       360    356     19951116      20251201     No Doc                 795.65

                                                             16
<PAGE>

7655780    HANAN             2102    OCEAN PARKWAY          BROOKLYN                 NY 11223  100000.00     99826.14
     8.750      8.500    22.73   Single Family    360    357     19951213        200101     No Doc                 786.70
7655798    SARPANOP          20      DEER RUN               WATERMILL                NY 11976  230000.00    229741.17
     8.875      8.625    50.00   Single Family    360    358     19960119        200201     No Doc                1829.98
7655848    JANUSZ            193     BRAHMA AVENUE          BRIDGEWATER              NJ 08807   87500.00     87250.10
     8.875      8.625    70.00   Single Family    360    355     19951026        201101     No Doc Plus            696.19
7655863    DANIELS           25      LARCHWOOD DR           PITTSFORD                NY 14534   80000.00     79768.65
     9.250      9.000    45.71   Single Family    360    355     19951023        201101     No Doc                 658.15
7655897    JONES             2452    CUNNINGHAM BRICK ROA   THOMASVILLE              NC 27360   60000.00     59837.91
     9.125      8.875    47.62   Single Family    360    355     19951004        201101     No Doc                 488.18
7655905    ALLEN             12709   BURGESS AVENUE         LA MIRADA                CA 90638   75500.00     75325.67
     9.875      9.625    43.90   Single Family    360    355     19951002        201101     No Doc                 655.60
7655954    SANBORN           80      BOXWOOD LANE           BRIDGEWATER              MA 02324  114000.00    113513.53
     9.250      9.000    39.31   Single Family    360    356     19951117        20251201   No Doc                 937.85
7655962    BERNARD           131     EAST 38TH STREET       BROOKLYN                 NY 11203  100000.00     99188.93
     9.500      9.250    58.82   Town House       360    356     19951108      20251201     No Doc                 840.86
7655970    PIVKO             64      WHIPPORWILL LANE       SPARTA                   NJ 07871  157500.00    157051.88
     8.875      8.625    70.00   Single Family    360    355     19951011      20251101     No Doc Plus           1253.15
7655988    FELDMAN           35      WEDGEWOOD LANE         LAWRENCE                 NY 11559  200000.00    194681.97
     8.750      8.500    36.36   Single Family    120    115     19951019      20051101     No Doc                2506.54
7655996    LEFAVI            29      SEWARD DRIVE           DIX HILLS                NY 11746  125000.00    124625.64
     8.625      8.375    44.96   Single Family    360    355     19951020      20251101     No Doc                 972.24
7656002    HEPPNER           1259    N. SHORTRIDGE ROAD     INDIANAPOLIS             IN 46219   83300.00     83069.03
     9.000      8.750    69.47   Single Family    360    355     19951027      20251101     No Doc Plus            670.26
7656051    BRESLIN           9107    LINN STATION ROAD      LOUISVILLE               KY 40222  107700.00    107526.72
     9.125      8.875    60.00   Single Family    360    357     19951215      20260101     No Doc                 876.29
7656077    BADALOV           6429    110TH  STREET          FOREST HILLS             NY 11375  200000.00    197715.45
     8.250      8.000    55.56   Single Family    180    176     19951117      20101201     No Doc                1940.28
7656093    RYDER             4       GATE HOUSE COURT       MORRISTOWN               NJ 07960   80000.00     79827.73
     9.125      8.875    32.92   Condo            360    356     19951122      20251201     No Doc                 650.91
7656127    STANGER           1234    EAST 900 SOUTH         SALT LAKE CITY           UT 84105  161000.00    160541.97
     8.875      8.625    70.00   Single Family    360    355     19951011      20251101     No Doc Plus           1280.99
7656184    PERKINS           16001   N. 46TH PLACE          PHOENIX                  AZ 85023  108500.00    108153.91
     8.500      8.250    70.00   Single Family    360    356     19951106      20251201     No Doc Plus            834.28
7656192    MOORHEAD          1025    FIFTH STREET           BABYLON                  NY 11704   85750.00     85570.13
     9.250      9.000    70.00   Single Family    360    356     19951117      20251201     No Doc Plus            705.44
7656267    VAN TELL          552     EAST JASPER DRIVE      GILBERT                  AZ 85296   60000.00     59845.13
     8.250      8.000    52.63   Single Family    360    356     19951117      20251201     No Doc                 450.76
7656283    SEELY                     BLACKBURN ROAD         SELKIRK                  NY 12158   80000.00     79832.18
     9.250      9.000    26.23   Single Family    360    356     19951108      20251201     No Doc                 658.14
7656291    BARRY             175     MIDDLE STREET          BRAINTREE                MA 02184   89000.00     88803.37
     9.000      8.750    58.55   Single Family    360    356     19951108      20251201     No Doc                 716.11
7656341    HENDERSO          6       EAST BLUFF ROAD        ASHLAND                  MA 01721   83700.00     83538.78
     8.250      8.000    60.00   Condo            360    357     19951208      20260101     No Doc Plus            628.82
7656390    ROZOVSKI          1226    HOOVERVIEW DRIVE       WESTERVILLE              OH 43082  211750.00    211173.20
     9.125      8.875    70.00   Single Family    360    356     19951130      20251201     No Doc Plus           1722.87
7656473    JENSEN            59      RIDGE ROAD             RUMSON                   NJ 07410  129500.00    129291.67
     9.125      8.875    70.00   Single Family    360    357     19951222      20260101     No Doc Plus           1053.65
7656499    ARAUJO            28451   GRAND CASCADE COURT    GRAND JUNCTION           CO 81501   87500.00     87301.60
     8.875      8.625    70.00   Single Family    360    356     19951110      20251201     No Doc Plus            696.19
7656556    KUNTZ             646     RUNNYMEDE ROAD         DAYTON                   OH 45419  226000.00    225500.61
     9.000      8.750    50.00   Single Family    360    356     19951127      20251201     No Doc                1818.45
7656564    DICARLO           300     MAIN STREET            PLAISTOW                 NH 03865   60500.00     60340.11
     9.000      8.750    50.00   Single Family    180    179     19960201      20110301     No Doc                 613.64
7656630    GOGER             59-38   69TH LANE              MASPETH                  NY 11378   60000.00     59877.36
     9.375      9.125    33.15   Town House       360    356     19951115      20251201     No Doc                 499.05
7656648    CARLSON           10      PIERCE AVENUE          DERRY                    NH 03038   62000.00     61866.49
     9.125      8.875    69.66   Single Family    360    356     19951127      20251201     No Doc Plus            504.46
7656705    BARTLETT          117     DAVISON AVENUE         LYNBROOK,                NY 11563   66500.00     66364.10
     9.375      9.125    70.00   Single Family    360    356     19951122      20251201     No Doc Plus            553.11
7656754    ALLING            50      LAFAYETTE PLACE        GREENWICH                CT 06830   61000.00     60899.29
     9.000      8.750    50.00   Condo            360    357     19951211      20260101     No Doc                 490.82
7656762    CETIN             296     OLD FARMINGDALE ROADWEST BABYLON                NY 11704   80000.00     79798.22
     9.000      8.750    58.39   Single Family    360    356     19951201      20251201     No Doc                 643.70
7656770    ARMENDAR          5313    CRISWELL LANE          EL PASO                  TX 79932  166600.00    166191.98
     8.500      8.250    69.42   Single Family    360    356     19951206      20251201     No Doc Plus           1281.01
7656788    POLLARD           4243    N. CHESTNUT            COLORADO SPRINGS         CO 80907   81000.00     80876.31
     9.375      9.125    60.00   Multi-Family     360    357     19951215      20260101     No Doc Plus            673.72
7656820    SLIGHT            137     CROSS ROAD             DEERING                  NH 03244  100100.00     99861.04
     8.625      8.375    70.00   Single Family    360    356     19951130      20251201     No Doc Plus            778.57
7656853    BONNETTE          322     DARBY TRAILS DRIVE     SUGARLAND                TX 77479   75000.00     74366.25
     8.375      8.125    64.66   Single Family    180    177     19951215      20110101     No Doc Plus            733.07
7656903    STEPHENS          32      WELGATE ROAD           MEDFORD                  MA 02155  145000.00    144653.84
     8.625      8.375    69.71   Single Family    360    356     19951201      20251201     No Doc Plus           1127.80
7656937    CALIENDO          1020    PARK AVENUE            SOUTHOLD                 NY 11971  100000.00     99812.24
     8.375      8.125    35.73   Single Family    360    357     19951227      20260101     No Doc                 760.07
7656960    KRUSH               12    BRITISH COLONY ROAD    FORT SALONGA             NY 11768  100000.00     99164.89
     8.500      8.250    38.17   Single Family    180    177     19951219      20110101     No Doc                 984.74
7657000    CANNELL           4100    VILLAGE CIRCLE         FLAGSTAFF                AZ 86004   86800.00     86686.05
     8.125      7.875    70.00   Town House       360    358     19960122      20260201     No Doc Plus            644.49
7657026    CHOLAGH           5350    METRO PARKWAY          STERLING HEIGHTS         MI 48310  116200.00    116003.12
     8.875      8.625    70.00   Single Family    360    357     19951221      20260101     No Doc Plus            924.54
7657034    SHELAIN           805     HEMLOCK LANE           ROCKFORD                 IL 61107   90000.00     89851.38
     9.000      8.750    60.00   Single Family    360    357     19951222      20260101     No Doc                 724.17

                                                             17
    <PAGE>

7657042    DODWELL           47      WINDSOR ROAD           STONEHAM                 MA 02180  108500.00    108377.89
     8.875      8.625    58.65   Single Family    360    358     19960116      20260201     No Doc                 863.28
7657158    O'BRIEN           41      BRUCE HILL ROAD        CUMBERLAND               ME 04110   70300.00     70212.29
     8.375      8.125    41.85   Single Family    360    358     19960112      20260201     No Doc                 534.34
7657208    CASTANED          1460    WEST MEDIAN COURT      PORTERVILLE              CA 93257  112000.00    111784.26
     8.250      8.000    70.00   Single Family    360    357     19951214      20260101     No Doc Plus            841.42
7657224    MATATOV           6165    WESTBROOKE             WEST BLOOMFIELD          MI 48322   60000.00     59430.29
     8.250      8.000    43.48   Condo            360    357     19951222      20260101     No Doc                 450.76
7657240    PHAM                 8    ALEXANDRA STREET       PEABODY                  MA 01960   85000.00     84289.94
     8.500      8.250    48.57   Single Family    180    177     19960104      20110101     No Doc                 837.03
7657257    TERAN             3318    N. CREST STREET        FLAGSTAFF                AZ 86001   60500.00     60422.57
     8.250      8.000    44.81   Single Family    360    358     19960116      20260201     No Doc                 454.52
7657265    BIRCH             8       RIVER GLEN ROAD        WELLESLEY                MA 02181   80000.00     79907.59
     8.750      8.500    25.08   Single Family    360    358     19960104      20260201     No Doc                 629.37
7657349    HETHERIN          8007    EAST DEL PLOMO DRIVE   SCOTTSDALE               AZ 85258  175350.00    175045.13
     8.750      8.500    70.00   Single Family    360    357     19951228      20260101     No Doc Plus           1379.48
7657372    GRIFFIN           798     STEVENS AVENUE         PORTLAND                 ME 04102   77350.00     77255.94
     8.500      8.250    70.00   Single Family    360    358     19960103      20260201     No Doc Plus            594.75
7657398    BACHMAN           16      OLD CONNECTICUT PATH   WAYLAND                  MA 01778  210000.00    209848.01
     7.625      7.375    56.76   Single Family    360    359     19960205      20260301     No Doc                1486.37
7657422    MARQUEZ           11925   PUEBLO DORMIDO WAY     EL PASO                  TX 79936   78400.00     78299.66
     8.250      8.000    70.00   Single Family    360    358     19960124      20260201     No Doc Plus            589.00
7657539    DAVIS             6929    MARBLE CANYON          EL PASO                  TX 79912   85400.00     85296.15
     8.500      8.250    70.00   Single Family    360    358     19960110      20260201     No Doc Plus            656.66
7657547    FITZGERA          6775 N  MANGUS DRIVE           CHINO VALLEY             AZ 86323   73500.00     73419.40
     9.000      8.750    70.00   Single Family    360    358     19960112      20260201     No Doc Plus            591.40
7657570    BRUSSELL          5427    SANIBEL DRIVE          MINNETONKA               MN 55343   60000.00     59963.65
     8.500      8.250    44.94   Town House       360    359     19960215      20260301     No Doc                 461.35
7657620    ASSAM             359     VALLEY ROAD            WAYNE                    NJ 07470  203000.00    202777.39
     9.000      8.750    63.44   Single Family    360    358     19960201      20260201     No Doc Plus           1633.39
7657638    DOLAN             301     INDIGO PLACE                GARNER              NC 27529   78000.00     77912.21
     8.875      8.625    69.96   Single Family    360    358     19960122      20260201     No Doc Plus            620.61
7657760    PERDICAR          51      CHANDLER STREET        TEWKSBURY                MA 01876   60000.00     59958.70
     7.875      7.625    37.50   Single Family    360    359     19960206      20260301     No Doc                 435.05
7657802    COX               999     WEATHERSFIELD DRIVE    WORTHINGTON              OH 43085   60000.00     59917.13
     7.875      7.625    60.00   Single Family    360    358     19960131      20260201     No Doc                 435.05
7657828    GROSS             1354    FAIRFAX CIRCLE EAST    BOYNTON BEACH            FL 33409  100500.00    100377.80
     8.500      8.250    69.99   Single Family    360    358     19960124      20260201     No Doc Plus            772.76
7659014    OBENOUR           1921    TREBEIN ROAD           BEAVERCREEK              OH 45385  154000.00    153582.5
    10.000      9.750    70.00   Single Family    360    354     19950907      20251001     No Doc Plus           1351.47
7659113    PFAUTZ            62      LENAPE TRAIL           BRICK                    NJ 08724  123000.00    122802.12
     9.125      8.875    60.00   Single Family    360    357     19951206      20260101     No Doc                1000.77
7659121    GERZOFF           22      KNOLLWOOD DRIVE        CHERRY HILL              NJ 08002  105000.00    104755.68
     8.750      8.500    70.00   Single Family    360    356     19951103      20251201     No Doc Plus            826.04
7659170    BURGESS           9712    BATESVILLE DRIVE       RALEIGH                  NC 27613  102200.00    101849.79
     8.875      8.625    70.00   Single Family    360    354     19950928      20251001     No Doc Plus            813.15
7659303    SALINAS           301     SALAMANCA CTS          LAREDO                   TX 78043   60000.00     59898.33
     8.875      8.625    67.42   Single Family    360    357     19951229      20260101     No Doc Plus            477.39
7659410    FRANKLIN          1220    SPENCER MOUNTAIN DRI   ALBANY                   OR 97321   96000.00     95601.06
     9.375      9.125    39.18   Single Family    360    354     19950920      20251001     No Doc                 798.48
7659428    HUGHES            11252   VIA MONTANA            YUMA                     AZ 85367   83300.00     83004.73
     9.500      9.250    70.00   Single Family    360    353     19950821      20250901     No Doc Plus            700.43
7671068    CHOINA            1154 E  19TH STREET            BROOKLYN                 NY 11230  200000.00    199633.93
     8.500      8.250    62.50   Single Family    360    357     19951215      20260101     No Doc Plus           1537.83
7671373    NESLER            83      IDLEWILD LANE          ABERDEEN                 NJ 07747  102000.00    101941.31
     8.750      8.500    60.00   Single Family    360    359     19960214      20260301     No Doc                 802.44
7671399    TEJEDA            186     DEVOE AVE.             YONKERS                  NY 10704  154000.00    153822.15
     8.750      8.500    70.00   Single Family    360    358     19960116      20260201     No Doc Plus           1211.52
7671431    MARTINEZ          73      LYNTON PLACE           WHITE PLAINS             NY 10606  133000.00    132829.79
     8.250      8.000    70.00   Single Family    360    358     19960129      20260201     No Doc Plus            999.19
7671522    VOOS              21      COTTAGE PLACE          GILLETTE                 NJ 07933   60000.00     59670.82
     8.625      8.375    24.79   Single Family    180    178     19960105      20110201     No Doc                 595.25
7671571    DISIMONE          41      CARVER TERRACE         YONKERS                  NY 10710  150000.00    149909.13
     8.500      8.250    41.10   Single Family    360    359     19960213      20260301     No Doc                1153.37
7671761    GUSS               2      FERGUSON CT.           MARLTON                  NJ 08053  160000.00    158841.08
     7.625      7.375    60.38   Single Family    180    178     19960126      20110201     No Doc Plus           1494.61
7671845    RUSSO             23      FARVIEW ROAD           CARMEL                   NY 10512  125000.00    125000.00
     8.250      8.000    50.00   Single Family    360    360     19960304      20260401     No Doc                 939.08
7672207    SIDOTI            15042   25 DRIVE               FLUSHING                 NY 11354  162000.00    161906.79
     8.750      8.500    60.00   Single Family    360    359     19960209      20260301     No Doc                1274.46
7672256    EVANGELH          525     OCEAN BLVD.            LONG BRANCH              NJ 07764   60000.00     59957.65
     7.750      7.500    44.44   Condo            360    359     19960223      20260301     No Doc                 429.85
7672322    APRICENO          30      FENIMORE DR.           SCOTCH PLAINS            NJ 07076  100000.00     99943.93
     8.875      8.625    28.57   Single Family    360    359     19960212      20260301     No Doc                 795.65
7672363    RUBINO            385     MASSAPEQUE AVE.        MASSAPEQUA               NY 11758  140000.00    139906.06
     8.000      7.750    50.00   Single Family    360    359     19960216      20260301     No Doc                1027.27
7672652    BABATSKO          3792    GREENTREE DR.          OCEANSIDE                NY 11572  166200.00    166200.00
     8.875      8.625    60.00   Single Family    360    360     19960304      20260401     No Doc                1322.36
7673056    HERMANN           14   N  CHATSWORTH AVE         LARCHMONT                NY 10538  162500.00    162398.99
     8.375      8.125    65.00   Condo            360    359     19960228      20260301     No Doc Plus           1235.12
7675085    SCHROR            999     BLACKBEARD ROAD        LITTLE TORCH KEY         FL 33043  142500.00    142211.25
     8.000      7.750    58.76   Single Family    360    357     19951208      20260101     No Doc                1045.61
7675093    JIROUSEK         3116     WILDERNESS ROAD        DURHAM                   NC 27712   70000.00     69308.22
     8.375      8.125    43.80   Single Family    180    177     19951227      20110101     No Doc                 684.20
7675127    PINEIRO           3500 SW 75TH AVENUE            MIAMI                    FL 33155   60000.00     59877.36
     9.375      9.125    48.00   Single Family    360    356     19951108      20251201     No Doc                 499.05

                                                            18
<PAGE>

7675143    HARTY             2924    WALSINGHAM COURT       MATTHEWS                 NC 28105   76900.00     76663.77
     8.500      8.250    69.97   Single Family    360    355     19951031      20251101     No Doc Plus            591.29
7675226    HOLMES            921     WITHERBEE LANE         RALEIGH                  NC 27603  141000.00    140680.29
     8.875      8.625    60.00   Single Family    360    356     19951127      20251201     No Doc                1121.86
7675259    DO                115     BUNGALOW AVENUE        GREENFIELD               MA 01301   94500.00     93993.01
     8.875      8.625    70.00   Single Family    180    178     19960102      20110201     No Doc Plus            951.47
7675275    KANALOS           341     GRAND AVENUE           SUWANEE                  GA 30174  153300.00    153046.89
     9.000      8.750    59.93   Single Family    360    357     19951215      20260101     No Doc                1233.49
7675317    BRIGGS            22      SUNSET AVENUE          LONG BRANCH              NJ 07740   93600.00     93437.27
     8.750      8.500    60.00   Condo            360    357     19951215      20260101     No Doc Plus            736.35
7675333    BUXTON            39      SOUTH ROAD             CHESTER TOWNSHIP         NJ 07930  165000.00    164772.16
     7.875      7.625    45.21   Single Family    360    358     19960126      20260201     No Doc                1196.36
7675408    BARREIRO          371     FLAGAMI BOULEVARD      MIAMI                    FL 33144   72800.00     72647.28
     9.250      9.000    70.00   Single Family    360    356     19951110      20251201     No Doc Plus            598.91
7675481    CONTINI           39      PILGRIM WAY            COLTS NECK               NJ 07722  150000.00    149911.45
     8.625      8.375    38.07   Single Family    360    359     19960228      20260301     No Doc                1166.68
7675507    HUTCHINS          1761    ROBINDALE ROAD         RICHMOND                 VA 23235   75900.00     75714.09
     8.500      8.250    60.00   Single Family    360    356     19951109      20251201     No Doc                 583.61
7675564    ALBRIGHT          10725   HARNEY ROAD            EMMITSBURG               MD 21727  100000.00     99797.38
     8.000      7.750    46.95   Single Family    360    357     19951204      20260101     No Doc                 733.76
7675689    MAMBERG           5467 NW 42 AVENUE              BOCA RATON               FL 33496  100000.00     99884.52
     8.750      8.500    31.09   Single Family    360    358     19960112      20260201     No Doc                 786.70
7675705    RISTINE           2134    NORTH LINE STREET      LANSDALE                 PA 19446   82600.00     82448.82
     8.500      8.250    70.00   Single Family    360    357     19951208      20260101     No Doc Plus            635.12
7675770    FLETCHER          323     STROMER DRIVE          CARY                     NC 27513  143500.00    143174.62
     8.875      8.625    69.96   Single Family    360    356     19951107      20251201     No Doc Plus           1141.75
7675804    SEWELL           1244     LOCUST AVENUE          BALTIMORE                MD 21227   60000.00     54729.99
     8.000      7.750    46.15   Single Family    180    176     19951127      20101201     No Doc                 573.39
7675812    QUINTERO          7833    DI LIDO BOULEVARD      MIRAMAR                  FL 33023   63650.00     63523.30
     9.500      9.250    69.96   Single Family    360    356     19951109      20251201     No Doc Plus            535.20
7675820    DEVER             709     BRADFORD HILLS COVE    NASHVILLE                TN 37211   93000.00     92804.89
     9.250      9.000    69.98   Single Family    360    356     19951130      20251201     No Doc Plus            765.09
7675846    COULTER-          601     DEKALB PIKE            LOWER GWYNEDD TWP        PA 19437  308000.00    307372.97
     9.375      9.125    70.00   Single Family    360    357     19951221      20260101     No Doc Plus           2561.79
7675861    REGA              101     HANOVER ROAD            E.HANOVER TOWNSHIP       NJ 07936 150000.00     148761.16
     8.625      8.375    58.82   Single Family    180    177     19951205      20110101     No Doc                1488.12
7675937    SOPHIE            1000    DEVONHURST COURT       APEX                     NC 27502  211550.00    211082.57
     9.000      8.750    70.00   Single Family    360    356     19951115      20251201     No Doc Plus           1702.18
7675986    CHIARAMO            12    WHITE BIRCH COURT      FRANKFORD                NJ 07826   70000.00     69682.91
     9.000      8.750    33.98   Single Family    360    357     19951215      20260101     No Doc                 563.24
7676034    ARELLANO          6150    BLUE ASH DRIVE         OOLTEWAH                 TN 37363   68250.00     67478.94
     8.375      8.125    70.00   Single Family    180    176     19951130      20101201     No Doc Plus            667.09
7676075    MADDOX            1823    FURNACE ROAD           JARRETTSVILLE            MD 21084   60000.00     59900.95
     9.000      8.750    29.27   Single Family    360    357     19951227      20260101     No Doc                 482.77
7676141    GENARO            1429    IVEY CHURCH ROAD       MAIDEN                   NC 28650   85000.00     84855.98
     8.875      8.625    68.00   Single Family    360    357     19951208      20260101     No Doc Plus            676.30
7676174    CASTELLA          9712    MAIN STREET            FAIRFAX                  VA 22031  108500.00    108311.36
     8.750      8.500    70.00   Town House       360    357     19951220      20260101     No Doc Plus            853.57
7676182    WHITE             10808   ANITA DRIVE            LORTON                   VA 22079  112500.00    112348.52
     8.000      7.750    50.00   Single Family    360    358     19960108      20260201     No Doc                 825.49
7676257    JAWORSKI          7       DOLAN STREET           SAYERVILLE               NJ 08872   60000.00     59890.17
     8.500      8.250    69.77   Single Family    360    357     19951208      20260101     No Doc Plus            461.35
7676356    NGUYEN            5000    DOWNING CREEK DRIVE    CHARLOTTE                NC 28269  174000.00    173705.19
     8.875      8.625    60.00   Single Family    360    357     19951215      20260101     No Doc                1384.42
7676364    COHEN             439     CENTRE STREET          BEACH HAVEN              NJ 08008   77000.00     76847.87
     8.125      7.875    70.00   Single Family    360    357     19951226      20260101     No Doc Plus            571.72
7676497    RIVERA            975  W  72 PLACE               HIALEAH                  FL 33014   60000.00     55124.38
     9.250      9.000    51.28   Single Family    360    357     19951208      20260101     No Doc                 493.61
7676513    THOMAS            415     MT. HOPE ROAD          ROCKAWAY                 NJ 07885   60000.00     59766.69
     9.000      8.750    40.82   Single Family    360    356     19951208      20251201     No Doc                 482.77
7676620    IAMUNNO           320  SW 17TH STREET            BOCA RATON               FL 33432  175000.00    174603.19
     8.875      8.625    55.90   Single Family    360    356     19951130      20251201     No Doc                1392.38
7676679    FETTERS           2010    HOPEWELL ROAD          PORT DEPOSIT             MD 21904  113400.00    113149.45
     9.000      8.750    70.00   Single Family    360    356     19951208      20251201     No Doc Plus            912.44
7676752    ARGUELLO          14976   SW 60 STREET           MIAMI                    FL 33193   95900.00     95737.52
     8.875      8.625    59.97   Single Family    360    357     19951215      20260101     No Doc                 763.02
7676760    ZORN              32      WINDSWEPT LANE         HOWELL                   NJ 07728  190000.00    189652.23
     8.500      8.250    54.29   Single Family    360    357     19951218      20260101     No Doc                1460.94
7676786    MOUNCEY           4       SCARLET OAK ROAD       RARITAN TOWNSHIP         NJ 08822  319000.00    318525.55
     9.500      9.250    69.97   Single Family    360    357     19951221      20260101     No Doc Plus           2682.32
7676893    SHIRIT          438       KELLINGTON DRIVE       EAST WINDSOR             NJ 08520   79800.00     79574.46
     8.250      8.000    70.00   Town House       180    179     19960227      20110301     No Doc Plus            774.17
7676976    MAHATOO           11800   ROYAL PALM BOULEVARD   CORAL SPRINGS            FL 33071   69900.00     69821.33
     8.875      8.625    69.90   Town House       360    358     19960112      20260201     No Doc Plus            556.16
7676984    HAHN              119     WEATHERBURNE DRIVE     ROSWELL                  GA 30076   93300.00     93104.26
     9.250      9.000    69.99   Town House       360    356     19951130      20251201     No Doc Plus            767.56
7677040    HERSHEY          1126     WASHINGTON STREET      HOLLYWOOD                FL 33019  262500.00    260403.26
     9.000      8.750    70.00   Single Family    180    177     19951227      20110101     No Doc Plus           2662.45
7677057    GUYTON            920     SUMMERLIN FALLS        COURWILMINGTON           NC 28412   78050.00     77390.95
     8.375      8.125    69.98   Single Family    180    177     19951229      20110101     No Doc Plus            762.88
7677099    LAWSON            403     GABLEFIELD LANE        APEX                     NC 27502  113600.00    113407.54
     8.875      8.625    69.99   Single Family    360    357     19951201      20260101     No Doc Plus            903.85
7677107    LEE                36     BYRNE LANE             HARRINGTON PARK          NJ 07640  184000.00    182463.40
     8.500      8.250    54.12   Single Family    180    177     19951221      20110101     No Doc                1811.92
7677149    LOPEZ             4024    DORADO DRIVE           PALM BEACH GARDENS       FL 33418   97900.00     97699.93
     9.375      9.125    69.98   Single Family    360    356     19951130      20251201     No Doc Plus            814.28
  
                                                           19
<PAGE>

7677198    TRINGALE          10241   MARSHALL POND ROAD     BURKE                    VA 22015  141600.00    141327.26
     8.250      8.000    60.00   Single Family    360    357     19951228      20260101     No Doc                1063.79
7677230    HELMS               666   ATLANTIC ROAD          NORTH PALM BEACH         FL 33408  112700.00    111799.80
     9.000      8.750    70.00   Single Family    180    177     19951215      20110101     No Doc Plus           1143.08
7677297    KOZELL             8033   NW 71ST COURT          TAMARAC                  FL 33321   60200.00     59519.87
     8.375      8.125    70.00   Single  Family   180    176     19951130      20101201     No Doc Plus            588.41
7677404    GAZAWIE              37   EVERGREEN DRIVE        NORTH CALDWELL           NJ 07006  198000.00    196925.78
     8.750      8.500    60.00   Single Family    180    178     19960104      20110201     No Doc                1978.91
7677446    PEREZ              3419   W  74TH STREET         HIALEAH                  FL 33016   64150.00     64035.57
     8.625      8.375    59.96   Single Family    360    357     19951218      20260101     No Doc                 498.95
7677487    LAVERY            17      SOMMER AVENUE          GLEN RIDGE               NJ 07028   88000.00     87903.50
     9.000      8.750    50.00   Single Family    360    358     19960104      20260201     No Doc                 708.07
7677545    VITABILE          4       STEVENSON AVENUE       MILLSTONE TOWNSHIP       NJ 07026  200000.00    199614.77
     8.250      8.000    50.00   Single Family    360    357     19951218      20260101     No Doc                1502.53
7677552    TOMARCHI          6       MOREDUN PLACE          PHILADELPHIA             PA 19115   77000.00     76851.68
     8.250      8.000    70.00   Single Family    360    357     19951226      20260101     No Doc Plus            578.48
7677644    GORAL             3429    EAST GATE DRIVE        HOLLAND                  PA 18966   81500.00     81330.64
     7.875      7.625    69.96   Town House       360    357     19951208      20260101     No Doc Plus            590.93
7677669    SKYRM             4455    LEITCHES WHARF ROAD    PRINCE FREDERICK         MD 20678  120000.00    118599.22
     8.000      7.750    42.86   Single Family    180    177     19951222      20110101     No Doc                1146.78
7677701    SINGAREL          389     MUIRFIELD PARKWAY      CHARLESTON               SC 29414   65000.00     64959.60
     8.375      8.125    66.33   Single Family    360    359     19960227      20260301     No Doc Plus            494.05
7677735    CINTRA           7015     PINE HOLLOW DRIVE      MOUNT DORA               FL 32757  115000.00    113996.34
     8.000      7.750    69.48   Single Family    180    177     19951215      20110101     No Doc Plus           1099.00
7677750    GARCIA            9547    SW 148TH AVENUE CIRC   MIAMI                    FL 33196   63000.00     62895.99
     9.000      8.750    67.74   Single Family    360    357     19951213      20260101     No Doc Plus            506.91
7677800    COPPENRA          319     ANDREW JACKSON TRAIL   GULF BREEZE              FL 32561  115500.00    115314.18
     9.125      8.875    70.00   Single Family    360    357     19951214      20260101     No Doc Plus            939.75
7677842    CUSHING           219     BASH ROAD              DOVER TOWNSHIP           NJ 08753   60000.00     59818.54
     8.000      7.750    41.38   Single Family    360    358     19960111      20260201     No Doc                 440.26
7677875    AGLIO             1234    ALHAMBRA COURT         PALM HARBOR              FL 34683   82600.00     82507.05
     8.875      8.625    70.00   Single Family    360    358     19960105      20260201     No Doc Plus            657.20
7677925    ALLEN             14255   CUMMING HIGHWAY        CUMMING                  GA 30130   78000.00     77853.54
     8.375      8.125    60.00   Single Family    360    357     19951220      20260101     No Doc                 592.86
7677933    HERNANDE          9767     N.W 127 STREET        HIALEAH GARDENS          FL 33016   60000.00     59890.17
     8.500      8.250    63.22   Single Family    360    357     19951215      20260101     No Doc Plus            461.35
7677941    VASQUEZ           1409    SCOTCH PINE DRIVE      BRANDON                  FL 33511   97350.00     97180.75
     8.750      8.500    70.00   Single Family    360    357     19951228      20260101     No Doc Plus            765.85
7677974    ARONEO            376     LEESVILLE ROAD         JACKSON                  NJ 08527   80000.00     79864.44
     8.875      8.625    64.00   Single Family    360    357     19951219      20260101     No Doc Plus            636.52
7678022    EMBAR             149     NORTH SUGAN ROAD       NEW HOPE                 PA 18938  150000.00    149798.03
     8.000      7.750    40.54   Single Family    360    358     19960112      20260201     No Doc                1100.65
7678048    DEGRAW            10      UNION BRICK ROAD       BLAIRSTOWN               NJ 07825   80000.00     79867.91
     9.000      8.750    33.76   Single Family    360    357     19951215      20260101     No Doc                 643.70
7678055    BARTHOLO          5205    COUNTRY TRAIL          RALEIGH                  NC 27613  150500.00    150312.25
     8.375      8.125    70.00   Single Family    360    358     19960123      20260201     No Doc Plus           1143.91
7678063    DORMAN            15      PARKSIDE DRIVE         SPOTSWOOD                NJ 08884   74900.00     74848.45
     7.875      7.625    59.97   Town House       360    359     19960228      20260301     No Doc                 543.08
7678089    FANG           11215      LONGHEDGE LANE         CHARLOTTE                NC 28273  100000.00     99146.24
     8.250      8.000    69.93   Single Family    180    177     19951222      20110101     No Doc Plus            970.14
7678113    BULLOCK         7880      CHAPEL HILL ROAD       CARY                     NC 27513  141000.00    180182.34
     8.000      7.750    60.00   Single Family    180    178     19960125      20110201     No Doc                1347.47
7678154    FRANCIS         9323      MEREDITH AVENUE        LAUREL                   MD 20723   95250.00     94472.03
     8.750      8.500    58.80   Single Family    180    177     19951220      20110101     No Doc                 951.97
7678196    BUTLER            8003    WHISPER LAKE LANE EA   PONTE VEDRA BEACH        FL 32082  297500.00    297008.83
     9.000      8.750    70.00   Single Family    360    357     19951229      20260101     No Doc Plus           2393.75
7678212    MASSIE            4119    DENFIELD AVENUE        KENSINGTON               MD 20895   70000.00     69884.41
     9.000      8.750    48.61   Single Family    360    357     19951221      20260101     No Doc                 563.24
7678279    DELARCO           5304    BACK SAIL COURT        RALEIGH                  NC 27613   69650.00     69074.77
     8.625      8.375    41.05   Single Family    180    177     19951215      20110101     No Doc                 690.98
7678295    FERRARA           1905    N 54TH AVENUE          HOLLYWOOD                FL 33021   80000.00     79331.92
     8.500      8.250    59.26   Single Family    180    177     19951229      20110101     No Doc                 787.79
7678329    SANCHEZ           7893 SW 162 PLACE              MIAMI                    FL 33193   88100.00     87998.27
     8.750      8.500    69.98   Single Family    360    358     19960110      20260201     No Doc Plus            693.08
7678345    DEMOS             7756    DESIREE STREET         ALEXANDRIA               VA 22315   60000.00     59890.17
     8.500      8.250    38.65   Town House       360    357     19951221      20260101     No Doc                 461.35
7678352    DE LEONA          532     HOPPER AVENUE          WYCKOFF                  NJ 07481  190000.00    189679.85
     8.750      8.500    50.00   Single Family    360    358     19960129      20260201     No Doc                1494.73
7678394    CUSMANO           15      FAIRFIELD DRIVE        TINTON FALLS             NJ 07724  133000.00    132834.08
     8.375      8.125    70.00   Single Family    360    358     19960126      20260201     No Doc Plus           1010.90
7678428    KANDIGIA          1102    BROADMOOR COURT        BEL AIR                  MD 21014   70000.00     69919.16
     8.750      8.500    37.84   Single Family    360    358     19960117      20260201     No Doc                 550.69
7678519    TOLEN             6806    CARMEL HILLS DRIVE     CHARLOTTE                NC 28226  111300.00    111096.29
     8.500      8.250    70.00   Single Family    360    357     19951229      20260101     No Doc Plus            855.80
7678550    HABEN             106     KENTBERRY COURT        GASTONIA                 NC 28058   79800.00     79653.95
     8.500      8.250    70.00   Single Family    360    357     19951229      20260101     No Doc Plus            613.59
7678568    LIN               200     CANTERBURY DRIVE       DUNN                     NC 28334  100000.00     99426.47
     8.125      7.875    59.99   Single Family    180    178     19960125      20110201     No Doc                 962.88
7678584    SCHREER           14      CORTLAND AVENUE        JERICHO                  NY 11753  153000.00    152809.14
     8.375      8.125    41.35   Single Family    360    358     19960119      20260201     No Doc                1162.91
7678634    GILMORE           2089    BONISLE CIRCLE         PALM BEACH GARDENS       FL 33418   62900.00     62781.88
     8.375      8.125    58.29   Single Family    360    357     19951222      20260101     No Doc                 478.09
7678683    LIVESAY                   RT. 2 BOX 58 BULLOCK   COLBERT                  GA 30628   86800.00     86619.62
     7.875      7.625    70.00   Single Family    360    357     19960103      20260101     No Doc Plus            629.36
7678691    COHEN             38      KINGSTON TERRACE       SOUTH BRUNSWICK          NJ 08540  175000.00    174764.37
     8.000      7.750    62.50   Single Family    360    358     19960129      20260201     No Doc Plus           1284.09
7678717    ALLEN             121     PALERMO DRIVE          ISLAMORADA               FL 33036   95000.00     94455.14
     8.125      7.875    51.35   Single Family    180    178     19960125      20110201     No Doc Plus            914.74

                                                         20
<PAGE>

7678725    NGUYEN            5013    OUTISLAND DRIVE        WILMINGTON               NC 28409  115500.00    115355.92
     8.375      8.125    70.00   Single Family    360    358     19960129      20260201     No Doc Plus            877.88
7678782    MCELWEE           43448   WHETSTONE COURT        ASHBURN                  VA 22011  172000.00    171651.45
     8.000      7.750    63.24   Single Family    360    357     19951228      20260101     No Doc Plus           1262.08
7678790    KAPELOW             995   HILLSBORO MILE         HILLSBORO BEACH          FL 33062  600000.00    598227.35
     7.750      7.500    30.06   Single Family    180    179     19960208      20110301     No Doc                5647.65
7678949    RODRIGUE          141  NW 152 AVENUE             PEMBROKE PINES           FL 33028   93350.00     93170.18
     8.250      8.000    69.98   Single Family    360    357     19951229      20260101     No Doc Plus            701.31
7678998    YAGER,           8206  WINDSPRAY DRIVE           SUMMERFIELD              NC 27358   70000.00     69611.65
     8.500      8.250    43.48   Single Family    180    178     19960104      20110201     No Doc                 689.32
7683139    MATSUMOT          13769   NW LOGIE TRAIL         HILLSBORO                OR 97124  155500.00    155500.00
     8.625      8.375    50.00   Single Family    360    360     19960319      20260401     No Doc                1209.46
7683162    PRATER            2502    57TH STREET S.W.       EVERETT                  WA 98203  216300.00    215914.13
     8.625      8.375    70.00   Single Family    360    357     19951204      20260101     No Doc Plus           1682.36
7683170    HAUGSVEN          3510    209TH PLACE NORTHEAS   REDMOND                  WA 98053   98000.00     97771.97
     8.750      8.500    37.69   Single Family    360    356     19951128      20251201     No Doc                 770.97
7683220    WELZEL            414     SOUTH 15TH AVENUE      BOZEMAN                  MT 59715   96300.00     96141.02
     9.000      8.750    60.00   Single Family    360    357     19951213      20260101     No Doc                 774.85
7687023    GOSIENGF          30      PRIMROSE WAY           SAN RAMON                CA 94583  272900.00    272214.36
     8.375      8.125    70.00   Single Family    360    356     19951120      20251201     No Doc Plus           2074.24
7687031    KIPP JR           363     MOUNTAINVIEW DRIVE     FOLSOM                   CA 95630  180000.00    179552.20
     9.250      9.000    50.00   Single Family    360    356     19951127      20251201     No Doc                1480.82
7687049    LINDGREN        14622     NORTHEAST 180TH PLACE  WOODINVILLE              WA 98072   85000.00     84081.18
     8.875      8.625    50.00   Single Family    180    176     19951121      20101201     No Doc                 855.82
7687189    SHIREMAN          120     VILLAGE BOULEVARD #1   INCLINE VILLAGE          NV 89451  106000.00    104775.83
     8.125      7.875    50.00   Condo            180    176     19951121      20101201     No Doc Plus           1020.66
7687213    WALZER           3297     WALTON WAY             SAN JOSE                 CA 95117  175000.00    173022.83
     8.375      8.125    48.21   Single Family    180    176     19951124      20101201     No Doc                1710.50
7687262    DICKEY            231     AVENIDA SANTA BARBAR   LA HABRA                 CA 90631   80000.00     79857.29
     8.625      8.375    28.57   Single Family    360    357     19951201      20260101     No Doc                 622.23
7687270    OLSON             2202    NW MILL POND ROAD      PORTLAND                 OR 97229  206600.00    206457.82
     7.875      7.625    69.99   Single Family    360    359     19960215      20260301     No Doc Plus           1497.99
7687338    ROSE              19567   CHAPARRAL CIRCLE       PENN VALLEY              CA 95946   65000.00     64852.61
     8.875      8.625    39.39   Single Family    360    356     19951128      20251201     No Doc                 517.17
7687346    SEGALL-M          2537    NORTH VERDA COURT      SIMI VALLEY              CA 93065   80000.00     79867.91
     9.000      8.750    40.00   Single Family    360    357     19951206      20260101     No Doc                 643.70
7687445    BECKETT           650     NICHOLAS DRIVE         SPRINGFIELD              OR 97477   85400.00     85251.53
     8.750      8.500    70.00   Single Family    360    357     19951211      20260101     No Doc Plus            671.84
7687601    HUANG             371     HUNTINGTON UNIT 180    IRVINE                   CA 92720   60000.00     59565.19
     9.000      8.750    48.78   Condo            360    356     19951130      20251201     No Doc                 482.77
7687684    LEONHARD          9312    MONTE VISTA STREET     RANCHO CUCAMONGA         CA 91701   82000.00     81902.83
     8.625      8.375    54.67   Single Family    360    358     19960105      20260201     No Doc                 637.79
7687734    SVILENKO          5373    PAINTED MIRAGE ROAD    LAS VEGAS                NV 89129   76150.00     75326.85
     8.875      8.625    59.96   Town House       180    176     19951201      20101201     No Doc                 766.71
7687759    WILSON            2954    DRY CREEK ROAD         EUGENE                   OR 97404  113000.00    112803.54
     8.750      8.500    69.96   Single Family    360    357     19951215      20260101     No Doc Plus            888.97
7687767    ENDERLIN          11270   SW APALACHEE STREET    TUALATIN                 OR 97062  104200.00    104004.33
     8.375      8.125    64.99   Single Family    360    357     19951211      20260101     No Doc Plus            792.00
7687775    WEBER             2239    BEVERLY STREET         SPRINGFIELD              OR 97477   62500.00     62385.61
     8.500      8.250    50.00   Single Family    360    357     19951221      20260101     No Doc                 480.57
7687817    WILLIS            15672   S.W. WILLOW COURT      SHERWOOD                 OR 97140  129400.00    129169.15
     8.625      8.375    69.96   Single Family    360    357     19951220      20260101     No Doc Plus           1006.46
7687841    PICKERIN          402     SERPENTINE DRIVE       DEL MAR                  CA 92041  383000.00    382546.14
     8.625      8.375    50.00   Single Family    360    358     19960105      20260201     No Doc                2978.93
7687858    MARTIN            1612    ALAMEDA AVENUE         ALAMEDA                  CA 94501  100000.00     99830.58
     8.875      8.625    37.74   Single Family    360    357     19951221      20260101     No Doc                 795.64
7687866    KAPLAN            14866   SE SIEBEN CREEK DRIV   CLACKAMAS                OR 97015   75000.00     74862.71
     8.500      8.250    46.58   Single Family    360    357     19951219      20260101     No Doc                 576.69
7687874    RICAFORT          3820    VIDALIA AVENUE         NORTH LAS VEGAS          NV 89030   75800.00     75755.25
     8.625      8.375    59.97   Single Family    360    359     19960213      20260301     No Doc                 589.56
7687882    GAUD              9848    PANORAMA CLIFF DRIVE   LAS VEGAS                NV 89134   77600.00     77461.58
     8.625      8.375    69.99   Single Family    360    357     19951212      20260101     No Doc Plus            603.56
7687890    TOMPKINS          13700   FALLING LEAF           PENN VALLEY              CA 95946  200000.00    199624.47
     8.375      8.125    66.89   Single Family    360    357     19951212      20260101     No Doc Plus           1520.14
7687932    CRIDER            4380 SW DOUGLAS WAY            LAKE OSWEGO              OR 97035  107800.00    107662.04
     8.250      8.000    70.00   Single Family    360    358     19960111      20260201     No Doc Plus            809.87
7687957    HARRIS            2516    BOWFIN AVENUE          SAN PEDRO AREA           CA 90732  208500.00    208352.84
     7.750      7.500    74.46   Single Family    360    359     19960215      20260301     No Doc Plus           1493.72
7688013    STORGAAR          21274SW WINTERFIELD LANE       ALOHA                    OR 97007   95550.00     95442.47
     8.875      8.625    70.00   Single Family    360    358     19960103      20260201     No Doc Plus            760.24
7688021    PETERSON          3010    199TH AVENUE EAST      SUMNER                   WA 98390  185250.00    184910.94
     8.500      8.250    54.49   Single Family    360    357     19951218      20260101     No Doc                1424.41
7688054    MILSOP            5609    AQUA OCEAN AVENUE      LAS VEGAS                NV 89130   83100.00     82920.78
     8.375      8.125    59.81   Single Family    360    357     19951213      20260101     No Doc                 631.62
7688070    YU                52      DEL VENTURA            IRVINE                   CA 92714  156000.00    155683.89
     8.000      7.750    69.99   Single Family    360    357     19951219      20260101     No Doc Plus           1144.67
7688104    BULYSZYN          124     LOIS AVENUE            PITTSBURG                CA 94565   67500.00     67404.41
     7.750      7.500    50.00   Single Family    360    358     19960101      20260201     No Doc                 483.58
7688138    SILVA             5338    YARMOUTH COURT         NEWARK                   CA 94560  215600.00    215205.38
     8.500      8.250    70.00   Single Family    360    357     19951214      20260101     No Doc Plus           1657.78
7688237    BENSON            1319    IGUANA CIRCLE          VENTURA                  CA 93003   75050.00     74909.09
     8.375      8.125    64.98   Town House       360    357     19951218      20260101     No Doc Plus            570.43
7688328    BELLINGE          100     EMERALD STREET         KETCHUM                  ID 83340  150000.00    148531.43
     8.000      7.750    46.88   Single Family    180    177     19951222      20110101     No Doc                1433.48
7688344    FLEMING           27523   DANDELION COURT        TEMECULA                 CA 92591   71100.00     70952.25
     7.875      7.625    60.00   Single Family    360    357     19951222      20260101     No Doc                 515.52
7688419    BRATSLAV          412     25TH STREET            UPLAND                   CA 91784  400000.00    399538.06
     8.750      8.500    44.44   Single Family    360    358     19960116      20260201     No Doc                3146.80

                                                         21
<PAGE>

7688435    HAMSHAR           1277    SUNNY DRIVE            EUGENE                   OR 97404   62300.00     62013.03
     7.875      7.625    70.00   Single Family    360    358     19960110      20260201     No Doc Plus            451.72
7688476    SPRANO            335     EAST MOUNTAIN COURT    BREA                     CA 92621   83200.00     83039.76
     8.250      8.000    65.00   Town House       360    357     19951222      20260101     No Doc Plus            625.05
7688492    COOPER            2221    STARLINE MEADOW PLAC   LAS VEGAS                NV 89134  124600.00    124366.03
     8.375      8.125    69.97   Single Family    360    357     19951227      20260101     No Doc Plus            947.05
7688583    MCNIVEN,          613     MCKINNON AVENUE        SUMNER                   WA 98390   64000.00     63927.98
     8.875      8.625    50.00   Single Family    360    358     19960105      20260201     No Doc                 509.21
7688757    SANDOVAL          12971   ROADRUNNER DRIVE       PENN VALLEY              CA 95946   54000.00     53937.63
     8.750      8.500    50.00   Single Family    360    358     19960105      20260201     No Doc                 424.82
7688880    BERNHARD          818     SUMMIT BOULEVARD       SPRINGFIELD              OR 97477  138750.00    138665.94
     8.500      8.250    75.00   Single Family    360    359     19960214      20260301     No Doc Plus           1066.87
7688914    CRAMER            926     CABRIOLE COURT         EUGENE                   OR 97401   90600.00     90600.00
     8.750      8.500    60.00   Single Family    360    360     19960314      20260401     No Doc                 712.75
7688963    LEVIN             2515    ONYX STREET            EUGENE                   OR 97403   80500.00     80399.57
     8.375      8.125    70.00   Single Family    360    358     19960110      20260201     No Doc Plus            611.86
7689011    MATTHEWS          15451   VARDEN STREET          LOS ANGELES              CA 91403  130000.00    129925.21
     8.750      8.500    50.00   Single Family    360    359     19960208      20260301     No Doc                1022.71
7689052    HALL              9848    NORTH LAKE BOULEVARD   KINGS BEACH              CA 95719   91000.00     90944.87
     8.500      8.250    49.19   Single Family    360    359     19960209      20260301     No Doc                 699.71
7689110    LEVIN              400    REDWOOD HEIGHTS ROAD   APTOS                    CA 95003  100000.00     99407.20
     7.750      7.500    25.64   Single Family    180    178     19960122      20110201     No Doc                 941.28
7689144    BATE              23819   23RD AVENUE WEST       BOTHELL                  WA 98021   87500.00     87379.16
     7.875      7.625    59.12   Single Family    360    358     19960201      20260201     No Doc                 634.44
7689201    GATES             2988    DARTMOUTH CIRCLE       CORONA                   CA 91719   75000.00     74913.38
     8.750      8.500    51.72   Single Family    360    358     19960112      20260201     No Doc                 590.03
7689268    ABBARA            20625   CRESTLINE DRIVE        (DIAMOND BAR AREA)       CA 91765  296750.00    296360.45
     8.125      7.875    69.99   Single Family    360    358     19960119      20260201     No Doc Plus           2203.36
7689300    FRESCHI           4095    PINE MEADOWS WAY       PEBBLE BEACH             CA 93953  300000.00    299585.73
     7.875      7.625    66.52   Single Family    360    358     19960123      20260201     No Doc Plus           2175.21
7689409    WOTRING           1505    SHAW DRIVE             SAN JOSE                 CA 95118  130000.00    129837.84
     8.375      8.125    48.69   Single Family    360    358     19960122      20260201     No Doc                 988.09
7689417    RILEY             1114    NORTON AVENUE          GLENDALE                 CA 91202  196000.00    195890.12
     8.875      8.625    70.00   Single Family    360    359     19960131      20260301     No Doc Plus           1559.46
7689490    MINARD            5729    JANELLE DRIVE          LAS VEGAS                NV 89129   86600.00     86546.18
     8.375      8.125    69.99   Single Family    360    359     19960222      20260301     No Doc Plus            658.22
7689516    PICKETT-          6515    116TH AVENUE NORTHEA   KIRKLAND                 WA 98033  105500.00    105425.54
     7.750      7.500    52.23   Single Family    360    359     19960206      20260301     No Doc                 755.81
7689532    JAO               312     CERRO DRIVE            DALY CITY                CA 94015  200000.00    199737.47
     8.125      7.875    58.32   Single Family    360    358     19960123      20260201     No Doc                1484.99
7689557    HAWKINS           6342    S.APPLE LANE           FREELAND                 WA 98249  150000.00    149909.13
     8.500      8.250    38.27   Single Family    360    359     19960202      20260301     No Doc                1153.37
7689649    BARANOV           25726   SUNRISE WAY            LOMA LINDA               CA 92354   78400.00     78346.05
     7.875      7.625    70.00   Condo            360    359     19960220      20260301     No Doc Plus            568.45
7689664    MAZZOLA           3316    REDWOOD RIDGE WAY      NORTH LAS VEGAS          NV 89031   69300.00     69009.94
     8.250      8.000    69.97   Single Family    360    358     19960129      20260201     No Doc Plus            520.63
7689714    BALLARD           622     CATRON DRIVE           OAKLAND                  CA 94603   65000.00     65000.00
     9.250      9.000    50.00   Single Family    360    360     19960308      20260401     No Doc                 534.74
7689813    MANANKIL          906     EAST 20TH STREET       SANTA ANA                CA 92706   87500.00     87449.66
     8.750      8.500    50.00   Single Family    360    359     19960208      20260301     No Doc                 688.36
7689821    SCHREINE          29126   28TH AVENUE NW         STANWOOD                 WA 98292   74500.00     74448.73
     7.875      7.625    31.70   Single Family    360    359     19960220      20260301     No Doc                 540.18
7689888    SCHWAMB           7305    SE 22ND AVENUE         PORTLAND                 OR 97202  129900.00    129808.32
     7.750      7.500    72.21   Single Family    360    359     19960216      20260301     No Doc Plus            930.62
7689904    KNAPP             40372   CALLE MEDUSA           TEMECULA                 CA 92591  113000.00    112839.97
     7.750      7.500    69.75   Single Family    360    358     19960124      20260201     No Doc Plus            809.55
7689912    MCDERMOT          13      MARSEILLE              LAGUNA NIGUEL            CA 92677  198000.00    197733.41
     8.000      7.750    60.00   Condo            360    358     19960124      20260201     No Doc Plus           1452.85
7690001    HANSEN            15985   REDCLOVER LANE         SHERWOOD                 OR 97140   87500.00     87393.61
     8.500      8.250    70.00   Single Family    360    358     19960130      20260201     No Doc Plus            672.80
7690027    DA ORO            25238   HATTON ROAD            CARMEL                   CA 93923  274750.00    274560.92
     7.875      7.625    70.00   Single Family    360    359     19960205      20260301     No Doc Plus           1992.13
7690050    DUFFY             11761   LAUREL CREST DRIVE     (STUDIO CITY AREA)       CA 91604   80000.00     79869.58
     7.875      7.625    20.51   Single Family    360    358     19960130      20260201     No Doc                 580.06
7690217    EHRLER            17052   BERNARDO OAKS DRIVE    SAN DIEGO                CA 92128   60000.00     59919.21
     8.000      7.750    33.43   Single Family    360    358     19960124      20260201     No Doc                 440.26
7690241    HARVEY            14615   NORTHEAST 64TH STREE   REDMOND                  WA 98052   80000.00     79955.15
     8.875      8.625    46.51   Single Family    360    359     19960222      20260301     No Doc                 636.52
7690332    VAN WINK          2111    CARTAGENA DRIVE        YUBA CITY                CA 95993  112000.00    111926.73
     8.125      7.875    70.00   Single Family    360    359     19960202      20260301     No Doc Plus            831.60
7690407    ROBINSON          3625    CALAFIA AVENUE         OAKLAND                  CA 94605  121500.00    121416.38
     7.875      7.625    75.00   Single Family    360    359     19960205      20260301     No Doc Plus            880.96
7690431    DOE               14131SW CHEHALEM COURT         TIGARD                   OR 97223  132000.00    131926.00
     8.875      8.625    75.00   Single Family    360    359     19960212      20260301     No Doc Plus           1050.25
7690449    GRAVES            3205 S  MOUNT BAKER BOULEVAR   SEATTLE                  WA 98144   80000.00     79952.77
     8.625      8.375    40.00   Single Family    360    359     19960214      20260301     No Doc                 622.23
7690498    PONCE             924     CLUBVIEW DRIVE         HENDERSON                NV 89015   71700.00     71660.84
     9.000      8.750    69.96   Single Family    360    359     19960223      20260301     No Doc Plus            576.91
7690514    KIM             10034     177TH AVENUE NORTHE    REDMOND                  WA 98052  118000.00    117651.37
     7.750      7.500    45.74   Single Family    180    179     19960208      20110301     No Doc                1110.71
7690555    TRAGERMA          24650   CALLE ARDILLA          CALABASAS                CA 91302  203150.00    203020.46
     8.250      8.000    67.72   Single Family    360    359     19960207      20260301     No Doc Plus           1526.20
7690696    ALMOGELA          5701    SAVANT COURT           LAS VEGAS                NV 89129   86650.00     86597.51
     8.500      8.250    48.68   Single Family    360    359     19960214      20260301     No Doc                 666.26
7690720    MOSQUERA          3137    WEST LINDACITA LANE    ANAHEIM                  CA 92804  108000.00    107925.68
     7.875      7.625    60.00   Single Family    360    359     19960206      20260301     No Doc                 783.07
7690738    DENNETT           120     SPRAY AVENUE           MONTEREY                 CA 93940  110000.00    109933.37
     8.500      8.250    50.00   Single Family    360    359     19960220      20260301     No Doc                 845.80

                                                         22
<PAGE>

7690746    LEWIS             3445    WESTWIND ROAD          LAS VEGAS                NV 89102  173500.00    172486.72
     8.125      7.875    59.01   Single Family    360    359     19960214      20260301     No Doc                1288.23
7690811    ALEXANDE          820     WHITE ELM DRIVE        LOVELAND                 CO 80538   50000.00     49966.45
     8.000      7.750    42.55   Single Family    360    359     19960212      20260301     No Doc                 366.88
7690829    GOSS              13588   LITTLE BIRD LANE       PENN VALLEY              CA 95946   82500.00     82450.02
     8.500      8.250    50.00   Single Family    360    359     19960214      20260301     No Doc                 634.35
7690902    ABENDROT             55   LONESOME POLECAT LAN   CARSON CITY              NV 89704  172500.00    171995.95
     7.875      7.625    75.00   Single Family    180    179     19960221      20110301     No Doc Plus           1636.08
7690977    NETHERBY          11397   MARJON DRIVE           NEVADA CITY              CA 95959  157500.00    157411.07
     8.875      8.625    70.00   Single Family    360    359     19960216      20260301     No Doc Plus           1253.14
7691009    CHANG             9118    CLASSIC DRIVE, N.E.    OLYMPIA                  WA 98516   84000.00     83945.05
     8.125      7.875    60.00   Single Family    360    359     19960216      20260301     No Doc                 623.70
7691199    TABONA            35      NOEL AVENUE            BROOKLYN                 NY 11229  108000.00    107817.00
     8.875      8.625    60.00   Single Family    360    357     19951227      20260101     No Doc                 859.30
7691223    CHO               31129   STURBRIDGE             FARMINGTON HILLS         MI 48331  137550.00    137316.95
     8.875      8.625    70.00   Single Family    360    357     19951207      20260101     No Doc Plus           1094.41
7691231    DELAHANT          95      WEST LONG MEADOW DRI   STAATSBURG               NY 12580   60000.00     59890.17
     8.500      8.250    47.24   Single Family    360    357     19951227      20260101     No Doc                 461.35
7691256    FERRIS            180     HIGH STREET            RANDOLPH                 MA 02368   70000.00     69875.14
     8.625      8.375    49.65   Single Family    360    357     19951222      20260101     No Doc                 544.45
7691298    SPADY             248     ALGER STREET           WINCHENDON               MA 01475   60000.00     59965.48
     8.750      8.500    69.04   Single Family    360    359     19960209      20260301     No Doc Plus            472.02
7691348    MCCRYSTA          40      NEKICK ROAD            WARWICK                  RI 02818   80000.00     79874.62
     9.250      9.000    53.33   Single Family    360    357     19951221      20260101     No Doc                 658.14
7691355    SCIFO             78      PINE HILL ROAD         HIGHLAND MILLS           NY 10930   88000.00     87893.01
     8.500      8.250    50.00   Single Family    360    358     19960129      20260201     No Doc                 676.64
7691363    LEVT              2518    AVENUE M               BROOKLYN                 NY 11210  117000.00    117000.00
     9.375      9.125    60.00   Single Family    360    360     19960315      20260401     No Doc                 973.15
7691397    DREWS             19136   MIDLAND AVENUE         MOKENA                   IL 60448   67500.00     66562.37
     9.250      9.000    49.27   Single Family    240    237     19951228      20160101     No Doc                 618.21
7691413    CARVELLA             62   PARKWAY BOULEVARD      LAKE RONKONKOMA          NY 11779   63000.00     62491.14
     8.875      8.625    70.00   Single Family    180    177     19951219      20110101     No Doc Plus            634.31
7691421    CAPPOLA           62      HELEN ROAD             BRAINTREE                MA 02184  100000.00     99943.94
     8.875      8.625    50.00   Single Family    360    359     19960212      20260301     No Doc                 795.64
7691462    FAHNESTO          2       FIELDSTONE COURT       POUGHKEEPSIE             NY 12603  241500.00    241046.55
     8.375      8.125    70.00   Single Family    360    357     19951228      20260101     No Doc Plus           1835.57
7691538    BOU-HARB          50      ENDICAR DRIVE          TOWN OF IRONDEQUOIT      NY 14622  138600.00    138444.03
     8.875      8.625    70.00   Single Family    360    358     19960110      20260201     No Doc Plus           1102.76
7691553    JESSUP                    LONG HILL ROAD         CORNWALL                 NY 12518   65400.00     65400.00
     9.125      8.875    60.00   Single Family    360    360     19960312      20260401     No Doc                 532.12
7691603    SUCHY             510     GEORGE'S HILL ROAD     SOUTHBURY                CT 06788  140000.00    139762.81
     8.875      8.625    50.00   Single Family    360    357     19951229      20260101     No Doc                1113.90
7691645    STRZALKO          3601    RIDGE DRIVE            SPRING GROVE             IL 60081  115000.00    114863.71
     8.625      8.375    46.94   Single Family    360    358     19960124      20260201     No Doc                 894.46
7691660    RO                5342    W. LUNT AVENUE         SKOKIE                   IL 60076  100000.00     99884.52
     8.750      8.500    44.44   Town House       360    358     19960131      20260201     No Doc                 786.70
7691728    CONFORTO          484     SHAWSHEEN AVENUE       WILMINGTON               MA 01887  161000.00    160907.37
     8.750      8.500    70.00   Single Family    360    359     19960209      20260301     No Doc Plus           1266.59
7691744    HANNEMAN          51      GREEN AVENUE           RYE                      NY 10580  150000.00    149911.45
     8.625      8.375    28.20   Single Family    360    359     19960129      20260301     No Doc                1166.68
7691769    RUSSO             62      SATELLITE DRIVE        ISLIP TERRACE            NY 11752   84900.00     84849.88
     8.625      8.375    60.00   Single Family    360    359     19960215      20260301     No Doc                 660.34
7691827    MURAC             12      COVE DRIVE             SAG HARBOR               NY 11963  185500.00    185250.25
     8.000      7.750    70.00   Single Family    360    358     19960112      20260201     No Doc Plus           1361.13
7691850    KLARICH           10020   S. HOYNE AVENUE        CHICAGO                  IL 60643  115000.00    114852.83
     8.250      8.000    41.07   Single Family    360    358     19960118      20260201     No Doc                 863.96
7691918    ARNOLD,           3606    GLENERIE BOULEVARD     SAUGERTIES               NY 12477   60200.00     60126.80
     8.500      8.250    70.00   Single Family    360    358     19960201      20260201     No Doc Plus            462.89
7691926    SEDA              200     WILLOW LANE            ELK GROVE VILLAGE        IL 60007   60000.00     59932.47
     8.875      8.625    39.47   Single Family    360    358     19960105      20260201     No Doc                 477.39
7691983    LANNAN              7     WILDWOOD DRIVE         MEDFIELD                 MA 02052  145200.00    144394.48
     8.500      8.250    64.53   Single Family    180    178     19960110      20110201     No Doc Plus           1429.84
7691991    SIMMONS           27      BELLEAU ROAD           SALEM                    MA 01970   93000.00     92880.99
     8.250      8.000    60.00   Single Family    360    358     19960131      20260201     No Doc Plus            698.68
7692031    HUGHES            343     PENINSULA BOULEVARD    CEDARHURST               NY 11516   90000.00     89881.85
     8.125      7.875    52.94   Single Family    360    358     19960126      20260201     No Doc                 668.25
7692122    LINN              3607    LINNEMAN STREET        GLENVIEW                 IL 60025   60000.00     60000.00
     8.750      8.500    38.71   Single Family    360    360     19960306      20260401     No Doc                 472.02
7692205    WOOD              10      SEDGEWICK LANE         SANDWICH                 MA 02563  141400.00    141400.00
     9.250      9.000    70.00   Single Family    360    360     19960312      20260401     No Doc Plus           1163.26
7692221    FARRELL           258      W  FOREST AVENUE      PAWTUCKET                RI 02860   72450.00     72364.14
     8.625      8.375    70.00   Single Family    360    358     19960119      20260201     No Doc Plus            563.51
7692239    EVERATT             2      FREEMAN AVENUE        SANDWICH                 MA 02563   63000.00     62626.54
     7.750      7.500    43.15   Single Family    180   178      19960122      20110201     No Doc                 593.00
7692270    GRECO            1204      CARSWELL              ELK GROVE VILLAGE        IL 60007   74000.00     73182.70
     7.875      7.625    44.31   Single Family    120   118      19960117      20060201     No Doc                 892.94
7692361    GOULD             1212    DANNET COURT           BUFFALO GROVE            IL 60089   86000.00     85900.68
     8.750      8.500    38.74   Single Family    360    358     19960115      20260201     No Doc                 676.56
7692411    ZHENG              165    WOODSLEE               TROY                     MI 48083   80000.00     79763.65
     7.750      7.500     50.24  Single Family    180    179     19960223      20110301     No Doc                 753.02
7692437    BIENIASZ          3       CHERRY HILL COURT      DEARBORN                 MI 48124   97500.00     97500.00
     8.500      8.250    50.00   Single Family    360    360     19960313      20260401     No Doc                 749.69
7692445    LIN            4127       RIDGEWOOD  DRIVE       PITTSFIELD TWP           MI 48197  114200.00    113880.80
     8.375      8.125    59.42   Single Family    180    179     19960212      20110301     No Doc                1116.22
7692460    LAURIA            43      CARLTON STREET         BROOKLINE                MA 02146   99000.00     98888.59
     8.875      8.625    39.94   Condo            360    358     19960124      20260201     No Doc                 787.69
7692510    RUDOLPH           84      ROSEADE PARKWAY        BURLINGTON               VT 05401   76400.00     76357.17
     8.875      8.625    52.69   Single Family    360    359     19960216      20260301     No Doc                 607.87

                                                        23
<PAGE>

7692569    DICKESON          50      DESERT SANDS LANE      YARMOUTHPORT             MA 02675  140000.00    139919.45
     8.750      8.500    50.00   Single Family    360    359     19960221      20260301     No Doc                1101.38
7692585    ANGUS             61      BOGTOWN ROAD           NORTH SALEM              NY 10578   86500.00     86247.25
     7.875      7.625    35.31   Single Family    180    179     19960215      20110301     No Doc                 820.41
7692593    HESS              100     SYCAMORE ROAD          BRAINTREE                MA 02184  307500.00    307500.00
     9.250      9.000    75.00   Single Family    360    360     19960307      20260401     No Doc Plus           2529.73
7692619    BUTRUS            27221   AUDREY                 WARREN                   MI 48092   77850.00     77804.04
     8.625      8.375    69.98   Single Family    360    359     19960221      20260301     No Doc Plus            605.51
7692627    JOHNSON           15      WESTBORN DRIVE         NASHUA                   NH 03062   77900.00     77800.30
     8.250      8.000    72.80   Single Family    360    358     19960205      20260201     No Doc Plus            585.24
7692643    FAUST             9       MONTCLAIR DRIVE        AUBURN                   MA 01501   60000.00     59965.48
     8.750      8.500    44.12   Single Family    360    359     19960221      20260301     No Doc                 472.02
7692734    NGUYEN            24      MESHAKA STREET         WEST ROXBURY             MA 02132  111650.00    111589.02
     9.000      8.750    70.00   Single Family    360    359     19960229      20260301     No Doc Plus            898.36
7692742    COUGHLIN          425     MAIN STREET            CHARLESTOWN              MA 02129   95000.00     94946.74
     8.875      8.625    50.00   Town House       360    359     19960304      20260301     No Doc                 755.86
7692833    RINATO            265     77TH STREET            BROOKLYN                 NY 11209  150000.00    149896.78
     7.875      7.625    51.55   Single Family    360    359     19960229      20260301     No Doc                1087.60
7692841    RUSSELL           13      GLOUCESTER STREET      BOSTON                   MA 02115   90000.00     89946.87
     8.625      8.375    21.95   Condo            360    359     19960220      20260301     No Doc                 700.01
7692890    YOUNG             62      BRADFORD STREET        PROVINCETOWN             MA 02657  157500.00    157500.00
     9.375      9.125    75.00   Single Family    360    360     19960322      20260401     No Doc Plus           1310.01
7693229    GREENWOO          33      NORTH RIDGE ROAD       IPSWICH                  MA 01938   87500.00     87500.00
     8.250      8.000    44.87   Single Family    360    360     19960315      20260401     No Doc                 657.36
7693245    KLAVDIAN          256     SCHOOL STREET          WATERTOWN                MA 02172  100000.00    100000.00
     8.500      8.250    24.91   Single Family    360    360     19960315      20260401     No Doc                 768.91
7693328    FOUST                     BOX 355 ROUTE 32       TILLSON                  NY 12486  103000.00    103000.00
     8.750      8.500    57.70   Single Family    360    360     19960307      20260401     No Doc                 810.30
7693369    MAHONEY           50      BRYANT STREET          BEEKMAN                  NY 12570   96250.00     96250.00
     9.125      8.875    70.00   Town House       360    360     19960314      20260401     No Doc Plus            783.12
7693633    LEE              292      LANGLEY ROAD           NEWTON                   MA 02159  120000.00    120000.00
     7.875      7.625    35.66   Single Family    180    180     19960329      20110401     No Doc                1138.14
7695091    JUDIN             8521 E  AMETHYST LANE          TUCSON                   AZ 85750  177600.00    177274.94
     8.500      8.250    69.99   Single Family    360    357     19951215      20260101     No Doc Plus           1365.59
7695117    HAGEMANN          13657E  CHARTER OAK DRIVE      SCOTTSDALE               AZ 85259  226800.00    226486.81
     7.875      7.625    60.00   Single Family    360    358     19960111      20260201     No Doc Plus           1644.46
7695125    WHEELER           269     TRAVIS GULCH           ROLLINSVILLE             CO 80474   90000.00     89893.35
     8.625      8.375    60.00   Single Family    360    358     19960112      20260201     No Doc                 700.01
7695158    EVANS             101     MONTREAL DRIVE         HURST                    TX 76054  109450.00    108794.03
     7.625      7.375    59.98   Single Family    180    178     19960129      20110201     No Doc                1022.41
7695166    WESEMANN          1482    EAST KENSINGTON AVEN   SALT LAKE CITY           UT 84105  105000.00    104869.01
     8.375      8.125    70.00   Town House       360    358     19960110      20260201     No Doc Plus            798.08
7695182    MCWHITE           708  E  CARMEN STREET          TEMPE                    AZ 85283   69900.00     69781.56
     8.875      8.625    69.97   Single Family    360    357     19960103      20260101     No Doc Plus            556.16
7695208    WEISE             2912    FEATHERCREST DRIVE     AUSTIN                   TX 78728   73100.00     72951.88
     8.000      7.750    69.99   Single Family    360    357     19951218      20260101     No Doc Plus            536.38
7695216    CAFOUREK          8041    BRYANT STREET          WESTMINSTER              CO 80030   86700.00     86549.26
     8.750      8.500    69.98   Single Family    360    357     19951220      20260101     No Doc Plus            682.07
7695224    STATELER          488  E  COVERED WAGON DRIVE    TUCSON                   AZ 85704   93900.00     93837.00
     8.000      7.750    69.96   Single Family    360    359     19960213      20260301     No Doc Plus            689.00
7695257    VU                9335    RODGERS ROAD           HOUSTON                  TX 77070   64000.00     63894.33
     9.000      8.750    49.26   Single Family    360    357     19951215      20260101     No Doc                 514.96
7695265    BUCHANAN          2919    CROSSVINE CIRCLE       THE WOODLANDS            TX 77380   94500.00     94326.84
     8.500      8.250    70.00   Single Family    360    357     19951229      20260101     No Doc Plus            726.62
7695323    HYATT             122     WEST SIERRA CIRCLE     SAN MARCOS               TX 78666  100000.00     99893.17
     9.125      8.875    62.50   Single Family    360    358     19960105      20260201     No Doc Plus            813.63
7695331    BAUM              30355   COUNTY ROAD 14E        STEAMBOAT SPRINGS        CO 80477  145000.00    144720.70
     8.250      8.000    32.95   Single Family    360    357     19951230      20260101     No Doc                1089.34
7695349    LOYD              3512    LYTAL LANE             EDMOND                   OK 73013   98350.00     98217.58
     8.000      7.750    70.00   Single Family    360    358     19960105      20260201     No Doc Plus            721.66
7695372    NOWAK             13487   GARFIELD STREET        THORNTON                 CO 80241  100000.00     99816.97
     8.500      8.250    57.64   Single Family    360    357     19951228      20260101     No Doc                 768.91
7695406    BYRNE             132     WEST WESTVIEW DRIVE    OREM                     UT 84058  230900.00    230498.56
     8.750      8.500    69.99   Single Family    360    357     19951226      20260101     No Doc Plus           1816.49
7695414    BERGERON          1       RUFIN PLACE            JEFFERSON                LA 70121   76000.00     75857.32
     8.375      8.125    64.14   Single Family    360    357     19951219      20260101     No Doc Plus            577.65
7695422    NGUYEN        20018       LAKESPIRE DRIVE        KATY                     TX 77449   76200.00     75570.65
     8.625      8.375    60.00   Single Family    180    177     19951229      20110101     No Doc                 755.97
7695471    JENSKY            6130 N  VIA DEL TECACO         TUCSON                   AZ 85718  164500.00    164400.35
     8.500      8.250    70.00   Single Family    360    359     19960220      20260301     No Doc Plus           1264.86
7695505    THOMAS            1425    HARVARD STREET         HOUSTON                  TX 77008   69000.00     68867.11
     8.250      8.000    60.00   Single Family    360    357     19951229      20260101     No Doc                 518.37
7695513    NGUYEN            8109    RAMBLER ROSE           FORT WORTH               TX 76137   61350.00     60986.33
     7.750      7.500    69.97   Single Family    180    178     19960118      20110201     No Doc Plus            577.47
7695554    CLEVELAN          132     BEAR CREEK DRIVE       FLORISSANT               CO 80816   82250.00     82103.27
     8.625      8.375    64.51   Single Family    360    357     19951228      20260101     No Doc Plus            639.73
7695570    BEUTEL            60      WILDFLOWER WAY         SANTA FE                 NM 87501  318500.00    318092.42
     8.250      8.000    70.00   Single Family    360    358     19960131      20260201     No Doc Plus           2392.78
7695588    KEMP              3       UTE CIRCLE             SANTA FE                 NM 87505  255000.00    254496.18
     8.125      7.875    57.95   Single Family    360    357     19960103      20260101     No Doc                1893.37
7695596    BENNETT           258     GALLINA ROAD      SANTA FE                 NM 87505  245000.00    244694.37
     8.375      8.125    57.65   Single Family    360    358     19960110      20260201     No Doc                1862.18
7695620    WEAKLEY           2318    17TH STREET            BOULDER                  CO 80304  120000.00    119801.87
     9.000      8.750    50.00   Single Family    360    357     19951229      20260101     No Doc                 965.55
7695661    GRELL             5080 S  CLARKSON STREET        ENGLEWOOD                CO 80110  205100.00    204724.61
     8.500      8.250    70.00   Single Family    360    357     19951222      20260101     No Doc Plus           1577.04
7695679    NORTON            2345 W  SHAWNEE DRIVE          CHANDLER                 AZ 85224   69000.00     68297.88
     8.750      8.500    60.00   Townhouse        180    177     19951229      20110101     No Doc                 689.62

                                                         24
<PAGE>

7695711    GRISKOWI          1585    RANGE ROAD             PRESCOTT                 AZ 86303  160000.00    159773.41
     7.750      7.500    42.67   Single Family    360    358     19960124      20260201     No Doc                1146.26
7695752    PITCHER           1409    RIVER OAK DRIVE        LEANDER                  TX 78641   60550.00     60450.04
     9.000      8.750    70.00   Single Family    360    357     19951229      20260101     No Doc Plus            487.20
7695778    SPRONKEN          4921 N  AVENIDA LARGO          TUCSON                   AZ 85745  104300.00    104173.17
     8.500      8.250    70.00   Single Family    360    358     19960105      20260201     No Doc Plus            801.98
7695836    MILBERGE          8690    WEEDON LOOP            COLLEGE STATION          TX 77845   79650.00     79562.67
     9.000      8.750    34.68   Single Family    360    358     19960103      20260201     No Doc                 640.88
7695893    ORONA             128     SUNDANCE COURT         SANTA TERESA             NM 88008   60000.00     59927.04
     8.500      8.250    69.97   Town House       360    358     19960126      20260201     No Doc Plus            461.35
7695943    MULJI              51     BEAR CREEK ROAD        LAVON                    TX 75166   64000.00     63628.86
     8.000      7.750    58.99   Single Family    180    178     19960119      20110201     No Doc Plus            611.62
7696008    HOTARD            4717    HERRMANN STREET        METAIRIE                 LA 70006   77000.00     76911.08
     8.750      8.500    70.00   Single Family    360    358     19960108      20260201     No Doc Plus            605.76
7696024    HAACK             4857    FOUNTAIN ST.           BOULDER                  CO 80304  134400.00    134318.58
     8.500      8.250    70.00   Single Family    360    359     19960220      20260301     No Doc Plus           1033.42
7696040    DEBOE             9900    RICHELIEU ROAD         AUSTIN                   TX 78750   90000.00     89872.55
     7.750      7.500    69.23   Single Family    360    358     19960130      20260201     No Doc Plus            644.77
7696073    D'AMICO           114     DALE DRIVE             ALLENSPARK               CO 80510   90000.00     83939.61
     8.000      7.750    45.69   Single Family    360    359     19960215      20260301     No Doc                 660.39
7696081    MAKI              17234   HIDDEN GLENN DRIVE     DALLAS                   TX 75248  124150.00    123987.03
     8.125      7.875    58.98   Single Family    360    358     19960115      20260201     No Doc                 921.81
7696115    DEGRAFFE          3715    WINDSOR ROAD           AUSTIN                   TX 78703  114100.00    113950.22
     8.125      7.875    70.00   Single Family    360    358     19960122      20260201     No Doc Plus            847.19
7696164    SMITH             304     PIN OAK DRIVE          GEORGETOWN               TX 78628   62650.00     62577.64
     8.750      8.500    70.00   Single Family    360    358     19960118      20260201     No Doc Plus            492.87
7696180    REID              1416    SHEPHERD LANE          DALLAS                   TX 75253   80500.00     80388.84
     7.875      7.625    48.49   Single Family    360    358     19960126      20260201     No Doc                 583.68
7696198    CLANTON           2754    SANDSTONE WAY          FLAGSTAFF                AZ 86004  217500.00    217354.06
     8.000      7.750    68.50   Single Family    360    359     19960216      20260301     No Doc Plus           1595.94
7696214    GREGORY           123     HIGHLAND DRIVE         MARBLE FALLS             TX 78654  106800.00    106659.79
     8.125      7.875    58.68   Single Family    360    358     19960123      20260201     No Doc                 792.99
7696230    ROBERTS           727  W  LEWIS AND CLARK CIRC   CENTERVILLE              UT 84014  120300.00    120228.98
     8.625      8.375    69.98   Single Family    360    358     19960202      20260201     No Doc Plus            935.68
7696248    DEL BARR          1710    WOODLAND DRIVE         LAREDO                   TX 78045   72100.00     71774.34
     8.250      8.000    70.00   Single Family    360    358     19960122      20260201     No Doc Plus            541.66
7696263    THOMPSON          19050   ARCHERS DRIVE          MONUMENT                 CO 80132  259000.00    258843.09
     8.500      8.250    70.00   Single Family    360    359     19960209      20260301     No Doc Plus           1991.49
7696354    BIBEN             1411 W  LIBBY STREET           PHOENIX                  AZ 85023   88550.00     88499.06
     8.750      8.500    70.00   Single Family    360    359     19960216      20260301     No Doc Plus            696.62
7696438    STARKWEA          1885    VERNON LANE            SUPERIOR                 CO 80027  259000.00    258668.56
     8.250      8.000    69.96   Single Family    360    358     19960130      20260201     No Doc Plus           1945.78
7696479    HAGIAN            1102    E. BERKELEY DRIVE      RICHARDSON               TX 75081   87500.00     87388.02
     8.250      8.000    70.00   Single Family    360    358     19960130      20260201     No Doc Plus            657.36
7696487    DUNPHY           63873    E  SQUASH BLOSSOM LANE TUCSON                   AZ 85739   80000.00     79768.81
     8.000      7.750    50.00   Single Family    180    179     19960202      20110301     No Doc                 764.52
7696537    HARRIGAN          8954 N  WILLETA DRIVE          TUCSON                   AZ 85743   60000.00     59917.15
     7.875      7.625    61.63   Single Family    360    358     19960130      20260201     No Doc Plus            435.04
7696545    KLINGA            44           BEAR COURT        EAGLE-VAIL               CO 81620  139300.00    139139.13
     8.750      8.500    70.00   Town House       360    358     19960201      20260201     No Doc Plus           1095.87
7696586    GIRLING-          2510    EL GRECO COVE          AUSTIN                   TX 78703  380000.00    379513.71
     8.250      8.000    54.29   Single Family    360    358     19960130      20260201     No Doc                2854.81
7696628    ERDMAN            2932    10TH STREET            BOULDER                  CO 80304  153900.00    153712.86
     8.500      8.250    69.99   Single Family    360    358     19960202      20260201     No Doc Plus           1183.36
7696636    HOOT              9606    TOPEKA                 LUBBOCK                  TX 79424  126750.00    126669.18
     8.250      8.000    75.00   Single Family    360    359     19960214      20260301     No Doc Plus            952.23
7696651    ASHER             7345    HEITER HILL ROAD       EVERGREEN                CO 80439   87750.00     87695.46
     8.375      8.125    69.98   Single Family    360    359     19960229      20260301     No Doc Plus            666.96
7696677    HENSON            2234    CALLE PALO PARADO RO   TUBAC                    AZ 85646  110000.00    109876.21
     8.875      8.625    50.00   Single Family    360    358     19960126      20260201     No Doc                 875.21
7696701    STRAUSS           2318    WOODHEAD STREET        HOUSTON                  TX 77019   82600.00     82545.97
     8.125      7.875    70.00   Single Family    360    359     19960209      20260301     No Doc Plus            613.30
7696743    BATEMAN           2007    CLOVERDALE AVENUE      BATON ROUGE              LA 70808   93100.00     92983.86
     8.375      8.125    70.00   Single Family    360    358     19960131      20260201     No Doc Plus            707.63
7696750    BLOCK             784  E  HOMESTEAD DRIVE        HIGHLANDS RANCH          CO 80126   88000.00     87939.44
     7.875      7.625    59.46   Single Family    360    359     19960220      20260301     No Doc                 638.06
7696784    CALLAHAN          5750 E  PASEO DE LA PEREZA     TUCSON                   AZ 85750   86100.00     86045.10
     8.250      8.000    70.00   Town House       360    359     19960228      20260301     No Doc Plus            646.84
7696792    CREADICK          140     COYOTE RUN             CORRALES                 NM 87048  116250.00    116183.12
     8.750      8.500    75.00   Single Family    360    359     19960209      20260301     No Doc Plus            914.54
7696800    BIENEMAN          206     SANDALWOOD DRIVE       LAFAYETTE                LA 70507   60000.00     59966.36
     8.875      8.625    69.97   Single Family    360    359     19960209      20260301     No Doc Plus            477.39
7696818    CEELEN            12104W  EXPOSITION DRIVE       LAKEWOOD                 CO 80228   70000.00     69957.59
     8.500      8.250    50.00   Single Family    360    359     19960216      20260301     No Doc                 538.24
7696875    HEMSTALK          14915W  INDIANOLA AVE.         GOODYEAR                 AZ 85338  100100.00    100045.32
     9.000      8.750    70.00   Single Family    360    359     19960222      20260301     No Doc Plus            805.43
7696917    TANG               4037   E 130TH WAY            THORNTON                 CO 80241  112700.00    112377.90
     8.125      7.875    70.00   Single Family    180    179     19960212      20110301     No Doc Plus           1085.17
7696958    DIAZ              2018    WHITE OAKS HILLS LAN   KINGWOOD                 TX 77339   85050.00     84946.59
     8.500      8.250    69.99   Single Family    360    358     19960131      20260201     No Doc Plus            653.96
7697006    JORGE             3311    TREADSOFT COVE         AUSTIN                   TX 78748   89600.00     89542.87
     8.250      8.000    70.00   Single Family    360    359     19960208      20260301     No Doc Plus            673.13
7697014    LOCKEN            14214   NORTH 43RD WAY         PHOENIX                  AZ 85032   81000.00     80950.93
     8.500      8.250    60.00   Single Family    360    359     19960226      20260301     No Doc                 622.82
7697022    VOSS              11423   ELLA LEE LANE          HOUSTON                  TX 77077   78600.00     78600.00
     8.500      8.250    55.35   Single Family    360    360     19960306      20260401     No Doc                 604.37
7697030    EHNINGER            121   THOMAS HEYWARD ROAD    BLUFFTON                 SC 29910   86000.00     85945.16
     8.250      8.000    58.02   Single Family    360    359     19960207      20260301     No Doc                 646.09

                                                         25
<PAGE>

7697097    BUTLER             3292   E COVE CIRCLE          LAYTON                   UT 84040  260500.00   259747.20
     8.000      7.750    50.00   Single Family    180    179     19960226      20110301     No Doc                2489.47
7697105    HAGIN              6619   ARGENTIA ROAD          AUSTIN                   TX 78757  101250.00   100950.87
     7.750      7.500    75.00   Single Family    180    179     19960228      20110301     No Doc Plus            953.04
7697113    WOOLSEY           16108   CRYSTAL HILLS DRIVE    AUSTIN                   TX 78737  200000.00    199862.36
     7.875      7.625    64.52   Single Family    360    359     19960208      20260301     No Doc Plus           1450.14
7697121    COHEN             720  W  OAK STREET             FORT COLLINS             CO 80521   76900.00     76849.70
     8.125      7.875    51.27   Single Family    360    359     19960216      20260301     No Doc                 570.98
7697154    ROBISON           116     FORT BEAUREGARD LANE   BLUFFTON                 SC 29910   91700.00     91643.00
     8.375      8.125    69.98   Single Family    360    359     19960216      20260301     No Doc Plus            696.99
7697212    MAYR              20405    N  29TH PLACE         PHOENIX                  AZ 85024   83900.00     83839.27
     7.625      7.375    69.97   Single Family    360    359     19960229      20260301     No Doc Plus            593.84
7697279    GIBBONS           14240    N  100TH PLACE        SCOTTSDALE               AZ 85260  111000.00    110675.66
     7.875      7.625    75.00   Single Family    180    179     19960216      20110301     No Doc Plus           1052.78
7697295    BUCHANAN          32816   TIMBER RIDGE ROAD      EVERGREEN                CO 80439  170250.00    170152.05
     8.750      8.500    75.00   Single Family    360    359     19960229      20260301     No Doc Plus           1339.36
7697311    O'DANIEL          5440 W  OTTAWA AVENUE          LITTLETON                CO 80123  122500.00    122423.86
     8.375      8.125    70.00   Single Family    360    359     19960223      20260301     No Doc Plus            931.09
7697352    VAN JACO          9604 W  LONG DRIVE             LITTLETON                CO 80123  105000.00    105000.00
     8.500      8.250    58.33   Single Family    360    360     19960306      20260401     No Doc                 807.36
7697360    MITCHELL          410  N  WALNUT STREET          WOODLAND PARK            CO 80863   67000.00     66959.41
     8.500      8.250    68.72   Single Family    360    359     19960227      20260301     No Doc Plus            515.17
7697394    RAMIREZ           861     NIVER AVENUE           NORTHGLENN               CO 80221   86800.00     86743.22
     8.125      7.875    70.00   Single Family    360    359     19960216      20260301     No Doc Plus            644.49
7697451    GRANT             16551E  KEPNER PLACE           AURORA                   CO 80017   93550.00     93493.33
     8.500      8.250    74.97   Single Family    360    359     19960222      20260301     No Doc Plus            719.32
7697527    STREICHE          5918 E  REDFIELD ROAD          SCOTTSDALE               AZ 85254   97650.00     97590.85
     8.500      8.250    70.00   Single Family    360    359     19960229      20260301     No Doc Plus            750.84
7697568    ROBERTS           22708N  73RD DRIVE             GLENDALE                 AZ 85310  118650.00    118570.39
     8.000      7.750    74.98   Single Family    360    359     19960223      20260301     No Doc Plus            870.61
7697600    BOWMAN            34124   COLUMBINE TRAIL EAST   ELIZABETH                CO 80107   98850.00     98790.12
     8.500      8.250    69.37   Single Family    360    359     19960216      20260301     No Doc Plus            760.07
7697626    BACIGALU          8965 S  BRENTMAR CIRCLE        SANDY                    UT 84093  123750.00    123675.03
     8.500      8.250    75.00   Single Family    360    359     19960220      20260301     No Doc Plus            951.53
7697709    SOLARO            1150 W  RAVEN DRIVE            CHANDLER                 AZ 85248   73600.00     73558.74
     8.875      8.625    69.72   Single Family    360    359     19960228      20260301     No Doc Plus            585.59
7697733    YOUNG             1717    BROKEN ARROW DRIVE     PRESCOTT                 AZ 86303  177000.00    176892.77
     8.500      8.250    66.79   Single Family    360    359     19960216      20260301     No Doc Plus           1360.98
7697758    BENJAMIN          67      LAMB MOUNTAIN RD.      FAIRPLAY                 CO 80440   80000.00     79946.32
     8.000      7.750    44.69   Single Family    360    359     19960220      20260301     No Doc                 587.01
7697857    MATTHEWS          7851    MONARCH RD.            NIWOT                    CO 80503  189000.00    188888.42
     8.625      8.375    70.00   Single Family    360    359     19960229      20260301     No Doc Plus           1470.02
7697949    WALLACE,          4511    WEST ALABAMA           HOUSTON                  TX 77027  136500.00    136410.71
     8.125      7.875    75.00   Single Family    360    359     19960226      20260301     No Doc Plus           1013.51
7698020    CALKINS           14536   EAST 101ST STREET NO   OWASSO                   OK 74055  135600.00    135515.72
     8.375      8.125    74.96   Single Family    360    359     19960228      20260301     No Doc Plus           1030.66
7698079    DELLAGUA          8738    DOVER CIRCLE           WESTMINSTER              CO 80005   85600.00     85548.14
     8.500      8.250    69.99   Single Family    360    359     19960223      20260301     No Doc Plus            658.19
7698103    PHU               2701    CLOVER GLEN DRIVE      EDMOND                   OK 73003   63350.00     63311.62
     8.500      8.250    70.00   Single Family    360    359     19960229      20260301     No Doc Plus            487.11
7698228    MAKRAY            11      BLUE GROUSE RIDGE      LITTLETON                CO 80127  213500.00    213500.00
     8.875      8.625    50.00   Single Family    360    360     19960308      20260401     No Doc                1698.70
7698467    WOOD              936     ATTERBURY LANE         PRESCOTT                 AZ 86301   88850.00      8850.00
     9.250      9.000    74.98   Single Family    360    360     19960312      20260401     No Doc Plus            730.95
7699010    ELLIOTT          6909     BRECKEN RIDGE AVENUE   RALEIGH                  NC 27615   64650.00     64275.09
     8.000      7.750    51.72   Single Family    180    178     19960112      20110201     No Doc                 617.83
7699028    BABSKI            359     CLAIR DRIVE            PITTSBURGH               PA 15241   76650.00     76561.47
     8.750      8.500    70.00   Single Family    360    358     19960126      20260201     No Doc Plus            603.01
7699101    ROBERTS           4598    CHATTAHOOCHEE COURT    MARIETTA                 GA 30067  240000.00    239861.92
     8.750      8.500    53.33   Single Family    360    359     19960213      20260301     No Doc                1888.08
7699168    KIM               3579    CHASTAIN TRAIL         MARIETTA                 GA 30066   77900.00     77749.94
     8.250      8.000    59.99   Single Family    360    357     19951230      20260101     No Doc                 585.24
7699192    PETERS            135     HENDERSON AVENUE       NORWOOD                  PA 19074   74000.00     73918.86
     9.000      8.750    64.35   Single Family    360    358     19960115      20260201     No Doc Plus            595.42
7699242    HARTE             559     N. OAKLAND STREET      ARLINGTON                VA 22203  137200.00    137019.89
     8.125      7.875    70.00   Single Family    360    358     19960118      20260201     No Doc Plus           1018.71
7699309    LEVINE            13821   SPRINGSTONE DRIVE      CLIFTON                  VA 22024  175000.00    174654.25
     8.125      7.875    70.00   Single Family    360    357     19951230      20260101     No Doc Plus           1299.37
7699366    TOOTH             16674N  122ND DRIVE            JUPITER                  FL 33478   94500.00     94308.50
     8.000      7.750    70.00   Single Family    360    357     19951230      20260101     No Doc Plus            693.41
7699457    SCHIRALD          143     PINE CONE ROAD         WILMINGTON               NC 28409  101500.00    101373.40
     8.375      8.125    70.00   Single Family    360    358     19960124      20260201     No Doc Plus            771.47
7699481    BOGERT            526     PERRY CIRCLE           JUPITER                  FL 33458   62300.00     62264.16
     8.750      8.500    70.00   Single Family    360    359     19960208      20260301     No Doc Plus            490.11
7699507    WIZNITZE          17522   NW 7TH STREET          PEMBROKE PINES           FL 33029  164500.00    163957.17
     8.500      8.250    70.00   Single Family    360    358     19960126      20260201     No Doc Plus           1264.86
7699523    QIRA              17      ASHLYN COURT           WAYNE                    NJ 07470  210000.00    209882.27
     8.875      8.625    56.76   Single Family    360    359     19960202      20260301     No Doc Plus           1670.85
7699572    PYE             4212      TAR KILN RD            JACKSONVILLE             FL 32223   64000.00     59785.81
     8.000      7.750    45.71   Single Family    180    178     19960124      20110201     No Doc                 611.62
7699598    WILLARD           2048    BONISLE CIRCLE         PALM BEACH GARDENS       FL 33418   81800.00     81697.96
     8.375      8.125    69.97   Single Family    360    358     19960112      20260201     No Doc Plus            621.74
7699622    KRONITZ           140     WEST HARBOR DRIVE      HENDERSONVILLE           TN 37075  102900.00    102836.05
     8.375      8.125    70.00   Single Family    360    359     19960209      20260301     No Doc Plus            782.11
7699648    ANGUELOV          5700    TANGLEWOOD DRIVE       BETHESDA                 MD 20817  243250.00    241915.46
     8.625      8.375    70.00   Single Family    180    178     19960119      20110201     No Doc Plus           2413.24

                                                             26
<PAGE>

7699671    ROACH             326     CREEKVIEW DRIVE        HAMPSTEAD                NC 28443  100000.00     99858.39
     7.750      7.500    55.56   Single Family    360    358     19960125      20260201     No Doc                 716.41
7699713    COKER            7700     HIGHLANDVIEW CIRCLE    RALEIGH                  NC 27613   60000.00     59834.16
     8.500      8.250    42.86   Single Family    180    179     19960129      20110301     No Doc                 590.84
7699747    MARTELL           2025    BRICKELL AVENUE        MIAMI                    FL 33129   80000.00     79905.20
     8.625      8.375    42.78   Condo            360    358     19960123      20260201     No Doc                 622.23
7699754    HENAO             15051SW 150TH STREET           MIAMI                    FL 33196   98200.00     98138.96
     8.375      8.125    69.99   Single Family    360    359     19960206      20260301     No Doc Plus            746.39
7699804    CSAJKAS           3500 NW 96TH AVENUE            HOLLYWOOD                FL 33024  172900.00    172689.78
     8.500      8.250    70.00   Single Family    360    358     19960126      20260201     No Doc Plus           1329.45
7699820    DEJOSEPH          101     CHESTONE COURT         CARY                     NC 27511  119700.00    119554.45
     8.500      8.250    70.00   Single Family    360    358     19960201      20260201     No Doc Plus            920.39
7699838    CALDWELL          537     PASTURE BROOK ROAD     SEVERN                   MD 21144  126700.00    126628.97
     8.875      8.625    70.00   Single Family    360    359     19960228      20260301     No Doc Plus           1008.08
7699945    RUBENSTE          226     PLEASANT HILL DRIVE    ELKIN                    NC 28621   89400.00     89343.00
     8.250      8.000    60.00   Single Family    360    359     19960205      20260301     No Doc Plus            671.63
7699994    JOHNSON           8141A   BRIDGEWATER COURT      LAKE CLARKE SHORES       FL 33406   60000.00     59934.21
     9.000      8.750    69.77   Town House       360    358     19960129      20260201     No Doc Plus            482.77
7700008    ROMERO            7965 SW 28TH STREET            MIAMI                    FL 33155   90300.00     90184.45
     8.250      8.000    70.00   Single Family    360    358     19960122      20260201     No Doc Plus            678.39
7700123    HILL              3361    161ST TERRACE          LOXAHATCHEE              FL 33470  105000.00    104944.13
     9.125      8.875    70.00   Single Family    360    359     19960223      20260301     No Doc Plus            854.31
7700149    RIVES             1831    HARRIS AVENUE          KEY WEST                 FL 33040  130200.00    130200.00
     9.625      9.375    60.00   Single Family    360    360     19960322      20260401     No Doc Plus           1106.69
7700156    OLCOTT            5013    CLEAR RUN DRIVE        WILMINGTON               NC 28403   84700.00     84649.99
     8.625      8.375    70.00   Single Family    360    359     19960206      20260301     No Doc Plus            658.79
7700172    DIAZ              2884    E. LANTANA LAKES DRI   JACKSONVILLE             FL 32246   60000.00     59927.04
     8.500      8.250    70.00   Single Family    360    358     19960130      20260201     No Doc Plus            461.35
7700180    WHITE             6125 SW 59TH COURT             DAVIE                    FL 33314   90300.00     90246.69
     8.625      8.375    70.00   Single Family    360    359     19960202      20260301     No Doc Plus            702.34
7700198    BROWN             12508   SHADY CREEK DRIVE      JACKSONVILLE             FL 32223   73000.00     72915.70
     8.750      8.500    61.60   Single Family    360    358     19960126      20260201     No Doc Plus            574.29
7700222    NIETO             2447 SE 15TH STREET            POMPANO BEACH            FL 33062  105600.00    105529.14
     8.000      7.750    60.00   Single Family    360    359     19960215      20260301     No Doc                 774.86
7700263    SIMPSON           1041    LITTLE CYPRESS KEY     ATLANTIC BEACH           FL 32233   70000.00     69958.68
     8.625      8.375    58.99   Town House       360    359     19960229      20260301     No Doc                 544.45
7700289    BREEN             162     BRYAN CAVE ROAD        SOUTH DAYTONA            FL 32119   84000.00     83907.90
     9.000      8.750    70.00   Single Family    360    358     19960131      20260201     No Doc Plus            675.88
7700321    BAILEY            238     GOUGES BRANCH ROAD     LEICESTER                NC 28748   91000.00     90616.15
     8.125      7.875    70.00   Single Family    180    179     19960216      20110301     No Doc Plus            876.22
7700347    MILLS             14474   CALOOSA BOULEVARD      PALM BEACH GARDENS       FL 33418  119250.00    119169.99
     8.000      7.750    75.00   Single Family    360    359     19960228      20260301     No Doc Plus            875.01
7700362    BOOZER            841     FOSTER ROAD            LENOIR CITY              TN 37771   67200.00     67153.75
     7.875      7.625    70.00   Single Family    360    359     19960212      20260301     No Doc Plus            487.25
7700420    WILSON            5008    BUTTONWOOD DRIVE       PONTE VEDRA BEACH        FL 32082  100000.00     99865.37
     8.000      7.750    40.00   Single Family    360    358     19960202      20260201     No Doc                 733.76
7700438    GIORDANO          268     HEMLOCK LANE           SPRINGFIELD              PA 19064  118000.00    117860.17
     8.625      8.375    63.78   Single Family    360    358     19960129      20260201     No Doc Plus            917.79
7700503    KELLER            2901    VILLAGE SQUARE DRIVE   DOVER                    PA 17315   79100.00     79100.00
     9.500      9.250    70.00   Single Family    360    360     19960306      20260401     No Doc Plus            665.12
7700537    BURKHART          134     FINALE TERRACE         SILVER SPRING            MD 20901   77000.00     76952.14
     8.375      8.125    50.00   Town House       360    359     19960215      20260301     No Doc                 585.26
7700669    LENGEMAN          15777   NW 10TH STREET         PEMBROKE PINES           FL 33028  100000.00     99943.94
     8.875      8.625    68.07   Single Family    360    359     19960229      20260301     No Doc Plus            795.64
7700677    FAZIO             10511   SANTA LAGUNA DRIVE     BOCA RATON               FL 33428  100000.00     99720.49
     8.375      8.125    53.19   Single Family    180    179     19960223      20110301     No Doc                 977.43
7700685    VALDIVIE          211  SW 51 AVENUE              MIAMI                    FL 33134   61000.00     60959.07
     8.000      7.750    49.19   Single Family    360    359     19960209      20260301     No Doc                 447.60
7700693    NICHOLS           125     ANN STREET             KEY WEST                 FL 33040  153750.00    153750.00
     9.250      9.000    75.00   Single Family    360    360     19960311      20260401     No Doc Plus           1264.86
7700818    KUO               3143    CEDAR GROVE DRIVE      FAIRFAX                  VA 22031   65000.00     65000.00
     8.000      7.750    43.92   Town House       360    360     19960301      20260401     No Doc                 476.95
7700842    CAPALDO           3243 NW 121ST AVE              SUNRISE                  FL 33323   60000.00     59958.71
     7.875      7.625    52.63   Single Family    360    359     19960301      20260301     No Doc                 435.04
7700867    SMALL             7058    DEER POINT LANE        WEST PALM BEACH          FL 33411   75000.00     74880.38
     8.500      8.250    46.22   Single Family    240    239     19960301      20160301     No Doc                 650.87
7700982    FITTS              101    CUMBERLAND GREENS DR   CARY                     NC 27513   75000.00     74778.41
     7.750      7.500    46.01   Single Family    180    179     19960214      20110301     No Doc                 705.96
7701022    MOORE             210     CAROLINA BLVD.         ISLE OF PALMS            SC 29451  185250.00    185143.42
     8.750      8.500    75.00   Single Family    360    359     19960213      20260301     No Doc Plus           1457.36
7701048    KLIMPEL           1220    TWELVE OAKS ROAD       ST. CLOUD                FL 34771   80000.00     79946.32
     8.000      7.750    29.09   Single Family    360    359     19960215      20260301     No Doc                 587.01
7701055    MUSTAIN           14416   CHANTILLY COURT        JACKSONVILLE             FL 32223   95600.00     95542.09
     8.500      8.250    74.98   Single Family    360    359     19960209      20260301     No Doc Plus            735.08
7701097    CASSANO           1101    REYNOLDS PRICE DRIVE   KERNERSVILLE             NC 27284  140250.00    140160.57
     8.250      8.000    75.00   Single Family    360    359     19960223      20260301     No Doc Plus           1053.65
7701113    VUONG             4512    BAYSIDE DRIVE          MILTON                   FL 32570  189900.00    189900.00
     8.750      8.500    69.05   Single Family    360    360     19960307      20260401     No Doc Plus           1493.94
7701121    GIL               339     INDIAN GROVE DRIVE     STUART                   FL 34994   60000.00     59965.48
     8.750      8.500    75.00   Single Family    360    359     19960229      20260301     No Doc Plus            472.02
7701212    PEREZ-HA          3311 NE 16TH PLACE             FORT LAUDERDALE          FL 33305  150000.00    150000.00
     8.625      8.375    42.74   Single Family    360    360     19960314      20260401     No Doc                1166.68
7701261    STEELE            870     FOREST AVENUE          NAPLES                   FL 33940   65000.00     64958.56
     8.250      8.000    67.01   Single Family    360    359     19960229      20260301     No Doc Plus            488.32
7701279    ARRECHE           404     FENWICK COURT          DEBARY                   FL 32713   60000.00     60000.00
     8.500      8.250    38.27   Single Family    360    360     19960315      20260401     No Doc                 461.35

                                                            27
<PAGE>

7701287    SPENCER           7031    ORCHARD TRACE          WILMINGTON               NC 28409  168650.00    168545.18
     8.375      8.125    74.99   Single Family    360    359     19960226      20260301     No Doc Plus           1281.86
7701303    CAPRIO            22      FOX RUN                NORTH CALDWELL           NJ 07006  300000.00    300000.00
     9.250      9.000    59.79   Single Family    360    360     19960307      20260401     No Doc                2468.03
7701311    LUTCAVAG          505     COUNTRY DAY ROAD       GOLDSBORO                NC 27530  142100.00    142100.00
     8.750      8.500    62.32   Single Family    360    360     19960307      20260401     No Doc Plus           1117.90
7701378    SELTZER           1264    MILL ROAD              MEADOW BROOK             PA 19046  400000.00    400000.00
     9.125      8.875    50.00   Single Family    360    360     19960301      20260401     No Doc                3254.53
7701428    CHUNG             2318    NEEDHAM DRIVE          VALRICO                  FL 33594   63600.00     63600.00
     9.125      8.875    59.44   Single Family    180    180     19960327      20110401     No Doc                 649.81
7701535    BLACKLEY          1428    ROLESVILLE ROAD        WAKE FOREST              NC 27587  106330.00    106268.82
     8.750      8.500    70.00   Single Family    360    359     19960229      20260301     No Doc Plus            836.50
7701543    MESSICK           8       STOCKLEY STREET        REHOBOTH BEACH           DE 19971  160000.00    160000.00
     8.875      8.625    42.11   Single Family    360    360     19960312      20260401     No Doc                1273.03
7701626    HOFFMAN           6400    STOXMEADE DRIVE        CHARLOTTE                NC 28277  116900.00    116821.56
     8.000      7.750    74.94   Single Family    360    359     19960216      20260301     No Doc Plus            857.77
7701667    MORALES            D-49   11TH AVENUE            KEY WEST                 FL 33040  100500.00    100443.66
     8.875      8.625    75.00   Single Family    360    359     19960226      20260301     No Doc Plus            799.62
7701675    GILLESPI          8825    KEY WEST CIRLCE        TAMPA                    FL 33626   82625.00     82577.46
     8.750      8.500    75.00   Single Family    360    359     19960222      20260301     No Doc Plus            650.01
7701717    FENG              8109    PONY PASTURE COURT     RALEIGH                  NC 27612   112500.00   112160.24
     7.500      7.250    50.00   Single Family    180    179     19960226      20110301     No Doc                1042.89
7701733    DE BRUYN          1300    HAMPSHIRE COURT        RALEIGH                  NC 27612   97000.00     96941.23
     8.500      8.250    74.98   Town House       360    359     19960229      20260301     No Doc Plus            745.85
7701758    MAGHAKIA          823     PARROT CREEK WAY       CHARLESTON               SC 29412   70000.00     69956.49
     8.375      8.125    42.17   Single Family    360    359     19960308      20260301     No Doc                 532.05
7701824    ANGARITA          15278SW 170 TERRACE            MIAMI                    FL 33187  119250.00    119183.14
     8.875      8.625    74.98   Single Family    360    359     19960227      20260301     No Doc Plus            948.81
7701832    WITTER            1       OAK AVENUE             NEWARK                   DE 19711   93350.00     93302.86
     9.375      9.125    74.98   Single Family    360    359     19960301      20260301     No Doc Plus            776.44
7701931    LAMONICA          1128    TORRENCE CIRCLE        DAVIDSON                 NC 28036   80200.00     80200.00
     9.250      9.000    64.97   Condo            360    360     19960320      20260401     No Doc Plus            659.79
7701972    HIGINSON          1264    ABBEY RIDGE PLACE      CONCORD                  NC 28025   84500.00     84443.30
     8.000      7.750    67.87   Single Family    360    359     19960229      20260301     No Doc Plus            620.03
7702004    TYSON             5830    GREEN MEADOW DRIVE     GREENSBORO               NC 27410  129100.00    129025.72
     8.750      8.500    75.00   Single Family    360    359     19960229      20260301     No Doc Plus           1015.63
7702160    GARCIA            8441 SW 92 STREET              MIAMI                    FL 33156  138750.00    138665.94
     8.500      8.250    75.00   Single Family    360    359     19960301      20260301     No Doc Plus           1066.87
7702236    JONES             4089    SYRINGA DRIVE          LEXINGTON                KY 40513  176250.00    176145.95
     8.625      8.375    75.00   Single Family    360    359     19960228      20260301     No Doc Plus           1370.85
7702269    STATLER           4757    MACARTHUR BLVD.        WASHINGTON               DC 20007   75000.00     75000.00
     9.125      8.875    28.85   Single Family    360    360     19960315      20260401     No Doc                 610.22
7702293    RYDER             87   N  SUNNYCREST DRIVE       LITTLE SILVER            NJ 07739  132000.00    132000.00
     9.375      9.125    60.00   Single Family    360    360     19960319      20260401     No Doc                1097.91
7702418    COCHRAN           2333    FLORENCE ROAD          POWDER SPRINGS           GA 30073   65000.00     65000.00
     9.250      9.000    65.00   Single Family    360    360     19960320      20260401     No Doc Plus            534.74
7702475    GUARISCO           710    SHERIDAN RIDGE COURT   ALPHARETTA               GA 30202  125150.00    124804.08
     8.500      8.250    74.99    Single Family   180    179     19960229      20110301     No Doc Plus           1232.40
7702491    VEGA              7901    SW 16 STREET           MIAMI                    FL 33155   63000.00     63000.00
     9.125      8.875    52.50   Single Family    360    360     19960325      20260401     No Doc                 512.59
7702624    USCATEGU          1049 NW 128 PLACE              MIAMI                    FL 33182  104300.00    104241.53
     8.875      8.625    70.00   Single Family    360    359     19960308      20260301     No Doc Plus            829.86
7702632    REYNOLDS          11409N  30TH AVENUE            PHOENIX                  AZ 85029   60000.00     60000.00
     8.500      8.250    52.17   Single Family    360    360     19960306      20260401     No Doc                 461.35
7702699    SEWELL            4130    OLD WASHINGTON ROAD    WALDORF                  MD 20602   75000.00     75000.00
     9.250      9.000    57.69   Single Family    360    360     19960311      20260401     No Doc                 617.01
7702756    RILEY             122     POLO LANE              SANFORD                  FL 32771  126000.00    126000.00
     8.750      8.500    70.00   Single Family    360    360     19960315      20260401     No Doc Plus            991.24
7702764    GUTTERMA          289     SHADOW WAY             MIAMI SPRINGS            FL 33166  105000.00    105000.00
     8.500      8.250    59.66   Single Family    360    360     19960307      20260401     No Doc                 807.36
7703051    BECKER            3       BLODGETT AVENUE        CLARENDON HILLS          IL 60514  150000.00    149822.26
     8.625      8.375    45.45   Single Family    360    358     19960130      20260201     No Doc                1166.68
7703085    HARDY             1180    WADE STREET            HIGHLAND PARK            IL 60035  163800.00    163687.28
     7.875      7.625    70.00   Single Family    360    359     19960228      20260301     No Doc Plus           1187.66
7703119    CHOUMANO          829     HANDLEY COURT          MUNDELEIN                IL 60060  106400.00    106335.55
     8.500      8.250    70.00   Single Family    360    359     19960216      20260301     No Doc Plus            818.12
7703168    NGUYEN           7808     WOOSTOCK DRIVE         TINLEY PARK              IL 60477   95000.00     94719.33
     7.750      7.500    43.13   Single Family    180    179     19960228      20110301     No Doc                 894.21
7707045    BARNES            7751    DYKE ROAD              FAIR HAVEN               MI 48023   60000.00     59927.04
     8.500      8.250    50.00   Single Family    360    358     19960116      20260201     No Doc                 461.35
7707078    HAYS              5251    WHITE SETTLEMENT ROA   WEATHERFORD              TX 76087  116850.00    116700.45
     8.250      8.000    68.74   Single Family    360    358     19960125      20260201     No Doc Plus            877.86
7707102    GIBSON            8800    CAMINO OSITO N.E.      ALBUQUERQUE,             NM 87111  121800.00    121659.34
     8.750      8.500    60.00   Single Family    360    358     19960201      20260201     No Doc                 958.20
7707144    VISSER            1807    THREEFLOWER COURT      KINGWOOD                 TX 77345  100000.00    100000.00
     8.250      8.000    57.14   Single Family    180    180     19960308      20110401     No Doc                 970.14
7715014    WOOD              9107    NORTH UPPER LANDO LA   PARK CITY                UT 84098  235000.00    234850.15
     8.250      8.000    60.99   Single Family    360    359     19960208      20260301     No Doc Plus           1765.48
7715022    NANCE             7028 SW EIGHTH AVENUE          PORTLAND                 OR 97219  109000.00    108847.31
     8.500      8.250    50.00   Single Family    360    358     19960109      20260201     No Doc                 838.12
7715030    CARR              6626    MT. DUTTON DRIVE       LAS VEGAS                NV 89115   60000.00     59925.16
     8.375      8.125    68.19   Single Family    360    358     19960131      20260201     No Doc Plus            456.04
7715113    FOWLER            1710    NW KESLEY LANE         TERREBONNE               OR 97760   71500.00     71455.56
     8.375      8.125    48.31   Single Family    360    359     19960131      20260301     No Doc                 543.45
7715188    STARK             1500 NE 11TH STREET            BEND                     OR 97701   92500.00     92441.02
     8.250      8.000    50.00   Single Family    360    359     19960201      20260301     No Doc                 694.92
7715238    BOLLMAN           884  NE LOCKSLEY DRIVE         BEND                     OR 97701   60000.00     59927.04
     8.500      8.250    49.44   Single Family    360    358     19960131      20260201     No Doc                 461.35

                                                        28
<PAGE>

7715287    WOODARD           717     RAMONA AVENUE          MODESTO                  CA 95350   66000.00     65958.98
     8.375      8.125    75.00   Single Family    360    359     19960207      20260301     No Doc Plus            501.65
7719024    WILLIAMS          9007    MALLORY LANE           WOODSTOCK                GA 30188   93100.00     92938.12
     8.750      8.500    70.00   Single Family    360    357     19951229      20260101     No Doc Plus            732.42
7719040    MAHONEY           28      LIETRIM CIRCLE         CENTERVILLE              MA 02632   61600.00     61523.15
     8.375      8.125    70.00   Single Family    360    358     19960111      20260201     No Doc Plus            468.20
7719206    SHING           5908      DANIELLE DRIVE         FREDERICKSBURG           VA 22407   80000.00     79515.27
     7.500      7.250    66.67   Single Family    180    178     19960124      20110201     No Doc Plus            741.61
7719214    SMALLEY           124     WESTWOOD DRIVE         BRENTWOOD                NY 11717   60200.00     60120.96
     8.125      7.875    70.00   Single Family    360    358     19960126      20260201     No Doc Plus            446.99
7719339    PHILIPPS          5401    QUEENSBURY ROAD        RICHMOND                 VA 23266   80000.00     79944.94
     7.875      7.625    40.00   Single Family    360    359     19960301      20260301     No Doc                 580.06
7719388    REYNOLDS          807     SEABREEZE WAY          DAWSONVILLE              GA 30534   83400.00     83287.71
     8.000      7.750    70.00   Single Family    360    358     19960131      20260201     No Doc Plus            611.96
7719438    BIECHLER          606     WOODCREST AVENUE       LITITZ                   PA 17543   63000.00     62965.59
     9.000      8.750    70.00   Single Family    360    359     19960202      20260301     No Doc Plus            506.91
7719545    GODFREY           3767    TRENTON DRIVE          LITHONIA                 GA 30058   66450.00     65854.62
     8.500      8.250    75.00   Single Family    360    358     19960129      20260201     No Doc Plus            510.95
7719610    SUPRIADI          2216    WOODFORD ROAD          VIENNA                   VA 22182  270000.00    269832.18
     8.375      8.125    50.12   Single Family    360    359     19960208      20260301     No Doc                2052.20
7720097    NEWMAN            2512    LAMOTT AVENUE          WILLOW GROVE             PA 19090   63250.00     63250.00
     7.875      7.625    50.00   Single Family    360    360     19960315      20260401     No Doc                 458.61
7723042    JOHNSTON          2       WINDELER COURT         MORAGA                   CA 94556  349300.00    349059.61
     7.875      7.625    70.00   Single Family    360    359     19960220      20260301     No Doc Plus           2532.67
7723083    MORGAN            NHN     COUNTY ROAD NO. 4      ORCAS                    WA 98280  234250.00    234250.00
     8.000      7.750    50.00   Single Family    360    360     19960305      20260401     No Doc                1718.84
7723208    DERKACZ           321     EAST NSTREET           BENICIA                  CA 94510  125250.00    125174.13
     8.500      8.250    75.00   Single Family    360    359     19960222      20260301     No Doc Plus            963.06
7723232    HSU               7078    BARK LANE              SAN JOSE                 CA 95129  150000.00    149896.78
     7.875      7.625    39.58   Single Family    360    359     19960223      20260301     No Doc                1087.60
7723240    WILLIAMS          1228    PAULITA DRIVE          MEDFORD                  OR 97504  100450.00    100450.00
     8.750      8.500    70.00   Single Family    360    360     19960301      20260401     No Doc Plus            790.24
7723372    FRANCK            1732    ROSE STREET            BERKELEY                 CA 94703  105000.00    105000.00
     9.000      8.750    42.00   Single Family    360    360     19960301      20260401     No Doc                 844.85
7723406    WICK              2915    NW FOREST AVENUE       BEAVERTON                OR 97006  153000.00    152907.31
     8.500      8.250    75.00   Single Family    360    359     19960220      20260301     No Doc Plus           1176.44
7723414    QUINN             475     CANYON VISTA DRIVE     LOS ANGELES              CA 90065  117500.00    117500.00
     8.625      8.375    58.75   Single Family    360    360     19960305      20260401     No Doc                 913.90
7723448    MCGOWAN           2822    RUGGS LAKE ROAD        EVERETT                  WA 98208  162500.00    162500.00
     8.250      8.000    50.00   Single Family    360    360     19960308      20260401     No Doc                1220.81
7723455    MARTIN            506     NORTH WRIGHT STREET    SANTA ANA                CA 92701   82000.00     82000.00
     8.375      8.125    52.56   Single Family    360    360     19960304      20260401     No Doc                 623.26
7723471    DE ANGEL          30819   GANADO DRIVE           RANCHO PALOS VERDES      CA 90275  262000.00    262000.00
     8.250      8.000    49.90   Single Family    360    360     19960304      20260401     No Doc                1968.32
7723547    ALLEN             1162    ELLIS STREET           BELLINGHAM               WA 98225   69000.00     69000.00
     8.750      8.500    50.00   Single Family    360    360     19960314      20260401     No Doc                 542.82
7723554    CANENT            2010    SUMMERSIDE COURT       HENDERSON                NV 89015   92700.00     92700.00
     8.250      8.000    45.22   Single Family    360    360     19960301      20260401     No Doc                 696.42
7723604    OLMOS             1750    SHADOW MOUNTAIN DRIV   ENCINITAS                CA 92024  149000.00    148904.99
     8.250      8.000    74.87   Single Family    360    359     19960223      20260301     No Doc Plus           1119.39
7723638    SPADE             1       SOUTH VISTA DE CATAL   LAGUNA BEACH             CA 92677  315750.00    315750.00
     8.750      8.500    75.00   Single Family    360    360     19960301      20260401     No Doc Plus           2484.01
7723802    MAGNUSON          18      WALKING WOOD           DEPOE BAY                OR 97341  149600.00    149600.00
     8.375      8.125    74.99   Single Family    360    360     19960314      20260401     No Doc Plus           1137.07
7723935    WILSON            771  NW 21ST COURT             REDMOND                  OR 97756   85750.00     85750.00
     8.500      8.250    70.00   Single Family    360    360     19960307      20260401     No Doc Plus            659.34
7724008    GRAHAM            520     LA CANADA AVENUE       OXNARD                   CA 93033   76000.00     76000.00
     8.875      8.625    50.00   Single Family    360    360     19960315      20260401     No Doc                 604.69
7724164    LEE               5810    EAST MUIR DRIVE        ORANGE                   CA 92669  186000.00    186000.00
     8.500      8.250    60.00   Single Family    360    360     19960306      20260401     No Doc                1430.18
7724487    TURNER            11919   NE 132ND AVENUE        BRUSH PRAIRIE            WA 98606  150000.00    150000.00
     8.500      8.250    44.12   Single Family    360    360     19960322      20260401     No Doc                1153.37
7724495    LE                13203   130TH PLACE NORTHEAS   KIRKLAND                 WA 98034   85000.00     85000.00
     8.875      8.625    54.84   Single Family    360    360     19960319      20260401     No Doc                 676.30
7724636    DRAKE             219     GETHSEMANE STREET      NEVADA CITY              CA 95959  105000.00    105000.00
     8.875      8.625    60.00   Single Family    360    360     19960321      20260401     No Doc                 835.43
7724669    CROCE             9537    TETON DIABLO AVENUE    LAS VEGAS                NV 89117   50000.00     50000.00
     9.375      9.125    29.52   Single Family    360    360     19960318      20260401     No Doc                 415.87
7724826    MAY               160     SOLANO STREET          TIBURON                  CA 94920  270000.00    270000.00
     9.375      9.125    43.20   Single Family    360    360     19960320      20260401     No Doc                2245.72
7724883    CHARGIN           29      HACKAMORE LANE         BELL CANYON              CA 91307  250000.00    250000.00
     9.125      8.875    49.02   Single Family    360    360     19960322      20260401     No Doc                2034.08
7727050    MARKARIA          23      CLEMENT DRIVE          ASHEVILLE                NC 28805   66500.00     66500.00
     9.000      8.750    70.00   Single Family    360    360     19960318      20260401     No Doc Plus            535.07
7727076    KALIL           4091      SW EGRET POND TERRACE  PALM CITY                FL 34990   74900.00     74900.00
     8.500      8.250    70.00   Single Family    360    360     19960319      20260401     No Doc Plus            575.92
7727118    WILLIAMS        2924      BALLYBUNION WAY        RALEIGH                  NC 27613  176600.00    176600.00
     8.500      8.250    74.99   Single Family    360    360     19960329      20260401     No Doc Plus           1357.90
7727209    VAZIRI         10180      OLD WOODLAND ENTRY     ALPHARETTA               GA 30202   81700.00     81700.00
     9.000      8.750    74.99   Single Family    360    360     19960315      20260401     No Doc Plus            657.38
7727258    SELZNICK        2000      S  OCEAN BLVD, UNIT 12-BOCA RATON               FL 33432   85250.00     85250.00
     8.875      8.625    55.00   Condo            360    360     19960315      20260401     No Doc Plus            678.29
7727464    ISFAHANI        5708      OLD FORGE CIRCLE       RALEIGH                  NC 27609   95100.00     95100.00
     8.500      8.250    69.98   Single Family    360    360     19960328      20260401     No Doc Plus            731.24
7731060    VOIT             250      YOUNGFIELD DRIVE       LAKEWOOD                 CO 80228   79500.00     79500.00
     8.500      8.250    50.00   Condo            360    360     19960313      20260401     No Doc                 611.29
7731599    LAPE            9336      FERNWOOD COURT         HIGHLANDS RANCH          CO 80126   88850.00     88850.00
     9.625      9.375    74.98   Single Family    360    360     19960321      20260401     No Doc Plus            755.22

Totals                                                                                           146420525.00 145597312.54  
     8.691      8.441    60.03                    332    329                                                  1192.19

</TABLE>


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