STRUCTURED ASSET SECURITIES CORPORATION
8-K, 1997-02-12
ASSET-BACKED SECURITIES
Previous: TUFCO INTERNATIONAL INC, SC 13G/A, 1997-02-12
Next: TRANSPORT CORPORATION OF AMERICA INC, SC 13G, 1997-02-12






                                                                             
       
 --------

                      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)
                               January 29, 1997


     STRUCTURED  ASSET SECURITIES CORPORATION  (as depositor under  the Trust
     Agreement, dated as  of January 1,  1997, providing for the  issuance of
     Structured   Asset   Securities    Corporation   Mortgage   Pass-Through
     Certificates, Series 1997-1)


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



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



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

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

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

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

     A.   The Registrant registered issuances  of Structured Asset Securities
Corporation  Pass-Through Certificates  on  a  delayed  or  continuous  basis
pursuant to  Rule  415 under  the Securities  Act of  1933,  as amended  (the
"Act"), by a Registration  Statement on Form  S-3 (Registration File No.  33-
99598)   (the  "Registration  Statement").    Pursuant  to  the  Registration
Statement,  the  Registrant  issued approximately  $169,287,100  in aggregate
principal amount  of  Class A, Class  B1,  Class B2,  Class  B3 and  Class  R
Certificates  of its Structured  Asset Securities Corporation  Mortgage Pass-
Through Certificates, Series 1997-1 on January 29, 1997.  This Current Report
on  Form 8-K  is being  filed  to satisfy  an undertaking,  contained  in the
definitive Prospectus dated  May 21, 1996, as supplemented  by the Prospectus
Supplement dated January 23, 1997, to file a copy of  the Trust Agreement (as
defined below) executed in connection  with the issuance of the Certificates,
a form of which was filed as an exhibit to the Registration Statement.

     The Certificates were  issued pursuant to a Trust  Agreement (the "Trust
Agreement"), attached hereto as Exhibit 4.1, dated as of January 1, 1997,
                               -----------
between   Structured  Asset   Securities   Corporation,  as   depositor  (the
"Depositor"),  and Norwest Bank Minnesota,  N.A., as trustee (the "Trustee").
The  "Certificates" consist  of the  following classes:   Class A,  Class B1,
Class  B2,  Class  B3, Class  B4,  Class  B5,  Class B6  and  Class  R.   The
Certificates evidence all  the beneficial ownership interest in  a trust fund
that  consists  primarily  of  a   pool  of  fixed  rate,  fully  amortizing,
conventional, first lien,  residential mortgage loans (the  "Mortgage Loans")
with an aggregate outstanding principal balance of approximately $171,430,902
as of January 1, 1997, together with certain other assets.  Capitalized terms
used herein and  not otherwise  defined shall have  the meanings assigned  to
them in the Trust Agreement.

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

     (a)  Not applicable.

     (b)  Not applicable.

     (c)  Exhibits:

               1.1  Terms  Agreement,   dated  January   23,  1997,   between
                    Structured  Asset   Securities  Corporation   and  Lehman
                    Brothers Inc.

               4.1  Trust  Agreement,  dated  as of  January  1,  1997, among
                    Structured  Asset Securities  Corporation, as  Depositor,
                    and Norwest Bank Minnesota, N.A., as Trustee.

               99.1 Mortgage Loan  Sale, Warranties and  Servicing Agreement,
                    dated as of  January 1, 1997,  between Lehman Capital,  A
                    Division of Lehman Brothers Holdings Inc., as  Purchaser,
                    and  Boston Safe Deposit  and Trust Company  ("The Boston
                    Company"), as seller and servicer.

               99.2 First Amendment to the Mortgage Loan Sale, Warranties and
                    Servicing  Agreement,  dated  as  of  January  29,  1997,
                    between the Purchaser and The Boston Company.

               99.3 Mortgage Loan Schedule.


                                 SIGNATURES

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

                              STRUCTURED ASSET SECURITIES
                              CORPORATION


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




Dated:  January 29, 1997




                               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                     First Amendment to the Mortgage Loan Sale, 
                         Warranties and Servicing Agreement

99.3                     Mortgage Loan Schedule






                                                                    EXECUTION


                   STRUCTURED ASSET SECURITIES CORPORATION
              MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1997-1



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



                                                      Dated: January 23, 1997





To:  Structured  Asset Securities Corporation,  as Depositor under  the Trust
     Agreement dated as of January 1, 1997 (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 1997-1.
- ------------------

Terms of the Series 1997-1 Certificates:  Structured Asset Securities
- --------------------------------------- Corporation,  Series 1997-1  Mortgage
Pass-Through Certificates,  Class A, Class B1, Class  B2, Class B3, Class B4,
Class  B5, Class B6  and Class R  (the "Certificates") will  evidence, in the
aggregate,  the entire  beneficial ownership  interest in  a trust  fund (the
"Trust Fund").  The  primary assets of the Trust Fund  consist of three pools
of  adjustable rate, conventional, first lien residential mortgage loans (the
"Mortgage Loans").  Only the Class A and Class  R Certificates (collectively,
the  "Senior  Certificates")  and  the  Class  B1,  Class  B2  and  Class  B3
Certificates   (together   with  the   Senior   Certificates,  the   "Offered
Certificates") are being sold pursuant to the terms hereof.

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

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

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

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

Cut-off Date:  January 1, 1997.
- ------------

Closing Date:  10:00 A.M., New York time, on or about January 29, 1997.  On
- ------------ the Closing Date, the Depositor will deliver the Offered
Certificates to the  Underwriter against payment therefor for  the account of
the Underwriter.

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



                                   LEHMAN BROTHERS INC.


                                   By:  /s/ Michael J. O'Hanlon  
                                        -------------------------
                                        Name: Michael J. O'Hanlon
                                        Title: Managing Director


Accepted:

STRUCTURED ASSET SECURITIES
  CORPORATION


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


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

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


Class A        $164,573,000        (2)            102.500%
Class B1          2,572,000        (2)            100.500
Class B2          1,285,000        (2)            101.063
Class B3            857,000        (2)             85.000
Class R                 100        (2)            100.000

________________________________
(1)  Approximate.
(2)  Interest will accrue  on the Offered Certificates at  the applicable per
     annum rate described in the Prospectus Supplement.

                                                                    EXECUTION















            STRUCTURED ASSET SECURITIES CORPORATION, as Depositor,

                                     and

                   NORWEST BANK MINNESOTA, N.A., as Trustee



                         ___________________________

                               TRUST AGREEMENT

                         Dated as of January 1, 1997
                         ___________________________



                   STRUCTURED ASSET SECURITIES CORPORATION
                      MORTGAGE PASS-THROUGH CERTIFICATES
                                SERIES 1997-1









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

                                  ARTICLE I

                                 DEFINITIONS

1.01.  Definitions  . . . . . . . . . . . . . . . . . . . . . . . . . . .   2
1.02.  Calculations Respecting Mortgage Loans . . . . . . . . . . . . . .  30
1.03.  Calculations Respecting Accrued Interest . . . . . . . . . . . . .  30

                                  ARTICLE II

                            DECLARATION OF TRUST;
                           ISSUANCE OF CERTIFICATES

2.01.  Creation and Declaration of Trust Fund;
       Conveyance of Mortgage Loans . . . . . . . . . . . . . . . . . . .  30
2.02.  Acceptance of Trust Fund by Trustee: Review
       of Documentation for Trust Fund  . . . . . . . . . . . . . . . . .  32
2.03.  Representations and Warranties of the Depositor  . . . . . . . . .  32
2.04.  Discovery of Breach  . . . . . . . . . . . . . . . . . . . . . . .  34
2.05.  Repurchase, Purchase or Substitution of
       Mortgage Loans . . . . . . . . . . . . . . . . . . . . . . . . . .  35
2.06.  Converted Mortgage Loans . . . . . . . . . . . . . . . . . . . . .  36
2.07.  Grant Clause . . . . . . . . . . . . . . . . . . . . . . . . . . .  36

                                 ARTICLE III

                               THE CERTIFICATES

3.01.  The Certificates . . . . . . . . . . . . . . . . . . . . . . . . .  36
3.02.  Registration . . . . . . . . . . . . . . . . . . . . . . . . . . .  37
3.03.  Transfer and Exchange of Certificates  . . . . . . . . . . . . . .  38
3.04.  Cancellation of Certificates . . . . . . . . . . . . . . . . . . .  41
3.05.  Replacement of Certificates  . . . . . . . . . . . . . . . . . . .  41
3.06.  Persons Deemed Owners  . . . . . . . . . . . . . . . . . . . . . .  42
3.07.  Temporary Certificates . . . . . . . . . . . . . . . . . . . . . .  42
3.08.  Appointment of Paying Agent  . . . . . . . . . . . . . . . . . . .  42
3.09.  Book-Entry Certificates  . . . . . . . . . . . . . . . . . . . . .  43

                                  ARTICLE IV

                       ADMINISTRATION OF THE TRUST FUND

4.01.  (Omitted). . . . . . . . . . . . . . . . . . . . . . . . . . . . .  44
4.02.  (Omitted). . . . . . . . . . . . . . . . . . . . . . . . . . . . .  44
4.03.  Reports to Certificateholders  . . . . . . . . . . . . . . . . . .  45
4.04.  Certificate Account  . . . . . . . . . . . . . . . . . . . . . . .  47
4.05.  Determination of LIBOR . . . . . . . . . . . . . . . . . . . . . .  48




                                  ARTICLE V

                   DISTRIBUTIONS TO HOLDERS OF CERTIFICATES

5.01.  Distributions Generally  . . . . . . . . . . . . . . . . . . . . .  50
5.02.  Distributions from the Certificate Account . . . . . . . . . . . .  50
5.03.  Allocation of Realized Losses  . . . . . . . . . . . . . . . . . .  54
5.04.  Trustee Advances . . . . . . . . . . . . . . . . . . . . . . . . .  56
5.05.  Distributions of Principal on Redemption
       Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . .  57

                                  ARTICLE VI

                  CONCERNING THE TRUSTEE; EVENTS OF DEFAULT
6.01.  Duties of Trustee  . . . . . . . . . . . . . . . . . . . . . . . .  63
6.02.  Certain Matters Affecting the Trustee  . . . . . . . . . . . . . .  64
6.03.  Trustee Not Liable for Certificates  . . . . . . . . . . . . . . .  65
6.04.  Trustee May Own Certificates . . . . . . . . . . . . . . . . . . .  66
6.05.  Eligibility Requirements for Trustee . . . . . . . . . . . . . . .  66
6.06.  Resignation and Removal of Trustee . . . . . . . . . . . . . . . .  66
6.07.  Successor Trustee  . . . . . . . . . . . . . . . . . . . . . . . .  67
6.08.  Merger or Consolidation of Trustee . . . . . . . . . . . . . . . .  68
6.09.  Appointment of Co-Trustee, Separate Trustee
       or Custodian . . . . . . . . . . . . . . . . . . . . . . . . . . .  68
6.10.  Authenticating Agents  . . . . . . . . . . . . . . . . . . . . . .  70
6.11.  Indemnification of Trustee . . . . . . . . . . . . . . . . . . . .  71
6.12.  Fees and Expenses of Trustee . . . . . . . . . . . . . . . . . . .  72
6.13.  Collection of Monies . . . . . . . . . . . . . . . . . . . . . . .  72
6.14.  Trustee To Act; Appointment of Successor . . . . . . . . . . . . .  72
6.15.  Additional Remedies of Trustee Upon Event
       of Default . . . . . . . . . . . . . . . . . . . . . . . . . . . .  74
6.16.  Waiver of Defaults . . . . . . . . . . . . . . . . . . . . . . . .  75
6.17.  Notification to Holders  . . . . . . . . . . . . . . . . . . . . .  75
6.18.  Directions by Certificateholders and Duties
       of Trustee During Event of Default . . . . . . . . . . . . . . . .  75
6.19.  Action Upon Certain Failures of the Servicer
       and Upon Event of Default  . . . . . . . . . . . . . . . . . . . .  76

                                 ARTICLE VII

                           PURCHASE AND TERMINATION
                              OF THE TRUST FUND

7.01.  Termination of Trust Fund Upon Repurchase
       or Liquidation of All Mortgage Loans . . . . . . . . . . . . . . .  76
7.02.  Procedure Upon Termination of Trust Fund . . . . . . . . . . . . .  77
7.03.  Additional Trust Fund Termination Requirements . . . . . . . . . .  78



                                 ARTICLE VIII

                         RIGHTS OF CERTIFICATEHOLDERS

8.01.  Limitation on Rights of Holders  . . . . . . . . . . . . . . . . .  79
8.02.  Access to List of Holders  . . . . . . . . . . . . . . . . . . . .  80
8.03.  Acts of Holders of Certificates  . . . . . . . . . . . . . . . . .  81

                                  ARTICLE IX

                ADMINISTRATION AND SERVICING OF MORTGAGE LOANS

9.01.  Trustee To Retain Possession of Certain Documents  . . . . . . . .  82
9.02.  Preparation of Tax Returns and Other Reports . . . . . . . . . . .  82
9.03.  Release of Mortgage Files  . . . . . . . . . . . . . . . . . . . .  82

                                  ARTICLE X

                             REMIC ADMINISTRATION

10.01.  REMIC Administration  . . . . . . . . . . . . . . . . . . . . . .  84
10.02.  Prohibited Transactions and Activities  . . . . . . . . . . . . .  86
10.03.  Indemnification with Respect to Certain Taxes
        and Loss of REMIC Status  . . . . . . . . . . . . . . . . . . . .  86

                                  ARTICLE XI

                           MISCELLANEOUS PROVISIONS

11.01.  Binding Nature of Agreement; Assignment . . . . . . . . . . . . .  87
11.02.  Entire Agreement  . . . . . . . . . . . . . . . . . . . . . . . .  87
11.03.  Amendment . . . . . . . . . . . . . . . . . . . . . . . . . . . .  87
11.04.  Voting Rights . . . . . . . . . . . . . . . . . . . . . . . . . .  88
11.05.  Provision of Information  . . . . . . . . . . . . . . . . . . . .  89
11.06.  Governing Law . . . . . . . . . . . . . . . . . . . . . . . . . .  89
11.07.  Notices . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  89
11.08.  Severability of Provisions  . . . . . . . . . . . . . . . . . . .  90
11.09.  Indulgences; No Waivers . . . . . . . . . . . . . . . . . . . . .  90
11.10.  Headings Not To Affect Interpretation . . . . . . . . . . . . . .  90
11.11.  Benefits of Agreement . . . . . . . . . . . . . . . . . . . . . .  90
11.12.  Special Notices to the Rating Agencies. . . . . . . . . . . . . .  91
11.13.  Counterparts  . . . . . . . . . . . . . . . . . . . . . . . . . .  91


                                 ATTACHMENTS

Exhibit A      Forms of Certificates
Exhibit B-1    Form of Trustee Final Certification
Exhibit B-2    Form of Endorsement
Exhibit C      Request for Release of Documents and Receipt
Exhibit D-l    Residual Certificate Transfer Affidavit (Transferee)
Exhibit D-2    Residual Certificate Transfer Affidavit (Transferor)
Exhibit E      Sale and Servicing Agreement
Exhibit F      Form of Rule 144A Transfer Certificate
Exhibit G      Form of Purchaser's Letter for Institutional Accredited
               Investors
Exhibit H      Form of ERISA Transfer Affidavit
Exhibit I      Monthly Remittance Advice
Exhibit J      Monthly Electronic Data Transmission
Exhibit K      Custodial Agreement

Schedule A     Mortgage Loan Schedule
Schedule B     Principal Amount Schedules



     This TRUST AGREEMENT, dated as of January 1, 1997 (the "Agreement"), is
by and between STRUCTURED ASSET SECURITIES CORPORATION, a Delaware
corporation, as depositor (the "Depositor"), and NORWEST BANK MINNESOTA,
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 (or describes) the Class designation,
Certificate Interest Rate, initial Class Certificate Principal Amount (or
Aggregate Notional Amount) and minimum denomination for each Class of
Certificates comprising the interests in the Trust Fund created hereunder.




















<TABLE>
<CAPTION>
       Class                Certificate Interest            Initial Certificate            Minimum
    Designation                     Rate                      Principal Amount         Denominations
<S>                                 <C>                      <C>                          <C>
      Class A                       (1)                      $164,573,000.00              $100,000
      Class B1                      (1)                         2,572,000.00               250,000
      Class B2                      (1)                         1,285,000.00               250,000
      Class B3                      (1)                           857,000.00               250,000
      Class B4                      (1)                         1,115,000.00               250,000
      Class B5                      (1)                           514,000.00               250,000
      Class B6                      (1)                           514,801.69               250,000
      Class R                       (1)                               100.00                   100

</TABLE>









































______________________
(1)  The Certificate Interest Rate with respect to any Distribution Date for
     each Class of Certificates is a per annum variable rate equal to the
     Weighted Average Rate for such Distribution Date.

     As of the Cut-off Date, the Mortgage Loans had an aggregate Scheduled
Principal Balance of $171,430,901.69.

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


                                  ARTICLE I
                                 DEFINITIONS

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

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

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

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

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

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

to any Class of Accrual Certificates and any Accrual Component and each
Distribution Date after the Credit Support Depletion Date, zero.

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


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

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

     Additional Collateral:  As defined in the Sale and Servicing
     ---------------------
Agreement.

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

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

     Aggregate Notional Amount:  With respect to any Class of Notional
     -------------------------
Certificates, the applicable aggregate notional amount described in the
Preliminary Statement hereto.

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

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



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

     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, the sum of
     -----------------------------
the following amounts:

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

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

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

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



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

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

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

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

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

     Bankruptcy Loss Limit:  As of the Cut-off Date, $200,000, 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, losses
     -----------------
arising from a proceeding under the United States Bankruptcy Code or any
other similar state law or other proceeding with respect to the Mortgagor of
or Mortgaged Property under a Mortgage Loan, including without limitation any
such loss arising from (a) the difference between (i) the principal amount
that would have been due under the original scheduled payments of principal
and interest due on the related Mortgage Loan and (ii) the value established
in the relevant court with respect to such Mortgaged Property, including
without limitation a Deficient Valuation, or (b) a Debt Service Reduction.

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

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

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

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

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

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

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

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

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

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

     Class:  All Certificates bearing the same class designation.

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

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

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

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

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

     Closing Date:  January 29, 1997.
     ------------

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

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

     Collection Period:  With respect to any Distribution Date, the period
     -----------------

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

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

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

     Component Certificate:  None.
     ---------------------

     Component Interest Rate:  None.
     -----------------------

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

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

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

     Convertible Mortgage Loan:  Any Mortgage Loan pursuant to which the
     -------------------------
related Mortgagor may elect to convert the Mortgage Rate thereof from an
adjustable rate to a fixed rate of interest.

     Cooperative Corporation:  The entity that holds title (fee or an
     -----------------------
acceptable leasehold estate) to the real property and improvements
constituting the Cooperative Property and which governs the Cooperative
Property, which Cooperative Corporation must qualify as a Cooperative Housing
Corporation under Section 216 of the Code.

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

     Cooperative Loan Documents:  As specified in items 9 and 10 of
     --------------------------
Exhibit C-1 to the Sale and Servicing Agreement.

     Cooperative Property:  The real property and improvements owned by
     --------------------


the Cooperative Corporation, that includes the allocation of individual
dwelling units to the holders of the Cooperative Shares of the Cooperative
Corporation.

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

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

     Corporate Trust Office:  The principal corporate trust office of the
     ----------------------
Trustee at which, at any particular time, its corporate trust business shall
be administered, which office at the date hereof is located at Sixth Street
and Marquette Avenue, Minneapolis, Minnesota 55479, Attention:  Corporate
Trust Services (SASCO 1997-1).

     Corresponding Class:  None.
     -------------------

     Corresponding Component:  None.
     -----------------------

     Credit Support Depletion Date:  The Distribution Date on which,
- ----------------------------------
giving effect to all distributions on such date, the aggregate Certificate
Principal Amount of the Subordinate Certificates has been reduced to zero.

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

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

     Custodial Agreement:  The custodial agreement between the Trustee and
     -------------------
the Custodian, dated as of January 1, 1997, attached hereto as Exhibit K.

     Custodian:  First Trust National Association, in its capacity as
     ---------
custodian under the Custodial Agreement, or any successor in interest.

     Cut-off Date:  January 1, 1997.
     ------------

     Cut-off Date Aggregate Principal Balance:  With respect to the
     ----------------------------------------
Mortgage Loans in the Trust Fund on the Closing Date, the Aggregate Principal
Balance of 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 as a result of any proceeding under bankruptcy law or any
similar proceeding.

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

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

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

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

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

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

     Determination Date:  With respect to each Distribution Date, the 14th
     ------------------
day of the month in which such Distribution Date occurs, or, if such 14th day
is not a Business Day, the immediately preceding Business Day.

     Discount Mortgage Loan:  None.
     ----------------------

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

     Distribution Date:  The 15th day of each month or, if such day is not
     -----------------
a Business Day, the next succeeding Business Day, commencing in February
1997.

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

     Due Period:  With respect to any Distribution Date, the period
     ----------


commencing on the second day of the month immediately preceding the month in
which such Distribution Date occurs and ending on the first day of the month
in which such Distribution Date occurs.

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

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

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

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

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

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

     principal amount of all Eligible Investments in the Certificate Account;
     provided, further, that such securities will not be Eligible Investments
     if they are published as being under review with negative implications
     from either Rating Agency;

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

         (vi)  a Qualified GIC;

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

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

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

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

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

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

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

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

     Final Scheduled Distribution Date:  November 15, 2026.
     ---------------------------------
     Financial Intermediary:  A broker, dealer, bank or other financial
     ----------------------
institution or other Person that clears through or maintains a custodial
relationship with a Clearing Agency Participant.

     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, $1,714,309, which amount
     ----------------
shall be reduced (i) by the amount of Fraud Losses allocated to the
Certificates; (ii) on the first and second 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, (iii) on the third and fourth anniversaries of the Cut-off
Date, to an amount equal to the excess of 0.5% of the Cut-off Date Balance of
the Mortgage Loans over the cumulative amount of Fraud Losses allocated to
the Certificates, and (iv) on the fifth anniversary of the Cut-off Date, to
zero.

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

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

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

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

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

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

     Insurance 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 to be applied to restoration or repair of the
related Mortgaged Property or required to be paid over to the Mortgagor
pursuant to law or the related Mortgage Note.

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

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

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

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

     Latest Possible Maturity Date:  November 15, 2028.
     -----------------------------

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

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

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

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

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

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

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

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

     London Business Day:  Any day on which banks are open for dealing in
     -------------------
foreign currency and exchange in London, England and New York City.

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

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

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

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

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

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

     Mortgage Loan Negative Amortization:  None.
     -----------------------------------

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

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

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

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

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

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

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

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

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

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

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

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

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

     Offering Document:  Either of the Prospectus or the private placement
     -----------------
memorandum dated January 23, 1997 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, 2.50%; with respect to the Class B2 Certificates, 1.75%; with
respect to the Class B3 Certificates,  1.25%; with respect to the Class B4
Certificates, 0.60%; with respect to the Class B5 Certificates, 0.30%.

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

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

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

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

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

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

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

     Premium Mortgage Loan:  None.
     ---------------------

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

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

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

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

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

     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
received or recovered in advance of its scheduled Due Date and applied to
reduce the principal balance of the Mortgage Loan in accordance with the
terms of the Mortgage Note or Accepted Servicing Practices.

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

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

     Prospectus:  The prospectus supplement dated January 23, 1997,
     ----------
together with the accompanying prospectus dated May 21, 1996, relating to the
Class A, Class B1, Class B2, Class B3 and Class R Certificates.

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

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

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

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

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

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

          (e)  provide that the funds reinvested thereunder and accrued
     interest thereon be returnable to the Collection 

     Account or the Certificate Account, as the case may be, not later than
     the Business Day prior to any Distribution Date.

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

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

     Rating Agency:  Each of Fitch and S&P; provided, that with respect to
     -------------
the Class B4 and Class B5 Certificates, S&P will be the sole Rating Agency.

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

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

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

     Redemption Certificate:  None.
     ----------------------

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

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

     REMIC:  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 the Servicer is
     ---------------
required to remit payments to the account maintained by the Trustee, which
shall be the 14th day of each month (or the immediately preceding Business
Day, if such 14th day is not a Business Day).

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

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

     Residual Certificate:  Any Class R Certificate.
     --------------------

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

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

     Rounding Account:  None.
     ----------------

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

     Sale and Servicing Agreement:  The Sale and Servicing Agreement
     ----------------------------
between The Boston Company and Lehman Capital, dated as of January 1, 1997,
attached hereto as Exhibit E.

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

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

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

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

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

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

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

     Senior Certificate:  Any Class A or Class R Certificate.
     ------------------

     Senior Percentage:  With respect to any Distribution Date, the
     -----------------
percentage equivalent of the fraction, the numerator of which is the
aggregate Certificate Principal Amount of the Senior Certificates immediately
prior to such date and the denominator of which is the sum of the aggregate
Certificate Principal Amount of all Classes of Certificates immediately prior
to such date.

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

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

     Notwithstanding the foregoing, if on any Distribution Date (i) the
Subordinate Percentage for such date equals at least twice the Subordinate
Percentage for the first Distribution Date, (ii) cumulative Realized Losses
with respect to the Mortgage Loans have not exceeded 30% of the Original
Subordinate Principal Balance, and (iii) not more than an average of 2% of
the dollar amount of all Scheduled Payments on the Mortgage Loans due in each
of preceding twelve months 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), then the Senior Prepayment
Percentage for such Distribution Date will be as follows:  (A) as to any
Distribution Date prior to the third anniversary of the first Distribution
Date, the sum of (i) the Senior Percentage for such Distribution Date and
(ii) 50% of the Subordinate Percentage for such Distribution Date; or (B) as
to any Distribution Date on or after the third anniversary of the first
Distribution Date, the Senior Percentage for such Distribution Date.

     Senior Principal Distribution Amount:  For any Distribution Date, the
     ------------------------------------
sum of the following amounts:

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

         (ii)  the product of (a) the Senior Prepayment Percentage for such
     date and (b) each of the following amounts:  (1) each Principal
     Prepayment on the Mortgage Loans collected during the related Prepayment
     Period, (2) each other unscheduled collection, including Insurance
     Proceeds and Liquidation Proceeds (other than with respect to any
     Mortgage Loan 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 (or, in the case of a
     permitted substitution, amounts representing a principal adjustment)
     actually received by the Trustee during the related Prepayment Period;

        (iii)  with respect to unscheduled recoveries allocable to principal
     of any Mortgage Loan that was finally liquidated during the related
     Prepayment Period, the lesser of (a) the related net Liquidation
     Proceeds allocable to principal and (b) the product of the Senior
     Prepayment Percentage for such date and 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.

     Servicer:  The Boston Company, as servicer under the Sale and
     --------
     Servicing Agreement, or any successor in interest.

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

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

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

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

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

     Special Hazard Loss Limit:  As of the Cut-off Date, $3,500,000, 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 10.01(b)
     -----------
hereof.

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

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

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

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

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

     Subordinate Principal Distribution Amount:  For any Distribution
     -----------------------------------------
Date, the sum of the following:

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

         (ii)  the product of (a) the related Subordinate Prepayment
     Percentage for such date and (b) each of the following amounts:  (1)
     each Principal Prepayment on the Mortgage Loans collected during the
     related Prepayment Period, (2) each other unscheduled collection,
     including Insurance Proceeds and net Liquidation Proceeds (other than 
          with respect to any Mortgage Loan 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 (or, in the case of a permitted
          substitution, amounts representing a principal adjustment) actually
          received by the Trustee during the related Prepayment Period;

        (iii)  with respect to unscheduled recoveries allocable to principal
     of any Mortgage Loan that was finally liquidated during the related
     Prepayment Period, the related net Liquidation Proceeds allocable to
     principal less any related amount paid pursuant to subsection (iii) of
     the definition of Senior Principal Distribution Amount; and

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

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

     TAC Certificate:  None.
     ---------------

     TAC Component:  None.
     -------------

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

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

     The Boston Company:  Boston Safe Deposit and Trust Company, or any
     ------------------
successor in interest.

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

     Trust Fund:  The corpus of the trust created pursuant to this
     ----------
Agreement, consisting of the Mortgage Loans, the assignment of the
Depositor's rights under the Mortgage Loan Sale and Assignment Agreement,
such amounts as shall from time to time be held in the 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:  Norwest Bank Minnesota, N.A., or any successor in interest,
     -------
or if any successor trustee or any co-trustee shall be appointed as herein
provided, then such successor trustee and such co-trustee, as the case may
be.

     Trustee Fee:  With respect to any Distribution Date, an amount equal
     -----------
to the product of (i) the Trustee Fee Rate and (ii) the aggregate outstanding
principal balance of the Mortgage Loans as of the immediately preceding Due
Date.

     Trustee Fee Rate:  0.0175% per annum.
     ----------------

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

     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 the
other Classes of Certificates (and among the Certificates within each such
Class) in proportion to their Class Certificate Principal Amounts (or
Certificate Principal Amounts).

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

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

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


                                  ARTICLE II

                            DECLARATION OF TRUST;
                           ISSUANCE OF CERTIFICATES

     Section 2.01.  Creation and Declaration of Trust Fund; Conveyance of
                    -----------------------------------------------------
Mortgage Loans.  (a)  Concurrently with the execution and delivery of this
- --------------
Agreement, the Depositor does hereby transfer, assign, set over, deposit with
and otherwise 

convey to the Trustee, without recourse, in trust, all the right, title and
interest of the Depositor in and to the Mortgage Loans.  Such conveyance
includes, without limitation, the right to all distributions of principal and
interest due with respect to the Mortgage Loans after the Cut-off Date,
together with all of the Depositor's right, title and interest in and to the
Certificate Account and all amounts from time to time credited to and the
proceeds of the Certificate Account, any REO Property and the proceeds
thereof, the Depositor's rights under any Insurance Policies related to the
Mortgage Loans, and the Depositor's security interest in any collateral
pledged to secure the Mortgage Loans, including the Mortgaged Properties 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 Mortgage Loan Sale and Assignment Agreement, which include all of
the Depositor's rights and interests under the Sale and Servicing Agreement
(but which do not include the rights of Lehman Capital under Section 11.12
thereof), and delegates its obligations under the Mortgage Loan Sale and
Assignment Agreement, which include the obligations of Lehman Capital under
the Sale and Servicing Agreement, (which rights and interests have been
assigned and which obligations have been delegated to the Depositor by Lehman
Capital pursuant to the Mortgage Loan Sale and Assignment Agreement) to the
Trustee.  The Trustee hereby accepts such assignment and delegation, and
shall be entitled to exercise all such rights of the Depositor under the
Mortgage Loan Sale and Assignment Agreement and the Sale and Servicing
Agreement as if, for such purpose, it were the Depositor.

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

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

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

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

     Section 2.02.  Acceptance of Trust Fund by Trustee: Review of
                    ----------------------------------------------
Documentation for Trust Fund.  (a)  The Trustee, by execution and delivery
- ----------------------------
hereof, acknowledges receipt (by it or by the Custodian) of the Mortgage
Files pertaining to the Mortgage Loans listed on the Mortgage Loan Schedule,
subject to the review thereof by the Custodian in its capacity as designee of
the Purchaser under the Sale and Servicing Agreement and to the Trustee's
review thereof as specified herein.  The Custodian executed and delivered as
of January 15, 1997, an initial certification (the "Initial Certification")
certifying as to its receipt of the documents required to be delivered
pursuant to the Sale and Servicing Agreement and identifying any defects in
such documents, and delivered such certification to the Depositor and to The
Boston Company.  Pursuant to Section 3.03 of the Sale and Servicing
Agreement, The Boston Company is obligated to cure any Material Defect (as
defined in the Sale and Servicing Agreement) identified in such Initial
Certification, or to repurchase the related Mortgage Loan or substitute
another mortgage loan therefor, within 60 days of receipt of such Initial
Certification.

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

     (c)  Nothing in this Agreement shall be construed to constitute an
assumption by the Trust Fund, the Trustee or the 

Certificateholders of any unsatisfied duty, claim or other liability on any
Mortgage Loan or to any Mortgagor.

     Section 2.03.  Representations and Warranties of the Depositor.  (a) 
                    -----------------------------------------------
The Depositor hereby represents and warrants to the Trustee, as of the
Closing Date or such other date as is specified, that:

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

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

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

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

          (v)  there are no actions, suits or proceedings pending or, to the
     knowledge of the Depositor, threatened or likely to be asserted against
     or affecting the Depositor, before or 

     by any court, administrative agency, arbitrator or governmental body (A)
     with respect to any of the transactions contemplated by this Agreement
     or (B) with respect to any other matter which in the judgment of the
     Depositor will be determined adversely to the Depositor and will if
     determined adversely to the Depositor materially and adversely affect it
     or its business, assets, operations or condition, financial or
     otherwise, or adversely affect its ability to perform its obligations
     under this Agreement;

     (b)  The representations and warranties of The Boston Company with
respect to the Mortgage Loans in the Sale and Servicing Agreement, which have
been assigned to the Trustee hereunder, were made as of January 15, 1997.  To
the extent that any fact, condition or event with respect to a Mortgage Loan
constitutes a breach of both (i) a representation or warranty of The Boston
Company under the Sale and Servicing Agreement and (ii) a representation or
warranty of Lehman Capital under the Mortgage Loan Sale and Assignment
Agreement, the only right or remedy of the Trustee or of any
Certificateholder shall be the Trustee's right to enforce the obligations of
The Boston Company under any applicable representation or warranty made by
it.  The Trustee acknowledges that the representations and warranties of
Lehman Capital in Section 1.04(b) of the Mortgage Loan Sale and Assignment
Agreement are applicable only to facts or conditions that arise or events
that occur subsequent to January 15, 1997, and which do not constitute a
breach of any representation or warranty made by The Boston Company in
Section 3.02 of the Sale and Servicing Agreement.  The Trustee acknowledges
that Lehman Capital shall have no obligation or liability with respect to any
breach of a representation or warranty made by it with respect to the
Mortgage Loans if the fact, condition or event constituting such breach also
constitutes a breach of a representation or warranty made by The Boston
Company in Section 3.02 of the Sale and Servicing Agreement, without regard
to whether The Boston Company fulfills its contractual obligations in respect
of such representation or warranty.  The Trustee further acknowledges that
the Depositor shall have no obligation or liability with respect to any
breach of any representation or warranty with respect to the Mortgage Loans
under any circumstances.

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

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

     (b)  With respect to each Qualifying Substitute Mortgage Loan to be
delivered to the Trustee (or its custodian) by the Depositor pursuant to the
terms of this Article II in exchange for a Deleted Mortgage Loan: (i) the
Depositor must deliver to the Trustee (or its custodian) the Mortgage File
for the Qualifying Substitute Mortgage Loan containing the documents set
forth in Section 2.01(b) along with a written certification certifying as to
the delivery of such Mortgage File and containing the granting language set
forth in Section 2.01(a); and (ii) the Depositor 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.  Converted Mortgage Loans.  The Trustee acknowledges
                    ------------------------
that, pursuant to the Sale and Servicing Agreement, the Servicer is obligated
to purchase any Converted Mortgage Loan from the Trust Fund or substitute
another mortgage loan therefor.  In the event that the Servicer defaults on
its obligation to purchase any Converted Mortgage Loan from the Trust Fund
(or to substitute another mortgage loan), the Trustee will attempt to sell
such Converted Mortgage Loan, but only at a price at which the Trust Fund
would receive a net amount at least equal to the Repurchase Price specified
in the Sale and Servicing Agreement.  Until sold at such price, each
Converted Mortgage Loan will remain in the Trust Fund with the applicable
fixed Mortgage Rate.

     Section 2.07.  Grant Clause.  It is intended that the conveyance of
                    ------------
the Depositor's right, title and interest in and to property constituting the
Trust Fund pursuant to this Agreement shall constitute, and shall be
construed as, a sale of such property and not grant of a security interest to
secure a loan.  However, if such conveyance is deemed to be in respect of a
loan, it is intended that:  (1) the rights and obligations of the parties
shall be established pursuant to the terms of this Agreement; (2) the
Depositor hereby grants to the Trustee for the benefit of the Holders of the
Certificates a first priority security interest in all of the Depositor's
right, title and interest in, to and under, whether now owned or hereafter
acquired, the Trust Fund and all proceeds of any and all property
constituting the Trust Fund to secure payment of the Certificates; and (3)
this Agreement shall constitute a security agreement under applicable law. 
If such conveyance is deemed to be in respect of a loan and the Trust created
by this Agreement terminates prior to the satisfaction of the claims of any
Person holding any Certificate, the security interest created hereby shall
continue in full force and effect and the Trustee shall be deemed to be the
collateral agent for the benefit of such Person, and all proceeds shall be
distributed as herein provided.

                                 ARTICLE III

                               THE CERTIFICATES

     Section 3.01.  The Certificates.  (a)  The Certificates shall be
                    ----------------
issuable in registered form only.  The Book-Entry Certificates will be
evidenced by one or more certificates, beneficial ownership of which will be
held in the dollar denominations in Certificate Principal Amount or Notional
Amount, as applicable, specified in this paragraph.  Each Class of Book-Entry
Certificates will be issued in the minimum denominations in Certificate
Principal Amount specified in the Preliminary Statement hereto and in
integral multiples of $1 in excess thereof.  Each Class of Non-Book Entry
Certificates other than the Residual Certificates will be issued in
definitive, fully registered form in the minimum denominations in Certificate
Principal Amount specified in the Preliminary Statement hereto and in
integral multiples of $1,000 (or $1,000,000, in the case of a Class of
Notional Certificates) 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 act as co-registrar
under such conditions as the Certificate Registrar may prescribe; provided,
however, that the
                                         --------  -------
Certificate Registrar shall not be relieved of any of its duties or
responsibilities hereunder by reason of such appointment.

     Section 3.03.  Transfer and Exchange of Certificates.  (a)  A
                    -------------------------------------

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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


                                  ARTICLE IV

                       ADMINISTRATION OF THE TRUST FUND

     Section 4.01.  (Omitted).

     Section 4.02.  (Omitted).

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

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

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

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

          (v)  the aggregate Scheduled Principal Balance of the Mortgage
     Loans as of the close of business on the last day of the related Due
     Period, after giving effect to payments allocated to principal reported
     under clause (i) above;

         (vi)  the Class Certificate Principal Amount (or Aggregate Notional
     Amount) of each Class of Certificates as of such Distribution Date after
     giving effect to payments 

     allocated to principal reported under clause (i) above (and to the
     addition of any Accrual Amount in the case of any Class of Accrual
     Certificates), separately identifying any reduction of any of the
     foregoing Certificate Principal Amounts due to Realized Losses:

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

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

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

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

         (xi)  with respect to any Mortgage Loan that became an REO Property
     during the preceding calendar month, the principal balance of such
     Mortgage Loan and the number of such Mortgage Loans as of the close of
     business on the Distribution Date in such preceding month;

        (xii)  with respect to substitution of Mortgage Loans in the
     preceding calendar month, the Scheduled Principal Balance of each
     Deleted Mortgage Loan, and of each Qualifying Substitute Mortgage Loan;

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

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


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

       (xvi)   if applicable, the amount of any shortfall (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 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, to the extent that such information has been provided to the
Trustee by the Servicer, provide, or cause to be provided, to such
Certificateholder such reports and access to information and documentation
regarding the Mortgage Loans as such Certificateholder may reasonably deem
necessary to comply with applicable regulations of the Office of Thrift
Supervision or its successor or other regulatory authorities with respect to
investment in the Certificates; provided, however, that the Trustee
                                   --------  -------
shall be entitled to be reimbursed by such Certificateholder for such
Trustee's actual expenses incurred in providing such reports and access.

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

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

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

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

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

         (ii)  to pay itself the Trustee Fee and any investment income earned
     with respect to funds in the Certificate Account invested in Eligible
     Investments as set forth in subsection (c) below, and to make payment to
     itself and others pursuant to any provision of this Agreement;

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

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

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

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

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

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

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

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

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


                                  ARTICLE V

                   DISTRIBUTIONS TO HOLDERS OF CERTIFICATES

     Section 5.01.  Distributions Generally.  (a)  Subject to Section 7.01
                    -----------------------
respecting the final distribution on the Certificates, on each Distribution
Date the Trustee or the Paying Agent shall make distributions in accordance
with this Article V.  Such distributions shall be made by check mailed to
each Certificateholder's address as it appears on the Certificate Register of
the Certificate Registrar (which shall initially be the Trustee) or, upon
written request made to the Trustee at least three Business Days prior to the
related Distribution Date by 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.  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).

     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 and shall distribute such amount to the Holders of record
of each Class of Certificates in the following order of priority:

          (i)  to each Class of Senior Certificates (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
     such Distribution Date; provided, however, that any shortfall in
     available amounts shall be allocated among such Classes in proportion to
     the respective amounts of Accrued Certificate Interest (as so reduced)
     otherwise distributable thereon;

          (ii) to each Class of Senior Certificates (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) to the Classes of Senior Certificates, in reduction of the
     Class Certificate Principal Amounts thereof, the Senior Principal
     Distribution Amount, in the following order of priority:

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

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

          (iv) to the Class B1 Certificates, the Accrued Certificate Interest
     thereon for such Distribution Date, as reduced by such Class's pro rata
     share (determined on the basis of Accrued Certificate Interest otherwise
     distributable thereon) of any Net Prepayment Interest Shortfalls for
     such Distribution Date;

           (v) to the Class B1 Certificates, any Interest Shortfall for such
     Class on such Distribution Date;

          (vi) to the Class B1 Certificates, in reduction of the Class
     Certificate Principal Amount thereof, such Class's Subordinate Class
     Percentage of the Subordinate Principal Distribution Amount for such
     Distribution Date, except as provided in Section 5.02(c), until the
     Class Certificate Principal Amount thereof has been reduced to zero;

         (vii) to the Class B2 Certificates, the Accrued Certificate Interest
     thereon for such Distribution Date, as reduced by such Class's pro rata
     share (determined on the basis of Accrued Certificate Interest otherwise
     distributable thereon) of any Net Prepayment Interest Shortfalls for
     such Distribution Date;

        (viii) to the Class B2 Certificates, any Interest Shortfall for such
     Class on such Distribution Date;

          (ix) to the Class B2 Certificates, in reduction of the Class
     Certificate Principal Amount thereof, such Class's Subordinate Class
     Percentage of the Subordinate Principal Distribution Amount for such
     Distribution Date, except as provided in Section 5.02(c), until the
     Class Certificate Principal Amount thereof has been reduced to zero;

           (x) to the Class B3 Certificates, the Accrued Certificate Interest
     thereon for such Distribution Date, as reduced by such Class's pro rata
     share (determined on the basis of Accrued Certificate Interest otherwise
     distributable thereon) of any Net Prepayment Interest Shortfalls for
     such Distribution Date;

          (xi) to the Class B3 Certificates, any Interest Shortfall for such
     Class on such Distribution Date;


         (xii) to the Class B3 Certificates, in reduction of the Class
     Certificate Principal Amount thereof, such Class's Subordinate Class
     Percentage of the Subordinate Principal Distribution Amount for such
     Distribution Date, except as provided in Section 5.02(c), until the
     Class Certificate Principal Amount thereof has been reduced to zero;

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

         (xiv) to the Class B4 Certificates, any Interest Shortfall for such
     Class on such Distribution Date;

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

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

        (xvii) to the Class B5 Certificates, any Interest Shortfall for such
     Class on such Distribution Date;

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

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

          (xx) to the Class B6 Certificates, any Interest Shortfall for such
     Class on such Distribution Date; and

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

     (b)  If on any Distribution Date the Class Certificate Principal Amounts
of the Subordinate Certificates have each been reduced to zero, the amounts
distributable to the Senior Certificates pursuant to Section 5.02(a)(iii) for
such Distribution Date and each succeeding Distribution Date shall be
allocated 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
Section 5.02(a)(iii).

     (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 Subordinate Principal Distribution Amount will be made to
the Class B2, Class B3, Class B4, Class B5 or Class B6 Certificates 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 Subordinate Principal Distribution Amount
will be made to the Class B3, Class B4, Class B5 or Class B6 Certificates 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 Subordinate Principal Distribution Amount
will be made to the Class B4, Class B5 or Class B6 Certificates 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 Subordinate Principal Distribution Amount
will be made to the Class B5 or Class B6 Certificates 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 Subordinate Principal Distribution Amount will be made to
the Class B6 Certificates 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 Classes of Subordinate Certificates in
proportion to their respective Class Certificate Principal Amounts.

     (d)  On each Distribution Date, the Trustee shall distribute to the
Holder of the Class R Certificate any remaining Available Distribution Amount
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 R Certificate.

     Section 5.03.  Allocation of Realized Losses.  (a)  On any
                    -----------------------------
Distribution Date, the principal portion of each Realized Loss (other than
any Excess Loss) shall be allocated in the following order of priority:

               first, to the Class B6 Certificates, until the Class
          Certificate Principal Amount thereof has been reduced to zero;

               second, to the Class B5 Certificates, until the Class
          Certificate Principal Amount thereof has been reduced to zero;

               third, to the Class B4 Certificates, until the Class
          Certificate Principal Amount thereof has been reduced to zero; 

               fourth, to the Class B3 Certificates, until the Class
          Certificate Principal Amount thereof has been reduced to zero;

               fifth, to the Class B2 Certificates, until the Class
          Certificate Principal Amount thereof has been reduced to zero;

               sixth, to the Class B1 Certificates, until the Class
          Certificate Principal Amount thereof has been reduced to zero; and 

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

     (b)  With respect to any Distribution Date, the principal portion of any
Excess Loss shall be allocated among the Classes of Certificates, pro rata,
based on the respective Class Certificate Principal Amounts thereof;
provided, that any such loss allocated to any Class of Accrual Certificates
(and any Accrual Component) shall be allocated (subject to Section 5.03(c))
on the basis of the lesser of (x) the Class Certificate Principal Amount (or
Component Principal Amount) thereof immediately prior to the applicable
Distribution Date and (y) the Class Certificate Principal Amount (or
Component Principal Amount) thereof on the Closing Date (as reduced by any
Realized Losses previously allocated thereto).

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

     (d)  Realized Losses allocated in accordance with this Section 5.03
shall be allocated on the Distribution Date in the month following the month
in which such loss was incurred and, in the case of the principal portion
thereof, after giving effect to distributions made on such Distribution Date.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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


                                  ARTICLE VI

                  CONCERNING THE TRUSTEE; EVENTS OF DEFAULT

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

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

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

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

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

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

        (iii)  No provision of this Agreement shall require the Trustee to
     expend or risk its own funds or otherwise incur any financial liability
     in the performance of any of its duties hereunder, or in the exercise of
     any of its rights or powers, if it shall have reasonable grounds for

     believing that repayment of such funds or adequate indemnity against
     such risk or liability is not reasonably assured to it; and

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

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

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

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

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

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

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

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


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

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

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

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

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

     (b)  If at any time (i) the Trustee shall cease to be eligible in
accordance with the provisions of Section 6.05 and shall fail to resign after
written request therefor by the Depositor, (ii) the Trustee shall become
incapable of acting, or shall be adjudged a bankrupt or insolvent, or a
receiver of the Trustee or of its property shall be appointed, or any public
officer shall take charge or control of the Trustee or of its property or
affairs for the purpose of rehabilitation, conservation or liquidation, (iii)
a tax is imposed or threatened with respect to the Trust Fund by any state in
which the Trustee or the Trust Fund held by the Trustee is located, or (iv)
the continued use of the Trustee would result in a downgrading of the rating
by the Rating Agencies of any Class of Certificates with a rating, then the
Depositor may remove the Trustee and appoint a successor trustee by written
instrument, one copy of which instrument shall be delivered to the Trustee so
removed and one copy to the successor trustee.

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

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



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

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

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

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

     Section 6.09.  Appointment of Co-Trustee, Separate Trustee or
                    ----------------------------------------------
Custodian.  (a)  Notwithstanding any other provisions hereof, at any time,
- ---------
the Trustee, the Depositor or the Certificateholders 

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

          (i)  to the extent that the indemnification provisions of the Sale
     and Servicing Agreement indemnify the Trustee, as assignee of the
     "Purchaser" thereunder, for such loss, liability or expense, the Trustee
     has first made reasonable efforts to enforce any applicable provisions
     in the Sale and Servicing Agreement for indemnification or reimbursement
     of the Trustee (as "Purchaser") by the Servicer (it being understood and
     agreed that "reasonable efforts" shall, without limitation, (A) not
     require that the Trustee have brought suit against the Servicer to
     enforce such indemnification provisions before making a claim against
     the assets of the Trust Fund and (B) have been satisfied if the Trustee
     shall have made demand on the Servicer for such indemnification, but the
     Servicer is unable to satisfy such demand due to its insolvency);

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

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

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

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

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

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

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

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

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

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

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

     Section 6.16.  Waiver of Defaults.  35% or more of the Aggregate
                    ------------------
Voting Interests of Certificateholders may waive any default or Event of
Default by the Servicer in the performance of its obligations under the Sale
and Servicing Agreement except that a default in the making of any required
deposit to the Certificate Account that would result in a failure of the
Trustee to make any required payment of principal of or interest on the
Certificates may only be waived with the consent of 100% of the affected
Certificateholders.  Upon any such waiver of a past default, such default
shall cease to exist, any Event of Default arising therefrom shall be deemed
to have been remedied for every purpose of this Agreement, and, to the extent
that such default related to the Servicer's obligation to make any Advance,
the Trustee shall not be obligated to make such Advance, notwithstanding
anything to the contrary in this Agreement.  No such waiver shall extend to
any subsequent or other default or impair any right consequent thereon except
to the extent expressly so waived.

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

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

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


                                 ARTICLE VII

                           PURCHASE AND TERMINATION
                              OF THE TRUST FUND

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

     (b)  On any Distribution Date occurring after the date on which the
aggregate Scheduled Principal Balance of the Mortgage Loans is less than 5%
of the Cut-off Date Aggregate Principal Balance, the Depositor may cause the
Trust Fund to adopt a plan of complete liquidation pursuant to Section
7.03(a)(i) hereof to sell all of its property.  The property of the Trust
Fund shall be sold at a price (the "Termination Price") equal
                                              -----------------
to: (i) 100% of the unpaid principal balance of each Mortgage Loan on the day
of such purchase plus interest accrued thereon at the applicable Mortgage
Rate with respect to any Mortgage Loan to the Due Date in the Due Period
immediately preceding the related Distribution Date to the date of such
repurchase and (ii) the fair market value of any REO Property and any other
property held by any REMIC, such fair market value to be determined by an
appraiser or appraisers mutually agreed upon by the Servicer and the Trustee.


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

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

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

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

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

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

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

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


                                 ARTICLE VIII

                         RIGHTS OF CERTIFICATEHOLDERS

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

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

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

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

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

Certificateholders hereunder, regardless of the source from which such
information was derived.

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

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

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

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


                                  ARTICLE IX

                ADMINISTRATION AND SERVICING OF MORTGAGE LOANS

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

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

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

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

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

     (b)  From time to time and as appropriate for the servicing or
foreclosure of any Mortgage Loan and in accordance with Accepted Servicing
Practices, the Trustee (or its custodian) shall execute such documents as
shall be prepared and furnished to the Trustee by the Servicer (in form
reasonably acceptable to the Trustee) and as are necessary to the prosecution
of any such proceedings.  The Trustee (or its custodian) 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)  An election will be made
                     --------------------
by the Trustee on behalf of the REMIC to treat the Trust Fund as a REMIC
under the Code.  Such election will be made on Form 1066 or other appropriate
federal tax or information return for the taxable year ending on the last day
of the calendar year in which the Certificates are issued.  For the purposes
of such election, the Certificates other than the Class R Certificate shall
be designated as the "regular interests" in the REMIC and the Class R
Certificate shall be designated as the "residual interest" in the REMIC.

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

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

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

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

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

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

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

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

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

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

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


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


                                  ARTICLE XI

                           MISCELLANEOUS PROVISIONS

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

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

     Section 11.03.  Amendment.  (a)  This Agreement may be amended from
                     ---------
time to time by the Depositor and the Trustee, without notice to or the
consent of any of the Holders, (i) to cure any ambiguity, (ii) to cause the
provisions herein to conform to or be consistent with or in furtherance of
the statements made with respect to the Certificates, the Trust Fund or this
Agreement in any Offering Document; or to correct or supplement any provision
herein which may be inconsistent with any other provisions herein, (iii) to
make any other provisions, with respect to matters or questions arising under
this Agreement or (iv) to add, delete, or amend any provisions to the extent
necessary or desirable to comply with any requirements imposed by the Code
and the REMIC Provisions.  No such amendment effected pursuant to the
preceding sentence shall, as evidenced by an Opinion of Counsel, adversely
affect the status of any REMIC created pursuant to this Agreement, nor shall
such amendment effected pursuant to clause (iii) of such sentence adversely
affect in any material respect the interests of any Holder.  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 (or Aggregate Notional
Amount) of each Class of Certificates affected thereby for the purpose of
adding any provisions to or changing in any manner or eliminating any of the
provisions of this Agreement or of modifying in any manner the rights of the
Holders; provided, however, that no such amendment shall be made unless the
Trustee receives an Opinion of Counsel, at the expense of the party
requesting the change, that such change will not adversely affect the status
of any REMIC as a REMIC or cause a tax to be imposed on such REMIC; and
provided further, that no such amendment may (i) reduce in any manner the
amount of, or delay the timing of, payments received on Mortgage Loans, which
are required to be distributed on any Certificate without the consent of the
Holder of such Certificate or (ii) reduce the aforesaid percentages of Class
Certificate Principal Amount (or Aggregate Notional Amount) of Certificates
of each Class, the Holders of which are required to consent to any such
amendment without the consent of the Holders of 100% of the Class Certificate
Principal Amount (or Aggregate Notional Amount) of each Class of Certificates
affected thereby.  For purposes of this paragraph, references to "Holder" or
"Holders" shall be deemed to include, the case of any Class of Book-Entry
Certificates, the related Certificate Owners.

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

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

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

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

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


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

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

     Section 11.07.  Notices.  All demands, notices and communications
                     -------
hereunder shall be in writing and shall be deemed to have been duly given
when received by (a) in the case of the Depositor, Structured Asset
Securities Corporation, 200 Vesey Street, 12th Floor, New York, New York
10285, Attention: Mark Zusy, and (b) in the case of the Trustee, Norwest Bank
Minnesota, N.A., Sixth Street and Marquette Avenue, Minneapolis, Minnesota,
55479, Attention:  Corporate Trust Services (SASCO 1997-1) or as to each
party such other address as may hereafter be furnished by such Party to the
other parties in writing.  Any notice required or permitted to be mailed to a
Holder shall be given by first class mail, postage prepaid, at the address of
such Holder as shown in the Certificate Register.  Any notice so mailed
within the time prescribed in this Agreement shall be conclusively presumed
to have been duly given, whether or not the Holder receives such notice.

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

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

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

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

          (b)  Not withstanding any provision herein to the contrary, the
parties to this Agreement agree that it is appropriate, in furtherance of the
intent of such parties as set forth herein, that the Servicer receive the
benefit of the provisions of Section 9.03 hereof and of this Section 11.11 as
an intended third party beneficiary of this Agreement to the extent of such
provisions.  The Trustee shall have the same obligations to the Servicer
under Section 9.03 hereof as if the Servicer were a party to this Agreement,
and the Servicer shall have the same rights and remedies to enforce the
provisions of Section 9.03 hereof and this Section 11.11 as if the Servicer
were a party to this Agreement.

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

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

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

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

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

     If to Fitch, to:

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

     If to S&P, to:

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


     Attention: Residential Mortgages

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

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


     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/ Prue LaRocca                           
                                 -----------------------------
                                 Name:  Prue LaRocca
                                 Title: Senior Vice President


                              NORWEST BANK MINNESOTA, N.A.,
                              as Trustee

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


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

BOSTON SAFE DEPOSIT AND TRUST COMPANY


By:  /s/ Kelly A. Gately
   -----------------------------
   Name:  Kelly A. Gately
   Title: Vice President


                                  EXHIBIT A
                                  ---------

                            FORMS OF CERTIFICATES

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

                         FORM OF FINAL CERTIFICATION


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


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

     Re:  Trust Agreement (the "Trust Agreement"), dated as of January 1,
          1997 between Structured Asset Securities Corporation, as Depositor
          and Norwest Bank Minnesota, N.A., as Trustee, with respect to
          Structured Asset Securities Corporation Mortgage Pass-Through
          Certificates, Series 1997-1

Ladies and Gentlemen:

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

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

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

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

         (iv)  if applicable, such original intervening assignments
("Intervening Assignments"), as may be necessary to 

show a complete chain of title to the Mortgage from the originator to the
Trustee at the direction of the Seller and the Depositor; or, as to any such
Intervening Assignment which cannot be delivered because such Intervening
Assignment has been lost, a photocopy of such Intervening Assignment and a
certificate of the Servicer as specified in Exhibit C-1 of the Sale and
Servicing Agreement.

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

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

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

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

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

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

                              (Custodian)

                              (NORWEST BANK MINNESOTA, N.A.,
                                   as Trustee)


                              By:________________________________
                                 Name:
                                 Title:


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

                             FORM OF ENDORSEMENT

     Pay to the order of Norwest Bank Minnesota, N.A., as trustee (the
"Trustee") under a Trust Agreement dated as of January 1, 1997, between
Structured Asset Securities Corporation, as Depositor, and the Trustee

relating to Structured Asset Securities Corporation Mortgage Pass-Through
Certificates, Series 1997-1, without recourse.


                              __________________________________
                              (current signatory on note)


                              By:_______________________________
                                 Name:
                                 Title:



                                  EXHIBIT C
                                    ---------

                 REQUEST FOR RELEASE OF DOCUMENTS AND RECEIPT


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


(Addressed to Trustee
or, if applicable, custodian)



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

     Mortgagor's Name:

     Address:

     Loan No.:

     Reason for requesting file:

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

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

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

     4. The Mortgage Loan is being foreclosed.

     5. Other. (Describe)

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

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


                              __________________________________
                              (Name of Servicer)


                              By:_______________________________
                                 Name:
                                 Title: Servicing Officer



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

         FORM OF RESIDUAL CERTIFICATE TRANSFER AFFIDAVIT (TRANSFEREE)



STATE OF            )
                    ) ss.:
COUNTY OF           )

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

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

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

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

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

          5.   That the Purchaser hereby acknowledges that under the terms of
the Trust Agreement (the "Agreement") between Structured Asset Securities
Corporation and Norwest Bank Minnesota, N.A., as Trustee, dated as of January
1, 1997, no transfer of the Residual Certificates shall be permitted to be
made to any person unless the Trustee has received a certificate from such
transferee to the effect that such transferee is not an employee benefit plan
subject to ERISA or a plan subject to Section 4975 of the Code and is not
using the assets of any employee benefit plan or other plan to acquire
Residual Certificates.

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

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

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

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

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

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



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


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



                         _________________________________
                         (name of Purchaser)


                         By:______________________________
                            Name: 
                            Title: 


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


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


NOTARY PUBLIC


______________________________


COUNTY OF_____________________

STATE OF______________________

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




                                 EXHIBIT D-2
                                   -----------
             RESIDUAL CERTIFICATE TRANSFER AFFIDAVIT (TRANSFEROR)


                                                          ___________________
                                                                  Date       





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



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


                              Very truly yours,


                              _______________________________
                              Name:
                              Title:


                                  EXHIBIT E
                                    ---------

                         Sale and Servicing Agreement


                                  EXHIBIT F
                                    ---------

                    FORM OF RULE 144A TRANSFER CERTIFICATE


     Re:  Structured Asset Securities Corporation
          Mortgage Pass-Through Certificates
          Series 1997-1                          
          ---------------------------------------

          Reference is hereby made to the Trust Agreement dated as of         
             199   (the "Trust Agreement") between Structured Asset 
__________  __,    __
Securities Corporation, as Depositor, and Norwest Bank Minnesota, N.A., as
Trustee. Capitalized terms used but not defined herein shall have the
meanings given to them in the Trust Agreement.

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

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

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

                         _____________________________________
                         (Name of Transferor)

                         By:__________________________________
                            Name:
                            Title:

Dated: ___________, ____

                                  EXHIBIT G
                                    ---------


                        FORM OF PURCHASER'S LETTER FOR
                      INSTITUTIONAL ACCREDITED INVESTOR


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


Dear Sirs:


     In connection with our proposed purchase of $______________ principal
amount of Mortgage Pass-Through Certificates, Series 1997-1 (the "Privately
Offered Certificates") of Structured Asset Securities Corporation (the
"Depositor"), we confirm that:

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

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

     Securities Act. We further understand that the Privately Offered
     Certificates purchased by us will bear a legend to the foregoing effect.

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

(4)  We are an Institutional Accredited Investor and we are acquiring the
     Privately Offered Certificates purchased by us for our own account or
     for one or more accounts (each of which is an Institutional Accredited
     Investor) as to each of which we exercise sole investment discretion.

(5)  We have received such information as we deem necessary in order to make
     our investment decision.

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

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

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

                              Very truly yours,


                              __________________________________
                              (Purchaser)


                              By________________________________
                                Name: 
                                Title:



                                  EXHIBIT H
                                 ---------

                      (FORM OF ERISA TRANSFER AFFIDAVIT)

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

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

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


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

          3. The Investor hereby acknowledges that under the terms of the
Trust Agreement (the "Agreement") between Structured Asset Securities
Corporation, as Depositor, and Norwest Bank Minnesota, 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.



          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__.


                                  EXHIBIT K
                                    ---------

                             CUSTODIAL AGREEMENT

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

                            MORTGAGE LOAN SCHEDULE



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

                          PRINCIPAL AMOUNT SCHEDULES

                               (Not Applicable)















































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





                    BOSTON SAFE DEPOSIT AND TRUST COMPANY,

                                    SELLER

                                     AND



         LEHMAN CAPITAL, A DIVISION OF LEHMAN BROTHERS HOLDINGS INC.

                                  PURCHASER


            MORTGAGE LOAN SALE, WARRANTIES AND SERVICING AGREEMENT

                         DATED AS OF JANUARY 1, 1997

                        ADJUSTABLE RATE MORTGAGE LOANS







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

                              TABLE OF CONTENTS

                                                                      Page
                                                                      ----

                                  ARTICLE I

                                 DEFINITIONS  . . . . . . . . . . . . . . . 1

                                  ARTICLE II

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

     Section 2.01   Sale and Conveyance of Mortgage Loans;   
                      Possession of Mortgage Files; Maintenance 
                      of Servicing Files  . . . . . . . . . . . . . . . .  11
     Section 2.02   Books and Records; Transfers of Mortgage
                      Loans . . . . . . . . . . . . . . . . . . . . . . .  12
     Section 2.03   Additional Pledged Collateral Custodial
                      Agreement; Delivery of Documents  . . . . . . . . .  13

                                 ARTICLE III

             REPRESENTATIONS AND WARRANTIES; REMEDIES AND BREACH

     Section 3.01   Company Representations and Warranties  . . . . . . .  13
     Section 3.02   Representations and Warranties Regarding
                      Individual Mortgage Loans . . . . . . . . . . . . .  16
     Section 3.03   Remedies for Breach of Representations 
                      and Warranties  . . . . . . . . . . . . . . . . . .  24
     Section 3.04   Mortgage Loans Convertible to Fixed 
                      Interest Rate . . . . . . . . . . . . . . . . . . .  26

                                       
                                   ARTICLE IV

                ADMINISTRATION AND SERVICING OF MORTGAGE LOANS

     Section 4.01   Company to Act as Servicer  . . . . . . . . . . . . .  27
     Section 4.02   Liquidation of Mortgage Loans . . . . . . . . . . . .  29
     Section 4.03   Collection of Mortgage Loan Payments  . . . . . . . .  30
     Section 4.04   Establishment of and Deposits to 
                     Custodial Account  . . . . . . . . . . . . . . . . .  30
     Section 4.05   Permitted Withdrawals From Custodial 


                      Account . . . . . . . . . . . . . . . . . . . . . .  32
     Section 4.06   Establishment of and Deposits to 
                      Escrow Account  . . . . . . . . . . . . . . . . . .  33
     Section 4.07   Permitted Withdrawals From Escrow Account . . . . . .  34
     Section 4.08   Maintenance of Tax, Insurance, Other 
                      Charge Records  . . . . . . . . . . . . . . . . . .  34
     Section 4.09   Protection of Accounts  . . . . . . . . . . . . . . .  35
     Section 4.10   Maintenance of Hazard Insurance . . . . . . . . . . .  35
     Section 4.11   Maintenance of Mortgage Impairment 
                      Insurance . . . . . . . . . . . . . . . . . . . . .  36
     Section 4.12   Maintenance of Fidelity Bond and 

<PAGE>
                      Errors and Omissions Insurance  . . . . . . . . . .  37
     Section 4.13   Inspections . . . . . . . . . . . . . . . . . . . . .  37
     Section 4.14   Restoration of Mortgaged Property . . . . . . . . . .  37
     Section 4.15   Title, Management and Disposition 
                      of REO Property . . . . . . . . . . . . . . . . . .  38
     Section 4.16   Real Estate Owned Reports . . . . . . . . . . . . . .  40
     Section 4.17   Liquidation Reports . . . . . . . . . . . . . . . . .  40
     Section 4.18   Notification of Adjustments . . . . . . . . . . . . .  40
     Section 4.19   Reports of Foreclosures and 
                      Abandonments of Mortgaged Property  . . . . . . . .  40

                                       
                                   ARTICLE V

                            PAYMENTS TO PURCHASER

     Section 5.01   Remittances . . . . . . . . . . . . . . . . . . . . .  41
     Section 5.02   Statements to Purchaser . . . . . . . . . . . . . . .  41
     Section 5.03   Monthly Advances by Company . . . . . . . . . . . . .  42

                                       
                                   ARTICLE VI

                         GENERAL SERVICING PROCEDURES

     Section 6.01   Transfers of  Mortgaged Property  . . . . . . . . . .  42
     Section 6.02   Satisfaction of Mortgages and Release 
                      of Mortgage Files . . . . . . . . . . . . . . . . .  43
     Section 6.03   Servicing Compensation  . . . . . . . . . . . . . . .  43
     Section 6.04   Annual Statement as to Compliance . . . . . . . . . .  44
     Section 6.05   Annual Independent Public Accountants'
                      Servicing Report  . . . . . . . . . . . . . . . . .  44
     Section 6.06   Right to Examine Company Records  . . . . . . . . . .  44

                                 ARTICLE VII

                             COMPANY TO COOPERATE

     Section 7.01   Provision of Information  . . . . . . . . . . . . . .  45
     Section 7.02   Financial Statements;  Servicing 
                      Facilities  . . . . . . . . . . . . . . . . . . . .  45

                                 ARTICLE VIII

                                 THE COMPANY

     Section 8.01   Third Party Claims  . . . . . . . . . . . . . . . . .  46
     Section 8.02   Merger or Consolidation of the Company  . . . . . . .  46
     Section 8.03   Limitation on Liability of Company and
                      Others  . . . . . . . . . . . . . . . . . . . . . .  46
     Section 8.04   Limitation on Resignation and 
                      Assignment by Company . . . . . . . . . . . . . . .  47

                                       
                                   ARTICLE IX

                                   DEFAULT

     Section 9.01   Events of Default . . . . . . . . . . . . . . . . . .  48
     Section 9.02   Waiver of Defaults  . . . . . . . . . . . . . . . . .  49

                                       
                                   ARTICLE X

                                 TERMINATION

     Section 10.01  Termination . . . . . . . . . . . . . . . . . . . . .  50

                                       
                                   ARTICLE XI

                           MISCELLANEOUS PROVISIONS

     Section 11.01  Successor to Company  . . . . . . . . . . . . . . . .  50
     Section 11.02  Amendment . . . . . . . . . . . . . . . . . . . . . .  51
     Section 11.03  Governing Law . . . . . . . . . . . . . . . . . . . .  52
     Section 11.04  Duration of Agreement . . . . . . . . . . . . . . . .  52
     Section 11.05  Notices . . . . . . . . . . . . . . . . . . . . . . .  52
     Section 11.06  Severability of Provisions  . . . . . . . . . . . . .  53
     Section 11.07  Relationship of Parties . . . . . . . . . . . . . . .  53
     Section 11.08  Execution; Successors and Assigns . . . . . . . . . .  53
     Section 11.09  Integration . . . . . . . . . . . . . . . . . . . . .  53
     Section 11.10  Assignment by Purchaser . . . . . . . . . . . . . . .  54
     Section 11.11  No Solicitation . . . . . . . . . . . . . . . . . . .  54
     Section 11.12  Reconstitution  . . . . . . . . . . . . . . . . . . .  54



                            EXHIBITS AND SCHEDULES

Exhibit A      Mortgage Loan Schedule
Exhibit B      Contents of Each Mortgage File
Exhibit C-1    Mortgage Loan Documents
Exhibit C-2    Custodial Agreement
Exhibit C-3    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      Intentionally Deleted
Exhibit H      Company's Certificate of Compliance
Exhibit I      Form of Opinion of Seller's Counsel
Exhibit J      Form of Opinion of Purchaser's Counsel
Exhibit K      Additional Pledged Collateral Custodial Agreement
Exhibit L      Intentionally Omitted
Exhibit M      Form of Certificate for Nonrecoverable Advances
Exhibit N      Permitted Modifications

Schedule 3.02(b)    Payments Current 
Schedule 3.02(ee)   Mortgage Loans with Conversion Option


            MORTGAGE LOAN SALE, WARRANTIES AND SERVICING AGREEMENT


     This MORTGAGE LOAN SALE, WARRANTIES AND SERVICING AGREEMENT (the
"Agreement") is executed by and between Lehman Capital, A Division of Lehman
Brothers Holdings Inc., as purchaser  (the "Purchaser"), and Boston Safe
Deposit and Trust Company, as seller and servicer (the "Company"), as of the
1st day of January, 1997.


                                  WITNESSETH


     WHEREAS, the Purchaser has agreed to purchase from the Company and the
Company has agreed to sell to the Purchaser certain conventional, adjustable
rate first-lien mortgage loans and cooperative loans (hereinafter referred to
as "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 $171,430,902.00;

     WHEREAS, each of the Mortgage Loans is secured by a mortgage, deed of
trust or other security instrument creating a first lien on real estate (or
against the shares of a cooperative corporation and the related proprietary
lease) located in the jurisdiction indicated on the Mortgage Loan Schedule,
which is annexed hereto as Exhibit A; 
                                          ---------

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

     WHEREAS, the Purchaser 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 are hereby acknowledged, the Purchaser and the Company
agree as follows:


                                  ARTICLE I

                                 DEFINITIONS
                                 -----------

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

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

     Additional Collateral: Any real or personal property, securities,
     ---------------------
cash, instruments, contracts or other documents constituting or evidencing
collateral pledged as additional security for a Mortgage Loan (other than the
Mortgaged Property).

     Additional Pledged Collateral Custodial Agreement: The agreement
     -------------------------------------------------
governing the retention of Additional Collateral, a form of which is annexed
hereto as Exhibit K.
                  ---------

     Agreement:  This Mortgage Loan Sale, Warranties and Servicing
     ---------
Agreement and all amendments hereof and supplements and exhibits hereto.

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

     Appraised Value:  The amount set forth in an appraisal made in
     ---------------
connection with the origination of the related Mortgage Loan as the value of
the Mortgaged Property.

     Assignment of Mortgage:  An assignment of the Mortgage, notice of
     ----------------------
transfer or equivalent instrument in recordable form, sufficient under the
laws of the jurisdiction wherein the related Mortgaged Property is located to
reflect the sale of the Mortgage to the Purchaser.

     BIF:  The Bank Insurance Fund, or any successor thereto.
     ---

     Business Day:  Any day (8:30 to 5:00 p.m. EST) other than (i) a
     ------------
Saturday or Sunday, or (ii) a day on which banking and savings and loan
institutions in the Commonwealth of Massachusetts are authorized or obligated
by law or executive order to be closed.

     Buydown Mortgage Loan: A Mortgage Loan for which funds have been
     ---------------------
deposited with the Company by the Mortgagor and/or other third party to be
applied to the Monthly Payment for a specified period of time.

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

     Closing Date: January 15, 1997
     ------------

     Code:  The Internal Revenue Code of 1986, as it may be amended from
     ----
time to time, or any successor statute thereto, and applicable U.S.
Department of the Treasury regulations issued pursuant thereto.

     Company:  Boston Safe Deposit and Trust Company, or its successor in
     -------
interest or assigns.  For purposes of representations and warranties and
other provisions relating to servicing, FNMA or FHLMC qualifications,
"Company" is deemed to include the Subservicer.

     Condemnation Proceeds:  All awards or settlements in respect of a
     ---------------------
Mortgaged Property, whether permanent or temporary, partial or entire, by
exercise of the power of eminent domain or condemnation, to the extent not
required to be released to a Mortgagor in accordance with the terms of the
related Mortgage Loan Documents.

     Convertible Mortgage Loan:  Any Mortgage Loan as to which, pursuant
     -------------------------
to the related Mortgage Note, the Mortgagor may elect to convert the Mortgage
Rate from an adjustable to a fixed rate of interest.

     Coop Loan:  A loan secured by a first lien against (i) shares issued
     ---------
by a cooperative apartment corporation and (ii) a Mortgagor's leasehold
interest in a cooperative apartment located in such building.

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

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

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

     Custodial Agreement:  The Assignment and Assumption Agreement
     -------------------
governing retention of the Mortgage Loan Documents, the form of which is
attached hereto as Exhibit C-2.
                   -----------

     Custodian:  The Custodian under the Custodial Agreement, or its
     ---------
successor in interest or assigns or any successor to the Custodian under the
Custodial Agreement as provided therein.

     Cut-off Date: January 1, 1997.
     ------------

     Deleted Mortgage Loan:  A Mortgage Loan which is repurchased by the
     ---------------------
Company in accordance with the terms of this Agreement or which is, in the
case of a substitution pursuant to Section 3.03, replaced or to be replaced
with one or more Qualified Substitute Mortgage Loans.

     Depositor:  Structured Asset Securities Corporation, a Delaware
     ---------
corporation, or its successors in interest or assigns.

     Determination Date:  The 12th day (or if such 12th Day is not a
     ------------------
Business Day, the Business Day immediately preceding such 12th 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.

     Errors and Omissions Insurance Policy:  An errors and omissions
     -------------------------------------
insurance policy to be maintained by the Company pursuant to Section 4.12.

     Escrow Account:  The separate account or accounts created and
     --------------
maintained pursuant to Section 4.06.

     Escrow Payments:  With respect to any Mortgage Loan, the amounts
     ---------------
constituting ground rents, taxes, assessments, water rates, sewer rents,
municipal charges, mortgage insurance premiums, fire and hazard insurance
premiums, condominium charges, and any other payments required to be escrowed
by the Mortgagor with the mortgagee pursuant to the Mortgage or any other
related document.

     Event of Default:  Any one of the conditions or circumstances
     ----------------

enumerated in Section 9.01.

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

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

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

     First Remittance Date:  February 14, 1997
     ---------------------

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

     Gross Margin:  With respect to each Mortgage Loan, the fixed
     ------------
percentage amount set forth in the related Mortgage Note of two hundred
seventy-five basis points (275), which amount is added to the Index in
accordance with the terms of the related Mortgage Note to determine, on each
Interest Rate Adjustment Date, the Mortgage Interest Rate for such Mortgage
Loan.

     Index:  On each Interest Rate Adjustment Date, the applicable index
     -----
shall be the weekly average yield of the secondary market interest rates on
one year constant maturity treasuries (CMT).

     Insurance Proceeds:  With respect to each Mortgage Loan, proceeds of
     ------------------
insurance policies insuring the Mortgage Loan or the related Mortgaged
Property.

     Interest Rate Adjustment Date:  The date on which an adjustment to
     -----------------------------
the Mortgage Interest Rate on a Mortgage Note becomes effective.  The first
Interest Rate Adjustment Date for each Mortgage Loan will occur in accordance
with the terms of the Mortgage Note.

     Liquidation Proceeds:  Cash received in connection with the
     --------------------
liquidation of a defaulted Mortgage Loan, whether through the sale or
assignment of such Mortgage Loan, trustee's sale, foreclosure sale or
otherwise, or the sale of the related Mortgaged Property if the Mortgaged
Property is acquired in satisfaction of the Mortgage Loan.

     Loan-to-Value Ratio or LTV:  With respect to any Mortgage Loan, the
     -------------------    ---
ratio of the principal balance of such Mortgage Loan at origination, or the
Stated Principal Balance of such Mortgage Loan as of the Cut-Off Date or such
other date as is specified, less the minimum value of Additional Collateral
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.

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

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

     Mortgage:  The mortgage, deed of trust, pledge and security agreement
     --------
or other instrument securing a Mortgage Note, which creates a first lien on
either (i) an unsubordinated estate in fee simple in real property or (ii) a
first lien on a cooperative apartment lease and related cooperative
corporation shares, each as security for a 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 annual rate of interest borne on a
     ----------------------
Mortgage Note, as adjusted from time to time in accordance with the
provisions of such Mortgage Note.  The Mortgage Interest Rate, as determined
on each Interest Rate Adjustment Date, is equal to the sum of the Index and
the Gross Margin, adjusted, if necessary, to comply with the Mortgage
Interest Rate Cap.

     Mortgage Interest Rate Cap:  The limit on each Mortgage Interest Rate
     --------------------------
adjustment, such that as to each Mortgage Loan, the Mortgage Interest Rate
shall not:  (i) be more or less than the stated periodic cap as applied to
the Mortgage Interest Rate in effect immediately prior to the particular
Interest Rate Adjustment Date of the related Mortgage Loan; and (ii) exceed
the maximum Mortgage Interest Rate Cap provided in the related Mortgage Note.

     Mortgage Loan:  An individual loan secured by a first lien on real
     -------------
property and each Coop Loan which is the subject of this Agreement and which
is identified on the Mortgage Loan Schedule, including, without limitation,
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 loan.

     Mortgage Loan Documents:  The documents listed in Exhibit C-1 hereto
     -----------------------                           -----------

     Mortgage Loan Remittance Rate:  With respect to each Mortgage Loan,
     -----------------------------
the annual rate of interest remitted to the Purchaser, which shall be equal
to the applicable Mortgage Interest Rate minus the Servicing Fee Rate.

     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, condominium, shares in a
cooperative corporation, or a 2-4 family residence; (5) a description of
Additional Collateral, if any, and the value thereof at the close of 
business on the Cut-off Date; (6) 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; (7) the
Loan-to-Value Ratio at origination; (8) the Mortgage Interest Rate as of the
origination and Cut-off Dates; (9) the date on which the Mortgage Loan was
originated; (10) the stated maturity date; (11) the amount of the Monthly
Payment; (12) the last payment date on which a payment was actually applied
to the outstanding principal balance; (13) the original principal amount of
the Mortgage Loan; (14) the principal balance of the Mortgage Loan as of the
close of business on the Cut-off Date, after deduction of the payments of
principal due on or before the Cut-off Date, whether or not collected; (15)
the Index; (16) the next Interest Rate Adjustment Date; (17) the Gross
Margin;  (18) the maximum Mortgage Interest Rate under the terms of the
Mortgage Note; and (19) the minimum value of any additional collateral
required under the terms of the Mortgage Loan.  With respect to the Mortgage
Loans in the aggregate, the Mortgage Loan Schedule shall set forth the
following information, as of the Cut-off Date:  (1) the number of Mortgage
Loans; (2) the current aggregate outstanding principal balance of the
Mortgage Loans; and (3) the weighted average Mortgage Interest Rate of the
Mortgage Loans.

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

     Mortgaged Property:  The real property or shares of a cooperative
     ------------------
corporation and related leasehold interest, as of the Closing Date, securing
repayment of the debt evidenced by a Mortgage Note.

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

     Nonrecoverable Advance:  With respect to each Mortgage Loan, a
     ----------------------
Monthly Advance with regard to which the Company, in its sole discretion,
anticipates that the amount of such advance will not be ultimately
recoverable from related Liquidation Proceeds, Insurance Proceeds or other
amounts received with respect to such Mortgage Loan.  The Company's
determination as to a Nonrecoverable Advance shall be evidenced by a
certificate in the form set forth in Exhibit M. 
                                     ---------

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

     Opinion of Counsel:  A written opinion of counsel, who may be an
     ------------------
employee of the Company, reasonably acceptable to the addressee (except that
such counsel must be Independent (as defined in the Trust Agreement) outside
counsel with respect to any such opinion required under Sections 4.15 and
11.02 of this Agreement).

     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.

     Prime Rate:  The rate published as the Prime Rate in The Wall Street
     ----------
Journal, Northeast edition.

     Principal Prepayment:  Any payment or other recovery of principal on
     --------------------
a Mortgage Loan which 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.

     Principal Prepayment Period:  The month preceding the month in which
     ---------------------------
the related Remittance Date occurs.

     Purchase Price:  The price as stated in the Purchase Price and Terms
     --------------
Letter.

     Purchase Price and Terms Letter:  The Purchase Price and Terms Letter
     -------------------------------
dated October 24, 1996 from the Company, as accepted and agreed to by the
Purchaser.

     Purchaser: Lehman Capital, A Division of Lehman Brothers Holdings
     ---------
Inc., or its successor(s) in interest or any successor to the Purchaser or
assignee thereof under this Agreement as herein provided, or of any such
assignee.

     Qualified Depository:  A depository the accounts of which are insured
     --------------------
by the FDIC through the BIF or the SAIF and the debt obligations of which are
rated the equivalent of AA or better by each Rating Agency.

     Qualified Substitute Mortgage Loan:  A Mortgage Loan eligible to be
     ----------------------------------
substituted by the Company for a Deleted Mortgage Loan which must, on the
date of such substitution:  (i) have an outstanding principal balance, after
deduction of all scheduled payments due in the month of substitution (or in
the case of a substitution of more than one Mortgage Loan for a Deleted
Mortgage Loan, an aggregate principal balance), not in excess of the Stated
Principal Balance of the related Deleted Mortgage Loan (to the extent that
the principal balance of the Mortgage Loan is less than the Stated Principal
Balance of the Deleted Mortgage Loan, the amount of such difference together
with one month's interest on such difference at the applicable Remittance
Rate, shall be deposited by the Company in the Custodial Account pursuant to
Section 4.04); (ii) have a Mortgage Loan Remittance Rate not less than, and
not more than 2% greater than the Mortgage Loan Remittance Rate of the
Deleted Mortgage Loan; (iii) have a Gross Margin of not more than 1/8th of
one percent (0.125%) less than the Gross Margin of the related Deleted
Mortgage Loan; (iv) have a remaining term to maturity not greater than, and
not more than one year less than that of the Deleted Mortgage Loan;
(v) comply with each representation and warranty set forth in Section 3.02;
(vi) have a Loan-to-Value Ratio as of the date of such substitution not
greater than that of the related Deleted Mortgage Loan; and (vii) not be a
Coop Loan unless the related Deleted Mortgage Loan was a Coop Loan.

     Rating Agency:  Either of Standard & Poor's Rating Services, a
     -------------
division of The McGraw Hill Companies, Inc. and Fitch Investors Service, L.P.

     Record Date:  The close of business on the last Business Day of the
     -----------
month preceding the month of the related Remittance Date.

     REMIC:  A "real estate mortgage investment conduit" within the
     -----
meaning of Section 860D of the Code.

     REMIC Provisions:  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 14th day (or if such 14th day is not a Business
     ---------------
Day, the first Business Day immediately preceding) of any month, beginning
with the First Remittance Date.

     REO Disposition:  The final sale by the Company of any REO Property.
     ---------------

     REO Disposition Proceeds:  All amounts received with respect to an
     ------------------------
REO Disposition pursuant to Section 4.15.

     REO Property:  A Mortgaged Property acquired by the Company on behalf
     ------------
of the Purchaser through foreclosure or by deed in lieu of foreclosure, as
described in Section 4.15.

     Repurchase Price:  With respect to any Mortgage Loan, a price equal
     ----------------
to (i) the Stated Principal Balance of the Mortgage Loan plus (ii) interest
on such Stated Principal Balance at the Mortgage Loan Remittance Rate from
the date on which interest has last been paid (to the extent distributed to
the Purchaser) to and including the date prior to repurchase, less amounts
received or advanced in respect of such repurchased Mortgage Loan which are
being held in the Custodial Account for distribution in the month of
repurchase.

     SAIF:  The Savings Association Insurance Fund, or any successor
     ----
thereto.

     Securities Act of 1933 or the 1933 Act:  The Securities Act of 1933,
     ----------------------        --------
as amended.

     Servicing Advances:  All customary, reasonable and necessary
     ------------------
"out-of-pocket" costs and expenses other than Monthly Advances (including
reasonable attorneys' fees and disbursements) incurred in the performance by
the Company of its servicing obligations, including, but not limited to, the
cost of (a) the preservation, restoration and protection of the Mortgaged
Property, (b) any enforcement or judicial proceedings, including
foreclosures, (c) the management and liquidation of any REO Property and (d)
compliance with the obligations under Section 4.08.

     Servicing Fee:  With respect to each Mortgage Loan, 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 with respect to any Mortgage Loan for any month 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 the related Monthly Payment collected by the
Company, or as otherwise provided under Section 4.05.

     Servicing Fee Rate: 0.25% (25 basis points) 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 Custodian and copies of the
Mortgage Loan Documents listed in Exhibit C-1 hereto, the originals of
                                  -----------
which are delivered to the Custodian pursuant to Section 2.01.

     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.

     Stated Principal Balance:  As to each Mortgage Loan, (i) the
     ------------------------
principal balance of the Mortgage Loan at the Cut-off Date after giving
effect to payments of principal due on or before such date, whether or not
received, minus (ii) all amounts previously distributed to the Purchaser with
respect to the related Mortgage Loan representing payments or recoveries of
principal or advances in lieu thereof.

     Subservicer:  Mellon Mortgage Company, or any other subservicer which
     -----------
is subservicing the Mortgage Loans pursuant to a Subservicing Agreement.  Any
Subservicer shall meet the qualifications set forth in Section 4.01.

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

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

     Trust Agreement:  The Trust Agreement dated as of January 1, 1997
     ---------------
between the Depositor and the Trustee.

     Trustee: Norwest Bank Minnesota, 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; CUSTODIAL AGREEMENT; DELIVERY OF DOCUMENTS
- -------------------------------------------------------------

     Section 2.01   Sale and Conveyance of Mortgage Loans;  Possession of
                    -----------------------------------------------------
Mortgage Files; Maintenance of Servicing Files.
- ----------------------------------------------

     (a)  Sale and Conveyance of Mortgage Loans:
          -------------------------------------

          (1)  Agreement to Purchase:  The Company agrees to sell, and
               ---------------------
Purchaser agrees to purchase, Mortgage Loans listed on the Mortgage Loan
Schedule annexed hereto as Exhibit A, having an aggregate principal
                           ---------
balance on the Cut-off Date of $171,430,902.00.

          (2)  The Company, simultaneously with the later to occur of
execution and delivery of this Agreement and the receipt of the Purchase
Price in good funds, as provided 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.

     (b)  Possession of Mortgage Files:  Pursuant to Section 2.03, the
          ----------------------------
Company has delivered or will have delivered as of the Closing Date the
Mortgage Loan Documents to the Custodian.  The contents of each Mortgage File
and Servicing File not delivered to the Custodian are and shall be held in
trust by the Company for the benefit of the Purchaser as the owner thereof.
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 origination of each 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.

     (c)  Maintenance of Servicing Files:  The Company shall maintain a
          ------------------------------
Servicing File consisting of all records required to service the Mortgage
Loan.  Each Servicing File shall be marked appropriately to reflect clearly
the sale of the related Mortgage Loan to the Purchaser, and records relating
to the Servicing Files will reflect their segregation from other files in the
Servicer's possession.  Ownership of Servicing Files shall be retained by the
Company.  The Company shall release the contents of any Servicing File only
in accordance with written instructions from the Purchaser or its designee,
unless such release is required as incidental to the Company's servicing of
the Mortgage Loans or relates to a repurchase of any Mortgage Loan pursuant
to Section 3.03 or Section 6.02.  In the event the Company resigns or is
terminated in accordance with the terms of this Agreement, the Company shall
within a reasonable time thereafter release the Servicing Files to Purchaser
or its designee.

     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 each 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 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 all federal, state
and local laws, rules and regulations.  To the extent that original documents
are not required for purposes of realization of Liquidation Proceeds,
Condemnation 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 a person as the owner of the Mortgage
Loan.  The Purchaser may, subject to the terms of this Agreement, sell and
transfer one or more of the Mortgage Loans, and any subsequent purchaser of
one or more Mortgage Loans may sell and transfer such Mortgage Loans;
provided, however, that in no event shall there be more than three persons at
any given time having the status of "Purchaser" hereunder.  The Purchaser
shall advise the Company of the transfer of any Mortgage Loan by the
Purchaser, and upon receipt of notice of such transfer, the Company shall
mark its books and records to reflect the ownership of the Mortgage Loans by
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   Additional Pledged Collateral Custodial Agreement;
                    --------------------------------------------------
Delivery of Documents.
- ---------------------

     Except as provided by the Additional Pledged Collateral Custodial
Agreement delivered herewith, the Company has or will have by the Closing
Date delivered and released to the Custodian  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.

     The Custodian has certified its receipt of all such Mortgage Loan
Documents required to be delivered, as evidenced by a certification.

     Within 90 days of receipt by the Company of a copy of the initial
certification of the Custodian (the "Custodian Certificate") which indicates
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) (each, a "Material Defect"), the Company shall cure such
Material Defect or, if it does not cure such Material Defect within such
period and such Material Defect has, in Purchaser's reasonable judgement, a
material adverse effect on Purchaser's ability to enforce the obligations of
the borrower or the guarantor, as the case may be, under the Mortgage Loan
Documents, 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 Custodian original documents evidencing
any 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 its execution; provided, however, that the Company shall provide the
Custodian 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 (60) 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:

     (a)  Due Organization and Authority.  The Company is a trust company
          -------------------------------
duly organized, validly existing and in good standing under the laws of the
Commonwealth of Massachusetts and is licensed, qualified and in good standing
in each state where a Mortgaged Property is located if the laws of such state
require licensing or qualification in order to conduct business of the type
conducted by the Company, and in any event the Company is in compliance with
the laws of any such state to the extent necessary to ensure the
enforceability of the related Mortgage Loan and the servicing of such
Mortgage Loan in accordance with the terms of this Agreement; the Company has
the full corporate power and authority to execute and deliver this Agreement
and to perform in accordance herewith; the execution, delivery and
performance of this Agreement (including all instruments of transfer to be
delivered pursuant to this Agreement)  by the Company and the consummation of
the transactions contemplated hereby have been duly and validly authorized;
this Agreement evidences the valid, binding and enforceable obligation of the
Company; and all requisite corporate action has been taken by the Company to
make this Agreement valid and binding upon the Company in accordance with its
terms;

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

     (c)  No Conflicts.  Neither the execution and delivery of this
          ------------
Agreement, the origination or acquisition of the Mortgage Loans by the
Company, the sale of the Mortgage Loans to the Purchaser or the other
transactions contemplated hereby, nor the fulfillment of or compliance with
the terms and conditions of this Agreement, will conflict materially with or
result in a material breach of any of the terms, conditions or provisions of
the Company's charter or by-laws or any legal restriction or any agreement or
instrument to which the Company is now a party or by which it is bound,
constitute a default or result in an acceleration under any of the foregoing,
or result in any material violation of any law, rule, regulation, order,
judgment or decree to which the Company or its property is subject, or impair
the ability of the Purchaser to realize on the Mortgage Loans, or impair the
value of the Mortgage Loans;

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

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

     (f)  Ability to Perform.  The Company does not believe, nor does it
          -------------------
have any reason or cause to believe, that it cannot perform each and every
covenant contained in this Agreement;
                                     

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

     (h)  No Consent Required.  No consent, approval, authorization or
          --------------------
order of any court or governmental agency or body is required for the
execution, delivery and performance by the Company of or the compliance by
the Company with this Agreement or the sale of the Mortgage Loans as
evidenced by the consummation of the transactions contemplated by this
Agreement, or if required, such approval has been obtained prior to the
Closing Date;

     (i)  Selection Process.  The Mortgage Loans were selected from among
          -----------------
the outstanding adjustable rate one- to four- family mortgage loans in the
Company's portfolio at the Closing Date as to which the representations and
warranties set forth in Section 3.02 could be made and such selection was not
made in a manner so as to affect adversely the interests of the Purchaser;

     (j)  No Untrue Information.  Neither this Agreement nor any
          ---------------------
statement, report or other document furnished or to be furnished pursuant to
this Agreement or in connection with the transactions contemplated hereby
contains any materially untrue statement of fact or omits to state a fact
necessary to make the statements contained therein not misleading;

     (k)  (RESERVED);

     (l)  Sale Treatment.  The Company has determined that the disposition
          --------------
of the Mortgage Loans pursuant to this Agreement will be afforded sale
treatment for accounting and tax purposes;

     (m)  Financial Statements.  The Company has delivered to the
          ---------------------
Purchaser consolidated financial statements of Mellon Bank Corporation, as to
its last two complete fiscal years and any later quarter ended more than
sixty (60) days prior to the execution of this Agreement.  All such financial
statements fairly present the pertinent results of operations and affiliates
and have been prepared in accordance with generally accepted accounting
principles constantly applied throughout the periods involved, except as set
forth in the notes thereto.  In addition, the Company has delivered
information as to its conventional mortgage loan delinquency and foreclosure
experience for the immediately preceding 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;

     (n)  No Brokers' Fees.  The Company has not dealt with any broker,
          ----------------
investment banker, agent or other person that may be entitled to any
commission or compensation in connection with the sale of the Mortgage Loans;
and

     (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:

     (a)  Mortgage Loans as Described.  The information set forth in the
          ----------------------------
Mortgage Loan Schedule is complete, true and correct, in all material
respects;

     (b)  Payments Current.  Except as set forth in Schedule 3.02(b), all
          ----------------
payments required to be made up to the Closing Date for the Mortgage Loan
under the terms of the Mortgage Note have been made and credited.  No payment
required under the Mortgage Loan has been delinquent by more than thirty (30)
days within the twelve months preceding the Cut-off Date;

     (c)  No Outstanding Charges.  There are no defaults in complying with
          ----------------------
the terms of the Mortgages, and Company has no notice as to any taxes,
governmental assessments, insurance premiums, water, sewer and municipal
charges, leasehold payments or ground rents which previously became due and
owing but which have not been paid.  The Company has not advanced funds,
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, if necessary to protect the interests
of the Purchaser, has been recorded) which has been delivered to the
Custodian;

     (e)  No Defenses.  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 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 Company has no knowledge that any Mortgagor was a debtor
in any state or federal bankruptcy or insolvency proceeding at the time the
Mortgage Loan was originated;

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

     (g)  Compliance with Applicable Laws.  Any and all requirements of
       ----------------------------------
any federal, state or local law including, without limitation, usury,
truth-in-lending, real estate settlement procedures, consumer credit
protection, equal credit opportunity or disclosure laws applicable to the
Mortgage Loan have been complied with, and the Company shall maintain in its
possession, 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 lien against the Mortgaged
          ---------------------------
Property has not been satisfied, canceled, subordinated or rescinded, in
whole or in part, and the Mortgaged Property has not been released from the
lien of the Mortgage, in whole or in part, nor has any instrument been
executed that would effect any such release, cancellation, subordination or
rescission.  The Company has not waived the performance by the Mortgagor of
any action, if the Mortgagor's failure to perform  such action would cause
the Mortgage Loan to be in default, nor has the Company waived any default
resulting from any action or inaction by the Mortgagor;

     (i)  Location and Type of Mortgaged Property.  Except for Coop Loans,
          ---------------------------------------
the Mortgaged Property is located in the state identified in the Mortgage
Loan Schedule and consists  of a parcel of real property with a detached
single family residence erected thereon or upon which a detached single
family residence will be erected, or a two- to four- family dwelling, or an
individual condominium unit in a condominium project, or an individual unit
in a planned unit development.  For Coop Loans, the Mortgaged Property
consists of shares of stock in a cooperative housing corporation and a
leasehold interest in a cooperative apartment owned by such corporation
located in the state identified in the Mortgaged Loan Schedule;

     (j)  Valid First Lien.  The Mortgage is a valid, subsisting,
          ----------------
enforceable and perfected first lien on the Mortgaged Property.  Where the
Mortgaged Property consists of residential real estate, the lien includes all
buildings on the Mortgaged Property and all installations and mechanical,
electrical, plumbing, heating and air conditioning systems located in or
annexed to such building, and all additions, alterations, and replacements
made at any time with respect to the foregoing.  The lien of the Mortgage is
subject only to:

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

               (2)  covenants, conditions and restrictions, rights of way,
          easements and other matters of the public record as of the date of
          recording acceptable to mortgage lending institutions generally and
          specifically referred to in the lender's title insurance policy
          delivered to the originator of the Mortgage Loan and (i) referred
          to or otherwise considered in the appraisal made for the originator
          of the Mortgage Loan or (ii) which do not adversely affect the
          Appraised Value of the Mortgaged Property set forth in such
          appraisal; and

               (3)  other matters to which like properties are commonly
          subject which do not materially interfere with the benefits of the
          security intended to be provided by the Mortgage or the use,
          enjoyment, value or marketability of the related Mortgaged
          Property.


Any security agreement, chattel mortgage or equivalent document related to
and delivered in connection with the Mortgage Loan establishes and creates a
valid, subsisting and enforceable first lien and first priority security
interest on the Mortgaged Property and any additional collateral for the
Mortgage Loan and the Company has full right to sell and assign the same to
the Purchaser;

     (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.  All parties to
the Mortgage Note and the Mortgage and any other related agreement had legal
capacity to enter into the Mortgage Loan and to execute and deliver the
Mortgage Note and the Mortgage and any other related agreement, and the
Mortgage Note and the Mortgage have been duly and properly executed by such
parties.  The documents, instruments and agreements submitted for loan
underwriting were not falsified and contain no untrue statement of material
fact or omit to state a material fact required to be stated therein or
necessary to make the information and statements therein not misleading.  No
fraud was committed in connection with the origination of the Mortgage Loan. 
The Company has reviewed all of the documents constituting the Servicing File
and has made such inquiries as it deems necessary to make and confirm the
accuracy of the representations set forth herein;

     (l)  Full Payment of Costs.  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;

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

     (n)  Doing Business.   All parties which have had any interest in the
          --------------
Mortgage Loan, whether as mortgagee, assignee, pledgee or otherwise, are (or,
during the period in which they held and disposed of such interest, were) (1)
in compliance with any and all applicable licensing requirements of the laws
of the state wherein the real 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 Loan-to-Value Ratio at origination
          ---
(or, if any Mortgage Loan has been the subject of a significant modification
since origination, other than as a result of a default or imminent default,
as of the date of such modification) equal to or greater than 90%.

     (p)  Title Insurance.  Except in the case of Coop Loans, the Mortgage
          ---------------
Loan is covered by either (i) an attorney's opinion of title and abstract of
title the form and substance of which is acceptable to mortgage lending
institutions making mortgage loans in the area where the Mortgaged Property
is located or (ii) an ALTA lender's title insurance policy or other generally
acceptable form of policy of insurance acceptable to FNMA or FHLMC, issued by
a title insurer acceptable to FNMA or FHLMC and qualified to do business in
the jurisdiction where the Mortgaged Property is located, insuring the
Company, its successors and assigns, as to the first priority lien of the
Mortgage in the original principal amount of the Mortgage Loan, and against
any loss by reason of the invalidity or enforceability of the lien resulting
from the provisions of the Mortgage providing for adjustment in the Mortgage
Interest Rate and Monthly Payment, subject only to the exceptions contained
in clauses (1), (2) and (3) of paragraph (j) of this Section 3.02 and against
any loss resulting from the provisions of the Mortgage providing for
adjustment to the Mortgage Interest Rate and Monthly Payment.  Where required
by state law or regulation, the Mortgagor has been given the opportunity to
choose the carrier of the required mortgage title insurance.  Additionally,
such lender's title insurance policy affirmatively insures ingress and
egress, and against encroachments by or upon the Mortgaged Property or any
interest therein.  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.  The Company is the sole insured
of such lender's title insurance policy, and such lender's title insurance
policy is in full force and effect and will be in force and effect upon the
consummation of the loan sale transaction contemplated by this Agreement.  No
claims have been made under such lender's title insurance policy, and no
prior holder of the Mortgage, including the Company, has done, by act or
omission, anything which would impair the coverage of such lender's title
insurance policy including without limitation, no unlawful fee, commission,
kickback or other unlawful compensation or value of any kind has been or will
be received, retained or realized by any attorney, firm or other person or
entity, and no such unlawful items have been received, retained or realized
by the Company;

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

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

     (s)  Location of Improvements; No Encroachments.  All improvements
          ------------------------------------------
which were considered in determining the Appraised Value of the Mortgaged
Property lay wholly within the boundaries and building restriction lines of
the Mortgaged Property (and, if the property is a condominium unit, such
improvements lie wholly within the project) and no improvements on adjoining
properties encroach upon the Mortgaged Property.  No improvement located on
or being part of the Mortgaged Property is in violation of any applicable
zoning law or regulation;

     (t)  Origination; Payment Terms.  At the time the Mortgage Loan was
          --------------------------
originated, the originator was a Mortgagee approved by the Secretary of
Housing and Urban Development pursuant to Sections 203 and 211 of the
National Housing Act or a savings and loan association, a savings bank, a
commercial bank or similar banking institution which is supervised and
examined by a Federal or State authority.  The documents, instruments and
agreements submitted for loan underwriting were not falsified and contain no
untrue statement of material fact or omit to state a material fact required
to be stated therein or necessary to make the information and statements
therein not misleading.  The Mortgage Interest Rate is adjusted on each
Interest Rate Adjustment Date to equal the Index plus the Gross Margin, which
amount is added in accordance with the terms of the Mortgage Note, subject to
the Mortgage Interest Rate Cap.  The Mortgage Note is payable each month in
installments of principal and/or interest, which installments of interest are
subject to change due to the adjustments to the Mortgage Interest Rate on
each Interest Rate Adjustment Date, with interest calculated and payable in
arrears, sufficient to amortize the Mortgage Loan fully by the stated
maturity date, over an original term of not more than thirty (30) years.  The
Mortgage Note provides for accrual of interest on the basis of a 360 day year
consisting of twelve 30-day months.  There is no negative amortization.  At
no time has the Mortgage Interest Rate exceeded the lifetime cap as set forth
in the related Note.

     (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 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,
foreclosure on, or trustee's sale of, the Mortgaged Property pursuant to the
proper procedures, the holder of the Mortgage Loan will be able to deliver
good and merchantable title to the Mortgaged Property.  There is no homestead
or other exemption available to a Mortgagor which would interfere with the
right to sell the Mortgaged Property at a trustee's sale or the right to
foreclose the Mortgage;

     (v)  Underwriting.  The Mortgage Loans were generally underwritten
          ------------
and approved substantially in accordance with the Company's written
procedures and standards set forth in the attachment to the Purchase Price
and Terms Letter;

     (w)  Occupancy of the Mortgaged Property.  As of the Closing Date the
          -----------------------------------
Mortgaged Property (or, in the case of a Coop Loan, the related Cooperative
Unit) 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 (or, in the case of a Coop Loan, the
related Cooperative Unit) 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;

     (x)  No Additional Collateral.  With the exception of Mortgage Loans
          ------------------------
identified on the Mortgage Loan Schedule as having additional collateral, the
Mortgage Note is not secured by any collateral except the lien on Mortgaged
Property created by the corresponding Mortgage and the security interest or
any applicable security agreement or chattel mortgage referred to in Section
3.02(j) above;

     (y)  Deeds of Trust.  In the event the Mortgage constitutes a deed of
          --------------
trust, a trustee, duly qualified under applicable law to serve as such, has
been properly designated and currently so serves and is named in the
Mortgage, and no fees or expenses are or will become payable by the Purchaser
to the trustee under the deed of trust, except in connection with a trustee's
sale after default by the Mortgagor;

     (z)  Acceptable Investment.  The Company has no knowledge of any
          ---------------------
circumstances or conditions with respect to the Mortgage, the Mortgaged
Property, the Mortgagor and/or the Mortgagor's credit standing that can
reasonably be expected to:

          (i)  cause private institutional investors to regard the Mortgage
Loan as an unacceptable investment;

          (ii) cause the Mortgage Loan to become delinquent; or

          (iii)     adversely affect the value or marketability of the
Mortgage Loan;

     (aa) Delivery of Mortgage Documents.  The Mortgage Loan Documents
          ------------------------------
have been delivered (or will have been delivered by the Closing Date) to the
Custodian.  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 Custodian;

     (bb) Appraisal.  The Mortgage File contains an appraisal of the
          ---------
related Mortgaged Property conducted by a qualified appraiser, duly appointed
by the Company, who had no interest direct or indirect in the Mortgaged
Property or in any loan made on the security thereof, and whose compensation
is not affected by the approval or disapproval of the Mortgage Loan, and the
appraisal and appraiser both satisfy the requirements of Title XI of the
Federal Institution Reform, Recovery, and Enforcement Act of 1989 and the
regulations promulgated thereunder,  all as in effect on the date the
Mortgage Loan was originated;

     (cc) Transfer of Mortgage Loans.  The Assignment of Mortgage is in
          --------------------------
recordable form and is acceptable for recording under the laws of the
jurisdiction in which the Mortgaged Property consisting of residential real
estate is located;

     (dd) Due on Sale.  The Mortgage contains an enforceable provision for
          -----------
the acceleration of the payment of the unpaid principal balance of the
Mortgage Loan in the event that the Mortgaged Property is sold or transferred
without the prior written consent of the mortgagee thereunder;

     (ee) Conversion to Fixed Interest Rate.  Except as set forth in
          ---------------------------------
Schedule 3.02 (ee), the Mortgage Loan does not contain a provision permitting
or requiring conversion to a fixed interest rate Mortgage Loan;

     (ff) Consolidation of Future Advances.  None of the Mortgage Loans
          --------------------------------
contain any provisions permitting future advances after the Cut-off Date. 
Any future advances made prior to the Cut-off Date have been consolidated
with the outstanding principal amount secured by the Mortgage, and the
secured principal amount, as consolidated, bears a single interest rate and
single repayment term.  Except in the case of Coop Loans, the lien of the
Mortgage securing the consolidated principal amounts is insured as having
first lien priority by a title insurance policy, and endorsement to the
policy insuring the mortgagee's consolidated interest or by other title
evidence.  The consolidated principal amount does not exceed the original
principal amount of the Mortgage Loan;

     (gg) Mortgaged Property Undamaged.  There is no proceeding pending
          ----------------------------
for the total or partial condemnation of the Mortgaged Property.  The
Mortgaged Property is undamaged by waste, fire, earthquake or earth movement,
windstorm, flood, tornado or other casualty so as to affect adversely the
value of the Mortgaged Property as security for the Mortgage Loan or the use
for which the premises were intended; 

     (hh) Collection Practices; Escrow Deposits; Interest Rate
          ----------------------------------------------------
Adjustments.  The origination and collection practices used with respect
- -----------
to the Mortgage Loan have been in accordance with Accepted Servicing
Practices, and have been in all respects in compliance with all applicable
laws and regulations.  All Mortgage Interest Rate adjustments have been made
in compliance with state and federal law and the terms of the related
Mortgage Note.  Any interest required to be paid pursuant to state and local
law has been properly paid and credited;

     (ii) Environmental Matters.  To the best of the Company's knowledge,
          ---------------------
the Mortgaged Property is free from any and all toxic or hazardous substances
and there exists no violation of any local, state or federal environmental
law, rule or regulation;

     (jj) 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;

     (kk) Intentionally omitted.

     (ll) Mortgage Discharge.  The Mortgagor has executed a statement to
          ------------------
the effect that the Mortgagor has received certain identified disclosure
materials, which materials the Seller was required by applicable law to
deliver to the Mortgagor.  The Company shall maintain such statement in the
Mortgage File;

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

     (nn) Buydown Mortgage Loans.  Except as provided on Schedule I
          ----------------------
hereto, none of the Mortgage Loans is a Buydown Mortgage Loan;

     (oo) No Partial Release of Collateral.  No Mortgage Loan requires the
          --------------------------------
Mortgagee to release any portion of the Mortgaged Property from the lien of
the Mortgage other than (i)  upon payment in full of the Mortgage Loan or
(ii) with respect to Mortgaged Property consisting of more than one piece of
real property or shares of a cooperative corporation, a release of a portion
of the Mortgaged Property upon a partial repayment of the Mortgage Loan,
provided the LTV of the remaining Mortgaged Property after the release does
not exceed 90%.

     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 under the
Trust Agreement, and the delivery of the Mortgage Loan Documents to the
Custodian and shall inure to the benefit of the Purchaser, specifically,
including the Trustee, as provided in Section 11.10 hereof, notwithstanding
any restrictive or qualified endorsement on any Mortgage Note or Assignment
of Mortgage or the examination or failure to examine any Mortgage File.  Upon
discovery by either the Company or the Purchaser of a breach of any of the
foregoing representations and warranties which materially and adversely
affects the value of the Mortgage Loans or the interest of the Purchaser (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 sixty (60) days of the earlier of either discovery by or notice
to the Company of any breach of a representation or warranty which materially
and adversely affects the value of the Mortgage Loans or the interest of the
Purchaser (or which materially and adversely affects the interests of
Purchaser in the related Mortgage Loan in the case of a representation and
warranty relating to a particular Mortgage Loan), the Company shall use its
best efforts promptly to cure such breach in all material respects and, if
such breach cannot be cured, the Company shall, at the Purchaser's option,
repurchase such Mortgage Loan at the Repurchase Price.  In the event that a
breach shall involve any representation or warranty set forth in Section
3.01, and either discovery by or notice to the Company of such breach, all of
the Mortgage Loans shall, at the Purchaser's option, be repurchased by the
Company at the Repurchase Price.  However, if the breach shall involve a
representation or warranty set forth in Section 3.02, the Company may, at its
option and provided that the Company has a Qualified 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 a
Qualified Substitute Mortgage Loan or 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 Qualified
Substitute Mortgage Loan, it shall repurchase the deficient Mortgage Loan. 
Any repurchase of a Mortgage Loan or Loans pursuant to the foregoing
provisions of this Section 3.03 shall be accomplished by deposit in the
Custodial Account of the amount of the Repurchase Price for distribution to
Purchaser on the next scheduled Remittance Date, after deducting therefrom
any amount received in respect of such repurchased Mortgage Loan or Loans and
being held in the Custodial Account for future distribution.

     At the time of repurchase or substitution, the Purchaser and the Company
shall arrange for the reassignment of the Deleted Mortgage Loan to the
Company and the delivery to the Company of any documents held by the
Custodian relating to the Deleted Mortgage Loan.  In the event of a
repurchase or substitution, the Company shall, simultaneously with such
reassignment, give written notice to the Purchaser that such repurchase or
substitution has taken place, amend the Mortgage Loan Schedule to reflect the
withdrawal of the Deleted Mortgage Loan from this Agreement, and, in the case
of substitution, identify a Qualified Substitute Mortgage Loan and amend the
Mortgage Loan Schedule to reflect the addition of such Qualified Substitute
Mortgage Loan to this Agreement.  In connection with any such substitution,
the Company shall be deemed to have made as to such Qualified Substitute
Mortgage Loan the representations and warranties set forth in this Agreement
except that all such representations and warranties set forth in this
Agreement shall be deemed made as of the date of such substitution.  The
Company shall effect such substitution by delivering to the Custodian for
such Qualified Substitute Mortgage Loan the related Mortgage Loan Documents
with the Mortgage Note endorsed as required.  No substitution will be made in
any calendar month after the Determination Date for such month.  The Company
shall deposit in the Custodial Account the Monthly Payment less the Servicing
Fee due on such Qualified Substitute Mortgage Loan or Loans in the month
following the date of such substitution.  Monthly Payments due with respect
to Qualified Substitute Mortgage Loans in the month of substitution shall be
retained by the Company.  For the month of substitution, distributions to
Purchaser shall include the Monthly Payment due on any Deleted Mortgage Loan
in the month of substitution.  The Company shall thereafter be entitled to
retain all amounts subsequently received by the Company in respect of such
Deleted Mortgage Loan.

     For any month in which the Company substitutes a Qualified Substitute
Mortgage Loan for a Deleted Mortgage Loan the Company shall determine the
amount (if any) by which the aggregate principal balance of all Qualified
Substitute Mortgage Loans as of the date of substitution is less than the
aggregate Stated Principal Balance of all Deleted Mortgage Loans (after
application of scheduled principal payments due in the month of
substitution).  The amount of such shortfall shall be distributed by the
Company in the month of substitution pursuant to Section 5.01.  Accordingly,
on the date of such substitution, the Company shall deposit from its own
funds into the Custodial Account an amount equal to the amount of such 
shortfall.

     In addition to such repurchase or substitution obligation, 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 of the Company's representations and warranties contained in
this Agreement.  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 Section 3.01 and
3.02 shall accrue as to any Mortgage Loan upon (i) discovery of such breach
by the Purchaser or notice thereof by the Company to the Purchaser,  (ii)
failure by the Company to cure such breach or repurchase such Mortgage Loan
as specified above, and (iii) demand upon the Company by the Purchaser for
compliance with this Agreement.

     Section 3.04   Mortgage Loans Convertible to Fixed Interest Rate.
                    -------------------------------------------------
     In the event the Mortgagor under any Convertible Mortgage Loan elects to
convert said Mortgage Loan to a fixed interest rate Mortgage Loan, as
provided in the related Mortgage Note, then the Company shall repurchase such
Mortgage Loan at the Repurchase Price or substitute in its place a Qualified
Substitute Mortgage Loan or Loans in the manner prescribed in Section 3.03.


                                  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 with respect to a Mortgage Loan and (unless the Mortgagor
is in default with respect to the Mortgage Loan or such default is, in the
judgment of the Company, imminent) the Company shall not permit any
modification 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, unless approved by Purchaser on a
Mortgage Loan-by-Mortgage Loan basis (which approval shall not be
unreasonably withheld, conditioned or delayed), or unless pursuant to a loan
modification program previously presented to and approved by the Purchaser. 
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 interest payment has been deferred, deposit in the
Custodial Account from its own funds, in accordance with Section 5.03, the
difference between (a) such month's principal and one month's interest at the
Mortgage Loan 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, deliver and record (if appropriate) on
behalf of itself and the Purchaser, all instruments of satisfaction or
cancellation, or of partial or full release, discharge and all other
comparable instruments and any other certificate or instrument necessary to
carry out the modifications contemplated by this Section 4.01, with respect
to the Mortgage Loans and with respect to the Mortgaged Properties. 
Purchaser hereby acknowledges that the modifications to the Mortgage Loan
Documents set forth in Exhibit N hereto are not material modifications for 
                       ---------
which Purchaser's consent would be required hereunder.  Upon the request of
the Company, the Purchaser shall furnish the Company with any powers of 
attorney and other documents reasonably required by the Company which are 
necessary or appropriate to enable the Company to carry out its servicing 
and administrative duties under this Agreement.

     In the event that foreclosure proceedings are commenced in respect of
any Mortgage Loan as to which Additional Collateral has been pledged as
security, the Company shall, if such Additional Collateral is readily
marketable, immediately commence the liquidation of such collateral.  The
proceeds of such sale shall be promptly deposited in the Custodial Account. 
If such Additional Collateral is not readily marketable, the Company shall
not exercise any right it may have to seize, convert or otherwise assume
ownership of such Additional Collateral.

     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, and the Purchaser's reliance on the Company.

     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. 
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.

     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 the Custodial Account, the Company shall be entitled to
terminate the rights and responsibilities of the Subservicer and arrange for
any servicing responsibilities to be performed by a successor Subservicer
meeting the requirements in the two preceding paragraphs; 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,
10.01 or 10.02 , and if requested to do so by the Purchaser, the Company
shall at its own cost and expense terminate the rights and responsibilities
of the Subservicer as soon as is reasonably possible.  The Company shall pay
all fees, expenses or penalties necessary in order to terminate the rights
and responsibilities of the Subservicer from the Company's own funds without
reimbursement from the Purchaser.

     Notwithstanding any of the provisions of this Agreement relating to
agreements or arrangements between the Company and the Subservicer or any
reference herein to action taken though the Subservicer or otherwise, the
Company shall not be relieved of its obligations to the Purchaser and shall
be obligated to the same extent and under the same terms and conditions as if
it alone were servicing and administering the Mortgage Loans.  The Company
shall be entitled to enter into an agreement with the Subservicer for
indemnification of the Company by the Subservicer and nothing contained in
this Agreement shall be deemed to limit or modify such indemnification.

     Any Subservicing Agreement and any other transactions or services
relating to the Mortgage Loans involving the Subservicer shall be deemed to
be between the Subservicer and Company alone, and the Purchaser shall have no
obligations, duties or liabilities with respect to the Subservicer including
no obligation, duty or liability of Purchaser to pay the Subservicer's fees
and expenses.  For purposes of distributions and advances by the Company
pursuant to this Agreement, the Company shall be deemed to have received a
payment 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
postponed pursuant to Section 4.01 is not paid when the same becomes due and
payable, or in the event the Mortgagor fails to perform any other covenant or
obligation under the Mortgage Loan and such failure continues beyond any
applicable grace period, the Company shall take such action as (1) the
Company would take under similar circumstances with respect to a similar
mortgage loan held for its own account for investment, (2) shall be
consistent with Accepted Servicing Practices, and (3) the Company shall
determine prudently to be in the best interest of Purchaser.  In the event
that any payment due under any Mortgage Loan is not postponed pursuant to
Section 4.01 and remains delinquent for a period of ninety (90) days or any
other default continues for a period of ninety (90) days beyond the
expiration of any grace or cure period, 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 if the Purchaser objects to such action within ten (10) Business
Days of receiving such notice.  The Company's obligation to make such Monthly
Advances shall terminate upon delivery by the Company to the Purchaser of a
Certificate of Nonrecoverable Advance in the form set forth in Exhibit M.
                                                               ---------

     Notwithstanding anything to the contrary contained herein, in connection
with a foreclosure or acceptance of a deed in lieu of foreclosure, in the
event the Company has reasonable cause to believe that a Mortgaged Property
is contaminated by hazardous or toxic substances or wastes, or if the
Purchaser otherwise requests an environmental inspection, a review 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 hazardous or toxic substances or
wastes, the Company shall not proceed with foreclosure or acceptance of a
deed in lieu of foreclosure, and the Company shall be reimbursed for all
Servicing Advances made with respect to the related Mortgaged Property from
the Custodial Account pursuant to Section 4.05 hereof.

     Section 4.03   Collection of Mortgage Loan Payments.
                    ------------------------------------

     Continuously from the date hereof until the principal and interest on
all Mortgage Loans are paid in full, the Company shall proceed diligently to
collect all payments due under each of the Mortgage Loans when the same shall
become due and payable and shall take special care in ascertaining and
estimating Escrow Payments and all other charges that will become due and
payable with respect to the Mortgage Loan and the Mortgaged Property, to the
end that the installments payable by the Mortgagor will be sufficient to pay
such charges as and when they become due and payable.

     Section 4.04   Establishment of and Deposits to Custodial Account.
                    --------------------------------------------------
     The Company shall segregate and hold all funds collected and received
pursuant to a Mortgage Loan separate and apart from any of its own funds and
general assets and shall establish and maintain one or more Custodial
Accounts, in the form of time deposit or demand accounts, titled "Boston Safe
Deposit and Trust Company in trust for Norwest Bank Minnesota, N.A., as
Trustee, Structured Asset Securities Corporation Mortgage Pass-Through
Certificates, Series 1997-1," or such other designation as the Purchaser may
direct.  The Custodial Account shall be established with a Qualified
Depository.  Any funds deposited in the Custodial Account shall at all times
be  fully insured to the full extent permitted under applicable law.  Funds
deposited in the Custodial Account may be drawn on by the Company in
accordance with Section 4.05.  The creation of any Custodial Account shall be
evidenced by a certification in the form of Exhibit D-1 hereto, in the
                                            -----------
case of an account established with the Company, or by a letter agreement in
the form of Exhibit D-2 hereto, in the case of an account held by a
            -----------
depository other than the Company.  A copy of such certification or letter
agreement shall be furnished to the Purchaser and, upon request, to any
subsequent Purchaser.

     Funds in a Custodial Account may be invested in Eligible Investments (as
defined in the Trust Agreement) which shall mature not later than the earlier
of the Business Day immediately preceding the next succeeding Remittance
Date, and such 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.  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 the Custodial Account on a daily basis, as
received, and retain therein, the following collections received by the
Company and payments made by the Company after the Cut-off Date, other than
payments of principal and interest due on or before the Cut-off Date:

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

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

     (iii)     all Liquidation Proceeds;

     (iv) all Insurance Proceeds including amounts required to be deposited
pursuant to Section 4.10 (other than proceeds to be held in the Escrow
Account and applied to the restoration or repair of the Mortgaged Property or
released to the Mortgagor in accordance with Section 4.14) and Section 4.11;

     (v)  all Condemnation Proceeds which are not applied to the restoration
or repair of the Mortgaged Property or released to the Mortgagor in
accordance with Section 4.14;

     (vi) any amount required to be deposited in the Custodial Account
pursuant to Section 4.01, 4.04, 5.03, 6.01 or 6.02;

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

     (viii)    with respect to each Principal Prepayment received during the
immediately preceding Principal 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 Mortgage Loan 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 pursuant to
Section 4.11 in connection with the deductible clause in any blanket hazard
insurance policy; and 

     (x)  any amounts received with respect to or related to any REO Property
and all REO Disposition Proceeds pursuant to Section 4.15.

     The foregoing requirements for deposit into the Custodial Account shall
be exclusive, it being understood and agreed that, without limiting the
generality of the foregoing, payments in the nature of late payment charges
and assumption fees, to the extent permitted by Section 6.01, need not be
deposited by the Company into the Custodial Account.  Any interest paid on
funds deposited in the Custodial Account by the depository institution shall
accrue to the benefit of the Company and the Company shall be entitled to
retain and withdraw such interest from the Custodial Account pursuant to
Section 4.05.

     Section 4.05   Permitted Withdrawals From Custodial Account.
                    --------------------------------------------

     The Company shall, from time to time, withdraw funds from the Custodial
Account for the following purposes:

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

     (ii) to reimburse itself for Monthly Advances of the Company's funds
made pursuant to Section 5.03, the Company's right to reimburse itself
pursuant to this subclause (ii) being limited to amounts received with
respect to 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 the 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 pay itself investment earnings on funds deposited in the
Custodial Account;

     (v)  to reimburse itself for expenses incurred and reimbursable to it
pursuant to Sections 4.02 and 8.01;

     (vi) to pay any amount required to be paid pursuant to Sections 4.02 and
4.15 related to any REO Property, it being understood that in the case of any
such expenditure or withdrawal related to a particular REO Property, the
amount of such expenditure or withdrawal from the Custodial Account shall be
limited to amounts on deposit in the Custodial Account with respect to the
related REO Property; 

     (vii)     to withdraw funds deposited in error in the Custodial Account;
and

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

     On each Remittance Date, the Company shall withdraw all funds from the
Custodial Account except for those amounts which, pursuant to Section 5.01,
the Company is not obligated to remit on such Remittance Date.  The Company
may use such withdrawn funds only for the purposes described in this Section
4.05.

     Section 4.06   Establishment of and Deposits to Escrow Account.
                    -----------------------------------------------
     The Company shall segregate and hold all funds collected and received
pursuant to a Mortgage Loan constituting Escrow Payments separate and apart
from any of its own funds and general assets and shall establish and maintain
one or more Escrow Accounts, in the form of time deposit or demand accounts
titled, "Boston Safe Deposit and Trust Company, in trust for Norwest Bank
Minnesota, N.A., as Trustee, Structured Asset Securities Corporation Mortgage
Pass-Through Certificates, Series 1997-1," or such other designation as the
Purchaser may direct.  The Escrow Account shall be established with a
Qualified Depository, in a manner which shall provide maximum available
insurance thereunder.  Funds deposited in the Escrow Account may be drawn on
by the Company in accordance with Section 4.07.  The creation of any Escrow
Account shall be evidenced by a certification in the form of Exhibit E-1
                                                             -----------
hereto, in the case of an account established with the Company, or by a 
letter agreement in the form of Exhibit E-2 hereto, in the case of an 
                                -----------
account held by a depository other than the Company.  A copy of such 
certification shall be furnished to the Purchaser and, upon request, to 
any subsequent Purchaser.

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

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

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

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

     Section 4.07   Permitted Withdrawals From Escrow Account.
                    -----------------------------------------
     Withdrawals from the Escrow Account or Accounts may be made by the
Company only:
          
     (i)  to effect timely payments of ground rents, taxes, assessments,
water rates, mortgage insurance premiums, condominium charges, fire, flood
and hazard insurance premiums or other items constituting Escrow Payments for
the related Mortgage;

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

     (iii)     to refund to any Mortgagor any funds found to be in excess of
the amounts required under the terms of the related Mortgage Loan;

     (iv) for transfer to the Custodial Account and application to reduce the
principal balance of the Mortgage Loan in accordance with the terms of the
related Mortgage and Mortgage Note;

     (v)  for application to restoration or repair of the Mortgaged Property
in accordance with the procedures outlined in Section 4.14;

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

     (vii)     to withdraw funds deposited in error in the Escrow Account;
and

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

     Section 4.08   Maintenance of Tax, Insurance, Other Charge Records.
                    ---------------------------------------------------
     With respect to each Mortgage Loan, the Company shall maintain accurate
records reflecting the status of ground rents, taxes, assessments, water
rates, sewer rents, and the charges which are or may become a lien upon the
Mortgaged Property and the status of fire, flood and hazard insurance
coverage and shall obtain, from time to time, all bills for the payment of
such charges (including renewal premiums) and shall effect payment thereof
prior to the applicable penalty or termination date, employing for such
purpose deposits of the Mortgagor in the Escrow Account which shall have been
estimated and accumulated by the 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 Account or the Escrow Account to
a different Qualified Depository from time to time.  Such transfer shall be
made only upon obtaining the consent of the Purchaser, which consent shall
not be withheld unreasonably.

     The Company shall bear any expenses, losses or damages sustained by the
Purchaser because the Custodial Account or Escrow Account is not a demand
deposit account.

     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
an insurer that satisfies the requirements of FNMA or FHLMC against loss by
fire, hazards of extended coverage and such other hazards as are customary in
the area where the Mortgaged Property is located, in an amount which is at
least equal to the lesser of (i) the maximum insurable value of the
improvements securing such Mortgage Loan and (ii) the greater of  (a) the
outstanding principal balance of the Mortgage Loan and (b) an amount such
that the proceeds thereof shall be sufficient to prevent the Mortgagor or the
loss payee from becoming a co-insurer.

     If upon origination of the Mortgage Loan, the related Mortgaged Property
was located in an area identified in the Federal Register by the Flood
Emergency Management Agency as having special flood hazards (and such flood
insurance has been made available) a flood insurance policy meeting the
requirements of the current guidelines of the Federal Flood Insurance
Administration is in effect with a generally acceptable insurance carrier 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 Loan
if replacement coverage is not available for the type of building insured)
and (ii) the maximum amount of insurance which is available under the Flood
Disaster Protection Act of 1973, as amended.

     If a Mortgage is secured by a unit in a condominium, the Company shall
have received a certificate of insurance evidencing a master policy held by
the owner's association and naming the Company as loss payee.

     In the event that the Purchaser or the Company shall determine that the
Mortgaged Property (or, in the case of a Cooperative Loan, the related
Cooperative Unit) 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 interfere with the Mortgagor's freedom of choice
in selecting either his insurance carrier or agent; provided, however, that
the Company shall not accept any such insurance policies from insurance
companies unless such companies satisfy the requirements of FNMA and FHLMC
and are licensed to do business in the jurisdiction in which the Mortgaged
Property is located.  The Company shall determine that such policies provide
sufficient risk coverage and amounts, that they insure the property owner,
and that they properly describe the property address.  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 Escrow Account and
applied to the restoration or repair of the related Mortgaged Property (or,
in the case of a Cooperative Loan, the related Cooperative Unit), or property
acquired in liquidation of the Mortgage Loan, or to be released to the
Mortgagor, in accordance with the Company's normal servicing procedures as
specified in Section 4.14) shall be deposited in the Custodial Account
subject to withdrawal pursuant to Section 4.05.

     Section 4.11   Maintenance of Mortgage Impairment Insurance.
                    --------------------------------------------
     The Company shall maintain a blanket policy insuring against losses
arising from fire and hazards covered under extended coverage on any or all
of the Mortgage Loans and, to the extent such policy provides coverage in an
amount equal to the amount required pursuant to Section 4.10 and otherwise
complies with all other requirements of Section 4.10, it shall conclusively
be deemed to have satisfied its obligations as set forth in Section 4.10. 
Any amounts collected by the Company under any such policy relating to a
Mortgage Loan shall be deposited in the Custodial Account subject to
withdrawal pursuant to Section 4.05.  Such policy may contain a deductible
clause, in which case, in the event that there shall not have been maintained
on the related Mortgaged Property a policy complying with Section 4.10, and
there shall have been a loss which would have been covered by such policy,
the Company shall deposit in the Custodial Account at the time of such loss
the amount not otherwise payable under the blanket policy because of such
deductible clause, such amount to deposited from the Company's funds, without
reimbursement therefor.  Upon request of the Purchaser, the Company shall
cause to be delivered to such Purchaser a certified true copy of such policy
and a statement from the insurer thereunder that such policy shall in no
event be terminated or materially modified without thirty (30) days' prior
written notice to the Purchaser.

     Section 4.12   Maintenance of Fidelity Bond and Errors and Omissions
                    -----------------------------------------------------
Insurance.
- ---------
     The Company or its corporate parent shall maintain on behalf of the
Company 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 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 thirty (30) days' prior written notice to the Purchaser.

     Section 4.13   Inspections.
                    -----------
     The Company shall inspect the Mortgaged Property as often as deemed
necessary by the Company to assure itself that the value of the Mortgaged
Property is being preserved.  In addition, if any Mortgage Loan is more than
sixty (60) days delinquent, the Company immediately shall inspect the
Mortgaged Property and shall conduct subsequent inspections in accordance
with Accepted Servicing Practices or as may be required by the primary
mortgage guaranty insurer.  The Company shall keep a written report of each
such inspection.

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

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

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

     (iii)     pending repairs or restoration, the Company shall place the
Insurance Proceeds or Condemnation Proceeds in the 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   Title, Management and Disposition of REO Property.
                    -------------------------------------------------
     In the event that title to any Mortgaged Property is acquired in
foreclosure or by deed in lieu of foreclosure, the deed or certificate of
sale shall be taken in the name of the Purchaser, or in the event the
Purchaser is not authorized or permitted to hold title to real property in
the state where the REO Property is located, or would be adversely affected
under the "doing business" or tax laws of such state by so holding title, the
deed or certificate of sale shall be taken in the name of such Person or
Persons as shall be consistent with an Opinion of Counsel obtained by the
Company from any attorney duly licensed to practice law in the state where
the REO Property is located.  The Person or Persons holding such title other
than the Purchaser shall acknowledge in writing that such title is being held
as nominee for the Purchaser.

     The 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 use its best efforts to dispose of the 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 progress being made in selling such REO Property and (ii)
if, with the written consent of the Purchaser, a purchase money mortgage is
taken in connection with such sale, such purchase money mortgage shall name
the Company as mortgagee, and such purchase money mortgage shall not be held
pursuant to this Agreement, but instead a separate participation agreement
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 a 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 or 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 an amount which is at least equal to the
maximum insurable value of the improvements which are 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 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 Principal
Prepayment Period in which such sale proceeds are received the net cash
proceeds of such sale remaining in the Custodial Account shall be distributed
to the Purchaser.

     The Company shall withdraw from the Custodial Account funds necessary
for the proper operation, management and maintenance of 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, a Subservicer, or the
Company itself.  The REO management fee shall be an amount that is reasonable
and customary in the area where the Mortgaged Property is located.  The
Company shall make monthly distributions on each Remittance Date to the
Purchaser of the net cash flow from the REO Property (which shall equal the
revenues from such REO Property net of the expenses described in this Section
4.15 and of any reserves reasonably required from time to time to be
maintained to satisfy anticipated liabilities for such expenses).

     Section 4.16   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 4.17   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 4.18   Notification of Adjustments.
                    ---------------------------
     With respect to each Mortgage Loan, the Company shall adjust the
Mortgage Interest Rate on the related Interest Rate Adjustment Date in
compliance with requirements of applicable law and the related Mortgage and
Mortgage Note.   The Company shall execute and deliver any and all necessary
notices required under applicable law and the terms of the related Mortgage
Note and Mortgage regarding the Mortgage Interest Rate adjustments.  The
Company shall promptly, upon written request therefor, deliver to the
Purchaser such notifications and any additional applicable data regarding
such adjustments and the methods used to calculate and implement such
adjustments.  Upon the discovery by the Company or the receipt of notice from
the Purchaser that the Company has failed to adjust a Mortgage Interest Rate
in accordance with the terms of the related Mortgage Note, the Company shall
immediately deposit in the Custodial Account from its own funds the amount of
any interest loss or deferral caused to the Purchaser thereby.

     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 the Custodial Account as of the close of business on the
Determination Date (net of charges against or withdrawals from the Custodial
Account pursuant to Section 4.05 ), (b) all amounts, if any, which the
Company is obligated to deposit into the Custodial Account pursuant to
Section 5.03, and (c) any amounts payable with respect to Qualified
Substitute Mortgage Loans, but not including, (i) any amounts attributable to
Principal Prepayments received after the immediately preceding Principal
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 first day of the month of such Remittance Date, all
of which amounts together with any additional interest required to be
deposited into a Custodial Account in connection with a Principal Prepayment
in accordance with Section 4.04(viii), shall be remitted on the next
succeeding Remittance Date.

     With respect to any remittance received by the Purchaser after the
second Business Day following the Remittance Date on which such payment was
due, the Company shall pay to the Purchaser interest on any such late payment
at an annual rate equal to the Prime Rate, adjusted as of the date of each
change, plus three (3) percentage points, but in no event greater than the
maximum amount permitted by applicable law.  Such interest shall be deposited
in the Custodial Account by the Company on the date such late payment is made
and shall cover the period commencing with the day following such second
Business Day and ending with the Business Day on which such payment is made,
both inclusive.  Such interest shall be remitted along with the distribution
payable on the next succeeding Remittance Date.  The payment by the Company
of any such interest shall not be deemed an extension of time for payment or
a waiver of any Event of Default by the Company.

     Section 5.02   Statements to Purchaser.
                    -----------------------
     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 as to the
                                 ---------
preceding remittance and the period ending on the preceding Determination
Date.

     In addition, not more than sixty (60) days after the end of each
calendar year, the Company shall furnish to each Person who was a Purchaser
at any time during such calendar year an annual statement in accordance with
the requirements of applicable federal income tax law as to the aggregate of
remittances for the applicable portion of such year.

     Such obligation of the Company shall be deemed to have been satisfied to
the extent that substantially comparable information shall be provided by the
Company pursuant to any requirements of the Code as from time to time 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.  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.

     Section 5.03   Monthly Advances by Company.
                    ---------------------------

     On the Business Day immediately preceding each Remittance Date, the
Company shall deposit in the Custodial Account from its own funds an amount
equal to all Monthly Payments (with interest adjusted to the Mortgage Loan
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.  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 until the Company deems a future
advance to be a Nonrecoverable Advance.


                                  ARTICLE VI

                         GENERAL SERVICING PROCEDURES
                         ----------------------------

     Section 6.01   Transfers of  Mortgaged Property.
                    --------------------------------
     The Company shall use its best efforts to enforce any "due-on-sale"
provision contained in any Mortgage or Mortgage Note and to deny assumption
by the person to whom the Mortgaged Property has been or is about to be sold
whether by absolute conveyance or by contract of sale, and whether or not the
Mortgagor remains liable on the Mortgage and the Mortgage Note.  When the
Mortgaged Property has been conveyed by the Mortgagor, the Company shall, to
the extent it has knowledge of such conveyance, exercise its right 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 remains 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 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 assumed, the Company shall
inquire diligently into the creditworthiness of the proposed transferee, and
shall use the Company's underwriting criteria, as set forth in the attachment
to the Purchase Price and Terms Letter.  If the credit of the proposed
transferee does not meet such underwriting criteria, the Company diligently
shall, to the extent permitted by the Mortgage or the Mortgage Note and by
applicable law, accelerate the maturity of the Mortgage Loan.

     Section 6.02   Satisfaction of Mortgages and Release of Mortgage
                    -------------------------------------------------
Files.
- -----
     Upon the payment in full of any Mortgage Loan, or the receipt by the
Company of a notification that payment in full will be escrowed in a manner
customary for such purposes, the Company shall notify the Purchaser in the
Monthly Remittance Advice as provided in Section 5.02, and may request the
release of any Mortgage Loan Documents.

     If (i) the Company satisfies or releases a Mortgage without first having
obtained payment in full of the indebtedness secured by the Mortgage or
 should the Company otherwise prejudice any rights the Purchaser may have
under the mortgage instruments, upon written demand of the Purchaser, the
Company shall repurchase the related Mortgage Loan at the Repurchase Price by
deposit thereof in the Custodial Account within two (2) Business Days of
receipt of such demand by the Purchaser.  The Company shall maintain the
Fidelity Bond and Errors and Omissions Insurance Policy as provided for in
Section 4.12 insuring the Company against any loss it may sustain with
respect to any Mortgage Loan not satisfied in accordance with the procedures
set forth herein.

     Section 6.03   Servicing Compensation.
                    ----------------------
     As compensation for its services hereunder, the Company shall be
entitled to withdraw from the Custodial Account or to retain from interest
payments on the Mortgage Loans the amount of its Servicing Fee.  The
Servicing Fee shall be payable monthly and shall be computed on the basis of
the same unpaid principal balance and for the same period with respect to
which any related interest payment on a Mortgage Loan is computed.  The
Servicing Fee shall be payable only at the time of and with respect to those
Mortgage Loans for which payment is in fact made of the entire amount of the
Monthly Payment.  The obligation of the Purchaser to pay the Servicing Fee is
limited to, and payable solely from, the interest portion of such Monthly
Payments collected by the Company.  The aggregate of the Servicing Fees for
any months with respect to the Mortgage Loans shall be reduced by any amount
payable by the Company with respect to such month pursuant to Section
4.04(viii).

     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 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 31st 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 of its obligations under
this Agreement throughout such year, or, if there has been a default in the
fulfillment of any such obligation, specifying each such default known to
such officer and the nature and status thereof and the action being taken by
the Company to cure such default.

     Section 6.05   Annual Independent Public Accountants' Servicing
                    ------------------------------------------------
Report.
- ------
     On or before March 31st 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.


                                 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 Facilities.
                    -------------------------------------------
     The Company shall furnish promptly to the Purchaser a Consolidated
Statement of Operations of Mellon Bank Corporation for the most recently
completed five fiscal years 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).  If it has not already done so, the Company shall furnish
promptly to the Purchaser copies of the statement specified above.

     The Company also shall make available to 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   Third Party Claims.
                    ------------------

     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 reasonable and
necessary 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 and the Purchaser has
notified the Company of such third party claim as provided herein, or to the
failure of the Company to service and administer the Mortgage Loans in strict
compliance with the material terms of this Agreement and such failure of the
Company is not attributable to acts or omissions by the Purchaser.  In the
event of claims relating to the Company's indemnification pursuant to Section
3.03, the Purchaser immediately shall notify the Company of any claim by a
third party.

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

     Any person into which the Company may be merged or consolidated, or any
corporation resulting from any merger, conversion or consolidation to which
the Company shall be a party, or any Person succeeding to the business of the
Company, shall be the successor of the Company hereunder, without the
execution or filing of any paper or any further act on the part of any the
parties hereto, anything herein to the contrary notwithstanding; provided,
however, that the successor or surviving Person shall be an institution (i)
whose deposits are insured by the FDIC through the BIF or the SAIF, (ii)
which is or is affiliated with a FNMA-approved servicer in good standing, and
(iii) has a net worth of at least $15 million.

     Section 8.03   Limitation on Liability of Company and Others.
                    ---------------------------------------------
     Neither the Company nor any of the parents, affiliates, subsidiaries,
directors, officers, employees or agents of the Company shall be under any
liability to the Purchaser for any action taken or for refraining from the
taking of any action in good faith pursuant to this Agreement, or for errors
in judgment; provided, however, that this provision shall not protect the
Company or any such Person against any breach of warranties or
representations made herein, or failure to perform its obligations in strict
compliance with any standard of care set forth in this Agreement, or any
liability which would otherwise be imposed by reason of any breach of the
terms and conditions of this Agreement.  The Company and any parent,
affiliate, subsidiary, 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 and any
subsequent Purchaser will purchase the Mortgage Loans in reliance upon the
independent status of the Company, and the representations as to the adequacy
of its servicing  facilities, plant, personnel, records and procedures, its
integrity, reputation and financial standing, and the continuance thereof. 
Therefore, the Company shall not assign this Agreement or the servicing
hereunder nor shall it delegate its rights or duties hereunder or any portion
hereof (to other than a Subservicer) or sell or otherwise dispose of all or
substantially all of its property or assets without the prior written consent
of the Purchaser (which consent shall be granted or withheld in the sole
discretion of the Purchaser) except that the Company may assign this
Agreement to a successor, parent, or affiliated entity without the prior
written consent of the Purchaser in accordance with Section 8.02.

     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 by
reasonable means.  Any such determination permitting the resignation of the
Company shall be evidenced by an Opinion of Counsel to such effect delivered
to the Purchaser, which Opinion of Counsel shall be in form and substance
acceptable to the Purchaser.  No such resignation shall become effective
until a successor shall have assumed the Company's responsibilities and
obligations hereunder in the manner provided in Section 11.01.

     Without in any way limiting the generality of this Section 8.04, and
except as otherwise permitted under this Agreement, in the event that the
Company either shall assign this Agreement or the servicing responsibilities
hereunder or delegate its duties hereunder or any portion thereof (to other
than a Subservicer) or 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 11.05, 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 (5) Business Days after the date upon which
written notice of such failure, requiring the same to be remedied, shall have
been given to the Company by the Purchaser; or

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

     (iii)     failure by the Company to maintain any license required to do
business in any jurisdiction where a Mortgaged Property is located; or

     (iv) a decree or order of a court or agency or supervisory authority
having jurisdiction for the appointment of a conservator or receiver or
liquidator in any insolvency, readjustment of debt, including bankruptcy,
marshaling of assets and liabilities or similar proceedings, or for the
winding-up or liquidation of its affairs, shall have been entered against the
Company and such decree or order shall have remained in force undischarged or
unstayed for a period of sixty (60) days; or

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

     (vi) the Company shall admit in writing its inability to pay its debts
generally as they become due, file a petition to take advantage of any
applicable insolvency, bankruptcy or reorganization statute, make an
assignment for the benefit of its creditors, voluntarily suspend payment of
its obligations or cease its normal business operations for three (3)
Business Days; or

     (vii)     the Company ceases to meet the financial qualifications of a
FNMA lender; or

     (viii)    the Company attempts to assign its right to servicing
compensation hereunder or the Company attempts, without the consent of the
Purchaser, to sell or otherwise dispose of all or substantially all of its
property or assets or to assign this Agreement or the servicing
responsibilities hereunder or to delegate its duties hereunder or any portion
thereof ( to other than a 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 terminate all the 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 the
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 the
Custodial Account or Escrow Account or thereafter received with respect to
the Mortgage Loans.

     Section 9.02   Waiver of Defaults.
                    ------------------
     By a written notice, the Purchaser may waive any default by the Company
in the performance of its obligations hereunder and its consequences.  Upon
any waiver of a past default, such default shall cease to exist, and any
Event of Default arising therefrom shall be deemed to have been remedied for
every purpose of this Agreement.  No such waiver shall extend to any
subsequent or other default or impair any right consequent thereon except to
the extent expressly so waived.


                                  ARTICLE X

                                 TERMINATION
                                -----------

     Section 10.01  Termination.
                    -----------
     This Agreement shall terminate upon either:  (i) the later of the final
payment or other liquidation (or any advance with respect thereto) of the
last Mortgage Loan or the disposition of any REO Property with respect to the
last Mortgage Loan and the remittance of all funds due hereunder; or (ii)
mutual consent of the Company and the Purchaser in writing.


                                  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 (ii) 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) through (iii)
of Section 8.02 and 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 (not to exceed the Servicing Fee) 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 its 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 and 3.02
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 (h), (i), (j)
and (k) 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 or 10.01 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.

     The Company shall deliver promptly to the successor servicer the funds
in the Custodial Account, REO 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 (ii) 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 interest 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 that 662/3% of
the Class Certificate Principal Amount (or Aggregate Notional Amount) of each
Class of Certificates affected thereby for the purpose of adding any
provisions to or changing in any manner or deleting any of the provisions of
this Agreement or of modifying in any manner the rights of the Holders
(except as such additions, changes, deletions or modifications may be
permitted under Section 11.02(a) above); provided, however, that no such
amendment shall be made unless the Purchaser receives an Opinion of Counsel,
at the expense of the party requesting the change, that such change will not
adversely affect the status of any REMIC created pursuant to the Trust
Agreement as a REMIC or cause a tax to be imposed on any such REMIC.

     Section 11.03  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 LAW 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 continue notwithstanding
transfers of the Mortgage Loans by the Purchaser.

     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 follows:

     (i)  if to the Company:  Boston Safe Deposit and Trust Company
               One Boston Place
               Boston, MA  02108
               Attention:  Kelly A. Gately, Vice President

          with a copy to:     Marilyn Kolb, Esq.
               Deputy General Counsel
               The Boston Company
               One Boston Place
               Boston, MA  02108

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

     (ii) if to Purchaser:    Lehman Capital
               c/o Lehman Brothers Holdings Inc.
               3 World Financial Center
               New York, NY  10285
               Attention: Gregory Amoroso

          with a copy to:     John Arnholz
               Brown & Wood LLP
               815 Connecticut Avenue, N.W.
               Suite 701
               Washington, D.C.  20006

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

     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 permitted assigns.

     Section 11.09  Integration.
                    -----------
     This Agreement, including all schedules and exhibits, constitutes the
entire agreement between the parties hereto with respect to the transactions
contemplated hereby and supersedes all prior discussions, understandings,
agreements and negotiations between the parties hereto with respect to such
transactions; provided, however, that the Purchase Price referred to herein
shall be the purchase price set forth in the Purchase Price and Terms Letter,
and that provision of the Purchase Price and Terms Letter shall survive for
the exclusive purpose of such cross-reference.  The provisions of this
Agreement shall govern in any conflict between the terms of this Agreement
and the Purchase Price and Terms Letter.

     Section 11.10  Assignment by Purchaser.
                    -----------------------
     The Purchaser shall have the right, without the consent of the Company
but subject to the limit set forth in Section 2.02 hereof, to assign, in
whole or in part, its interest under this Agreement with respect to some or
all of the Mortgage Loans, and designate any person to exercise any rights of
the Purchaser hereunder, and the assignee or designee shall accede to the
rights and obligations hereunder of the Purchaser with respect to such
Mortgage Loans.  All  references to the Purchaser in this Agreement 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 Closing Date, 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 personally, by telephone or mail, 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, its successors and assigns.  It is understood and agreed that all
rights and benefits relating to the solicitation of any Mortgagors and the
attendant rights, title and interest in and to the list of such Mortgagors
and data relating to their Mortgages (including insurance renewal dates)
shall be transferred to the Purchaser pursuant hereto on the Closing Date and
the Company shall take no action to undermine these rights and benefits. 
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, 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, Opinions of
Counsel and other documents as may be necessary to facilitate such
securitization.

     The Company agrees that, not withstanding anything to the contrary in
the Purchase Price and Terms Letter or in this Agreement (including Section
11.09 hereof), the provisions of Sections 4 and 12 of the Purchase Price and
Terms Letter shall survive the execution of this Agreement and shall remain
in effect.

     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/ Jack E. Desens
                                ------------------------------------------
                                Name:  Jack E. Desens
                                Title: Senior Vice President


                            BOSTON SAFE DEPOSIT AND TRUST COMPANY


                           By:   /s/ Kelly A. Gately
                               ___________________________________________
                               Name:  Kelly A. Gately
		               Title: Vice President


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


     On the ____ day of _________, 1997 before me, a Notary Public in and for
said State, personally appeared ________________________________, known to me
to be ____________ of 
________________________________________________________________ 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.



                                    -----------------------------------
                                    Notary Public

                                    My Commission expires: ______________



COMMONWEALTH OF MASSACHUSETTS )
                              )
COUNTY OF SUFFOLK             )    ss.:


     On the ____ day of ___________, 1997 before me, a Notary Public in and
for said Commonwealth, personally appeared Kelly A. Gately, known to me to be
Vice President of Boston Safe Deposit and Trust Company, the trust company
that executed the within instrument and also known to me to be the person who
executed it on behalf of said trust company, and acknowledged to me that such
trust company 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.



                            -----------------------------------------------
     			    Notary Public

     			    My Commission expires:_________________________




                                  EXHIBIT A

                            MORTGAGE LOAN SCHEDULE



                                  EXHIBIT B

                        CONTENTS OF EACH MORTGAGE FILE

     With  respect to  each Mortgage  Loan, the  Mortgage File  shall include
originals or copies  of each of the following items, which shall be available
for inspection by the Purchaser and any prospective Purchaser.  To the extent
that the Servicing File contains copies of any of the items set forth herein,
the  Company represents  to the  Purchaser  that the  originals or  certified
copies of said items have been delivered to the Custodian pursuant to Section
2 of the Custodial Agreement, except as indicated on Schedule I thereto.
                                                     ----------

1.   The  original  Mortgage  Note  bearing   all  intervening  endorsements,
     endorsed "Pay to the order  of Norwest Bank Minnesota, N.A., as  Trustee
     under a Trust Agreement dated as of January 1, 1997,  between Structured
     Asset Securities Corporation, as Depositor, and the Trustee, relating to
     Structured   Asset   Securities    Corporation   Mortgage   Pass-Through
     Certificates, Series 1997-1, without recourse" and signed in the name of
     the Company by  an authorized officer  (in the  event that the  Mortgage
     Loan was acquired  by the Company in a merger, the  signature must be in
     the following form:   "Boston Safe Deposit and  Trust Company, successor
     by merger to (name of predecessor)"; and  in the event that the Mortgage
     Loan  was acquired  or originated  by the  Company while  doing business
     under  another  name, the  signature  must  be  in the  following  form:
     "Boston Safe  Deposit and  Trust  Company, formerly  known as  (previous
     name)".

2.   The original of  any guarantee executed in connection  with the Mortgage
     Note (if any).

3.   The  original Mortgage  or Deed  of  Trust, with  evidence of  recording
     thereon  and,  as  to  Coop  Loans, the  original  Pledge  and  Security
     Agreement, or copies certified by the related recording office or if the
     original Mortgage has not yet been returned from the recording office, a
     copy  certified by  the Seller  indicating that  such Mortgage  has been
     delivered  for  recording.    The return  directions  for  the  original
     Mortgage should indicate, when recorded, mail to the Company.

4.   The  originals   of  all  assumption,  modification,   consolidation  or
     extension agreements, with evidence of recording thereon.

5.   The original Assignment of Security Agreement or  Assignment of Mortgage
     for each Mortgage Loan, in  form and substance acceptable for recording.
     The Assignment  of Security  Agreement and  the  Assignment of  Mortgage
     shall be delivered in blank.

6.   Originals  of any intervening recorded assignments  of the Mortgage with
     evidence of recording thereon, or if any such intervening assignment has
     not  been returned from the applicable recording office or has been lost
     or  if  such  public  recording office  retains  the  original  recorded
     assignments of Mortgage, the Company shall deliver or 

     cause to be delivered to the Custodian, a photocopy  of such intervening
     assignment, together with (i) in the case of delay caused by  the public
     recording office, an Officer's  Certificate of the Company  stating that
     such  intervening assignment  of  Mortgage has  been  dispatched to  the
     appropriate  public recording  office  for  recordation  and  that  such
     original recorded intervening  assignment of mortgage or a  copy of such
     intervening assignment of  mortgage certified by the  appropriate public
     recording office or by the title insurance company that issued the title
     policy  to  be a  true  and  complete  copy  of  the  original  recorded
     intervening assignment  of mortgage  will be  promptly delivered  to the
     Custodian upon receipt thereof by the Company; or (ii) in the case of an
     intervening  assignment  where  a public  recording  office  retains the
     original  recorded intervening  assignment  or  in  the  case  where  an
     intervening assignment is  lost after recordation in  a public recording
     office, a copy  of such intervening assignment certified  by such public
     recording office to be a true and complete copy of the original recorded
     intervening assignment.

7.   Except  as  to  Coop  Loans,  the original  mortgagee  policy  of  title
     insurance or attorney's opinion of title and abstract of title.

8.   Any  security  agreement,  chattel mortgage  or  equivalent  executed in
     connection with the Mortgage.

9.   Except as  to Coop Loans, the  original hazard insurance  policy and, if
     required by law, flood insurance policy, in accordance with Section 4.10
     of the Agreement.

10.  Residential loan application.

11.  Mortgage Loan closing statement.

12.  Verification of employment and income.

13.  Verification  of  acceptable evidence  of  source  and  amount of  down-
     payment.

14.  Credit report on the Mortgagor.

15.  Residential appraisal report.

16.  Photograph 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
     associations declarations, etc.

18.  All required disclosure statements.

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

20.  Sales contract.

21.  Tax receipts, insurance premium receipts, ledger sheets, payment history
     form 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.

22.  As to New York Coop Loans, the following documents:  Pledge and Security
     Agreement; Stock Certificate;  Proprietary Lease; Recognition  Agreement
     (if any); Stock Power; Assignment of the Lease; and UCC-1.

23.  As  to San  Francisco Coop  Loans,  the following  documents:   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 Agreement;
     UCC-1; Pledge and Security Agreement.

     In the event an Officer's Certificate of the Company is delivered to the
Custodian because of delay caused by the public recording office in returning
any recorded document, the Company shall  deliver to the Custodian, within 60
days of the Closing  Date, an Officer's Certificate which shall  (i) identify
the recorded  document, (ii) state  that the recorded  document has  not been
delivered  to the  Custodian  due solely  to  a delay  caused  by the  public
recording office,   (iii) state the amount of  time generally required by the
applicable recording  office to  record and return  a document  submitted for
recordation, and (iv) specify the  date the applicable recorded document will
be delivered to  the Custodian. The Company  shall be required to  deliver to
the Custodian the applicable recorded document by the date specified  in (iv)
above.   An extension of  the date specified  in (iv) above  may be requested
from the Purchaser, which consent shall not be unreasonably withheld.


                                 EXHIBIT C-1

                           MORTGAGE LOAN DOCUMENTS

1.   The  original  Mortgage  Note  bearing   all  intervening  endorsements,
     endorsed "Pay to the order  of Norwest Bank Minnesota, N.A., as  Trustee
     under a Trust Agreement dated as of January 1, 1997,  between Structured
     Asset Securities Corporation, as Depositor, and the Trustee, relating to
     Structured   Asset   Securities    Corporation   Mortgage   Pass-Through
     Certificates, Series 1997-1, without recourse" and signed in the name of
     the Company by  an authorized officer  (in the  event that the  Mortgage
     Loan was acquired  by the Company in a merger, the  signature must be in
     the following form:   "Boston Safe Deposit and  Trust Company, successor
     by merger to (name of predecessor)"; and  in the event that the Mortgage
     Loan  was acquired  or originated  by the  Company while  doing business
     under  another  name, the  signature  must  be  in the  following  form:
     "Boston Safe  Deposit and  Trust  Company, formerly  known as  (previous
     name)".

2.   The original of  any guarantee executed in connection  with the Mortgage
     Note (if any).

3.   The  original Mortgage  or Deed  of  Trust, with  evidence of  recording
     thereon  and,  as  to  Coop  Loans, the  original  Pledge  and  Security
     Agreement, or copies certified by the related recording office or if the
     original Mortgage has not yet been returned from the recording office, a
     copy  certified by  the Seller  indicating that  such Mortgage  has been
     delivered  for  recording.    The return  directions  for  the  original
     Mortgage should indicate, when recorded, mail to the Seller.

4.   The  originals   of  all  assumption,  modification,   consolidation  or
     extension agreements, with evidence of recording thereon.

5.   The original Assignment of Security Agreement or  Assignment of Mortgage
     for each Mortgage Loan, in  form and substance acceptable for recording.
     The Assignment  of Security  Agreement and  the  Assignment of  Mortgage
     shall be delivered in blank.

6.   Originals  of any intervening recorded assignments  of the Mortgage with
     evidence of recording thereon, or if any such intervening assignment has
     not  been returned from the applicable recording office or has been lost
     or  if  such  public  recording office  retains  the  original  recorded
     assignments  of Mortgage,  the  Company  shall deliver  or  cause to  be
     delivered to the Custodian, a photocopy of such intervening  assignment,
     together with (i)  in the case of  delay caused by the  public recording
     office,  an  Officer's Certificate  of  the  Company stating  that  such
     intervening   assignment  of  Mortgage   has  been  dispatched   to  the
     appropriate  public recording  office  for  recordation  and  that  such
     original recorded intervening  assignment of Mortgage or a  copy of such
     intervening assignment of  Mortgage certified by the  appropriate public
     recording office or by the title insurance company that issued the title
     policy to be a true and complete copy of  the original recorded
     intervening  assignment of Mortgage  will be  promptly delivered to 
     the Custodian  upon receipt thereof by the Company; or (ii) in the case
     of an intervening assignment where   a  public  recording   office 
     retains  the   original  recorded intervening assignment or in the case
     where an intervening assignment is lost after  recordation in  a public
     recording office,  a copy  of such intervening assignment certified by
     such public recording office to be a true and complete copy of the
     original recorded intervening assignment.

7.   Except  as  to  Coop  Loans,  the original  mortgagee  policy  of  title
     insurance or attorney's opinion of title and abstract of title.

8.   Any  security  agreement,  chattel mortgage  or  equivalent  executed in
     connection with the Mortgage.

9.   As to New York Coop Loans, the following documents:  Pledge and Security
     Agreement; Stock Certificate;  Proprietary Lease; Recognition  Agreement
     (if any); Stock Power; and Assignment of the Lease.

10.  As  to San  Francisco Coop  Loans,  the following  documents:   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 Agreement;
     UCC-1; Pledge and Security Agreement.

     In the event an Officer's Certificate of the Company is delivered to the
Custodian because of delay caused by the public recording office in returning
any recorded document, the Company shall  deliver to the Custodian, within 60
days of the Closing Date,  an Officer's Certificate which shall (i)  identify
the recorded document,  (ii) state that  the recorded document  has not  been
delivered to  the  Custodian due  solely  to a  delay  caused by  the  public
recording office,  (iii)  state the amount of time generally  required by the
applicable recording  office to  record and return  a document  submitted for
recordation, and (iv) specify the  date the applicable recorded document will
be delivered to  the Custodian. The Company  shall be required to  deliver to
the Custodian the applicable recorded document by the date specified in  (iv)
above.   An extension of  the date specified  in (iv) above  may be requested
from the Purchaser, which consent shall not be unreasonably withheld.


                      EXHIBIT C-2 (CUSTODIAL AGREEMENT)

                          ASSIGNMENT AND ASSUMPTION

     This  ASSIGNMENT AND  ASSUMPTION,  dated  January __,  1997,  is by  and
between  Lehman Capital, a New York  corporation now doing business as Lehman
Capital, A Division of Lehman  Brothers Holdings Inc. ("Assignor") and Boston
Safe Deposit and Trust Company, a Massachusetts trust company ("Assignee").

     For and in  consideration of the sum  of TEN DOLLARS ($10.00)  and other
valuable  consideration, the  receipt  and sufficiency  of  which hereby  are
acknowledged, and  of  the mutual  covenants  herein contained,  the  parties
hereto hereby agree as follows:

     1.   The Assignor hereby grants, transfers and assigns  to Assignee, and
Assignee hereby assumes all of the rights of Assignor as Servicer, in, to and
under that Custodial Agreement, Group LCC - 1993 - 1 (the "Agreement"), dated
as of  February  1, 1993,  by  and between  Lehman  Capital Corporation  (the
"Owner" and "Initial  Servicer"), and First  Trust National Association  (the
"Custodian") only as  such rights relate to  the Mortgage Loans set  forth on
Exhibit A  annexed hereto.   Capitalized  terms used  and not  defined herein
shall have the meanings ascribed to such terms by the Agreement.

     2.   The  Assignor warrants and  represents to, and  covenants with, the
Assignee that:

          a.   The Assignor has not received  notice of, and has no knowledge
               of,  any offsets, counterclaims or other defenses available to
               the Custodian or the Owner with respect to the Agreement; and

          b.   The Assignor has not  waived or agreed to any waiver under, or
               agreed   to  any  amendment  or  other  modification  of,  the
               Agreement or the Mortgage Loans, including without  limitation
               the transfer of the servicing obligations under the Agreement.
               The Assignor has no knowledge  of, and has not received notice
               of, any waivers under or amendments or other modifications of,
               or assignments of rights or obligations under, the Agreement.

     3.   The Assignee  warrants and represents  to, and covenants  with, the
Assignor that except as otherwise provided herein, the Assignee agrees to  be
bound,  as Servicer,  by all of  the terms,  covenants and conditions  of the
Agreement, from  and after  the date hereof.   The  Assignee assumes  for the
benefit  of  each  of  the Custodian,  Owner  and  the  Assignor  all of  the
Assignor's obligations as Servicer thereunder, except as set forth below.

     4.   Assignor and  Assignee agree  that this  Assignment and  Assumption
shall  exclude  the following  terms  and  conditions  of the  Agreement  for
purposes of any assignment or delegation hereunder, or shall incorporate such
terms and conditions only as modified hereby:

          a.   Assignee shall not be responsible for delivery of the Mortgage
               Loan Documents identified in Section  2 of the Agreement,  but
               shall  instead deliver the  documents identified in  Exhibit B
               hereto.

          b.   Assignee shall have no liability for payment of custodial fees
               as  provided by  Sections  11,  12 and  21  of the  Agreement.
               Assignee has agreed to pay  only those custodial fees that may
               be reasonably related to the Initial Certification.

     Assignor shall remain  fully liable for the duties  excluded herefrom or
modified hereby.   Assignor shall  indemnify and hold Assignee  harmless from
and against any and all  claims, liabilities, damages, actions, judgments and
expenses, including  but not limited  to reasonable attorneys'  fees, arising
from or related to this Assignment and Assumption.

     5.   Unless  earlier terminated in  accordance with the  Agreement, this
Assignment and Assumption shall terminate upon the closing of the sale of the
Mortgage Loans  by the  Owner.   This Assignment  and Assumption  may not  be
assigned  by either  party  without the  prior written  consent of  the other
party, which consent may be withheld in that party's sole discretion.

     IN  WITNESS  WHEREOF,  the  parties  have  caused  this  Assignment  and
Assumption to be  executed by their duly  authorized officers as of  the date
first above written.

LEHMAN CAPITAL,                    BOSTON SAFE DEPOSIT AND
A DIVISION OF LEHMAN BROTHERS      TRUST COMPANY,
HOLDINGS INC.,

Assignor                           Assignee


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


Title:                             Title:
      ------------------------          ------------------------
Its:                               Its:
    ---------------------              ---------------------




                                 EXHIBIT C-3

                 REQUEST FOR RELEASE OF DOCUMENTS AND RECEIPT

To: _______________________________________ (Address)


     In connection with the administration of the Mortgage Loans  held by you
as  Trustee  (or by  the  Custodian on  your  behalf) under  a  certain Trust
Agreement dated  as of  January 1, 1997  between Structured  Asset Securities
Corporation, as  Depositor, and you,  as Trustee (the "Trust  Agreement"), we
request the release,  and acknowledge receipt,  of the ((specify  documents))
for the Mortgage Loan described below, for the reason indicated.

Mortgagor's Name, Address & Zip Code:

Mortgage Loan Number:

Reason for Requesting Documents (check one)

_____1    Mortgage Loan Paid in Full.  (The Company hereby certifies that all
amounts received in connection therewith have been credited as required.)

_____2.   Mortgage Loan  Repurchase.  (The Company hereby  certifies that the
Mortgage Loan has been repurchased from Purchaser.)

_____3.   Mortgage  Loan Liquidated by  ______________.  (The  Company hereby
certifies that all proceeds of foreclosure, insurance, condemnation  or other
liquidation have been finally received and properly credited.)

_____4.   Mortgage Loan in Foreclosure.

_____5.   Other                                   (explain)
          _______________________________________
          _______________________________________

     If box 1,  2, or 3 above is checked, and if all  or part of the file was
previously  released to  us, please  release to  us our previous  request and
receipt  on  file with  you,  as well  as  any additional  documents  in your
possession relating to the specified Mortgage Loan.

     If box  4  or 5  above is  checked, upon  our  return of  all the  above
documents  to you,  please acknowledge your  receipt by signing  in the space
indicated below, and returning this form.

     BOSTON SAFE DEPOSIT AND TRUST COMPANY


                                      By:
                                         --------------------------

                                      Name:
                                           ------------------------

                                      Title:
                                            -----------------------



Acknowledgment of Documents returned to the Trustee:

(TRUSTEE)


By:
   --------------------------

Name:
     ------------------------

Title:
      -----------------------




                                 EXHIBIT D-1

                       CUSTODIAL ACCOUNT CERTIFICATION

                             ______________, ____


     Boston  Safe Deposit  and Trust  Company  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 January 1, 1997.

Title of Account:  Boston Safe Deposit and Trust Company in trust for Norwest
Bank Minnesota,  N.A., as  Trustee, Structured  Asset Securities  Corporation
Mortgage Pass-Through Certificates, Series 1997-1, (or such other designation
as the Purchaser may direct).

Account Number:     _________________________________

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


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


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


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

     BOSTON SAFE DEPOSIT AND TRUST COMPANY


                              By:
                                 ------------------------

                              Name:
                                   ----------------------

                              Title:
                                    ---------------------


                                 EXHIBIT D-2


                      CUSTODIAL ACCOUNT LETTER AGREEMENT

                          __________________, _____


To:  ____________________________

     ____________________________

     ____________________________
          (the "Depository")

     As  Company  under  the  Mortgage Loan  Sale,  Warranties  and Servicing
Agreement, dated as of January  1, 1997, Residential Adjustable Rate Mortgage
Loans, Group____________ (the  "Agreement"), we hereby authorize  and request
you to establish an account, as a Custodial Account pursuant to  Section 4.04
of the Agreement, to be designated as "Boston Safe Deposit and Trust Company,
in  trust for  Norwest Bank  Minnesota,  N.A., as  Trustee, Structured  Asset
Securities Corporation Mortgage Pass-Through Certificates, Series 1997-1, (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.

                                  BOSTON SAFE DEPOSIT AND TRUST COMPANY


                                  By:
                                     ------------------------------

                                  Name:
                                       ----------------------------

                                  Title:
                                        ---------------------------

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

                                  (DEPOSITORY)


                                  By:
                                     -----------------------------

                                  Name:
                                       ---------------------------

                                  Title:
                                        --------------------------

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



                                 EXHIBIT E-1

                         ESCROW ACCOUNT CERTIFICATION

                            ______________, ____

     Boston  Safe Deposit  and Trust  Company  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 January  1, 1997,  Norwest  Bank Minnesota,  N.A.,  as Trustee,
Structured Asset  Securities Corporation Mortgage  Pass-Through Certificates,
Series 1997-1, (or such other designation as the Purchaser may direct).

Title of Account:   "Boston Safe Deposit  and Trust Company in  trust for the
Purchaser Group _____________,  and various Mortgagors."

Account Number:     _______________________________

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


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


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


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

                              BOSTON SAFE DEPOSIT AND TRUST COMPANY


                               By:
                                  ----------------------

                               Name:
                                    --------------------

                               Title:
                                     -------------------



                                 EXHIBIT E-2

                       ESCROW ACCOUNT LETTER AGREEMENT

                          __________________, 199__


To:  ____________________________

     ____________________________

     ____________________________
          (the "Depository")

     As  Company under  the  Mortgage  Loan  Sale, Warranties  and  Servicing
Agreement, dated as of January 1, 1997 (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 "Boston  Safe Deposit and
Trust  Company,  in trust  for  Norwest  Bank  Minnesota, N.A.,  as  Trustee,
Structured Asset  Securities Corporation Mortgage  Pass-Through Certificates,
Series 1997-1, (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.

                              BOSTON SAFE DEPOSIT AND TRUST COMPANY


                               By:
                                  ----------------------

                               Name:
                                    --------------------

                               Title:
                                     -------------------


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

                                  (DEPOSITORY)


                                  By:
                                     -----------------------------

                                  Name:
                                       ---------------------------

                                  Title:
                                        --------------------------

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



                                  EXHIBIT F

                          MONTHLY REMITTANCE ADVICE




                                  EXHIBIT G

                            INTENTIONALLY DELETED


                                  EXHIBIT H

                     COMPANY'S CERTIFICATE OF COMPLIANCE


                               January 15, 1997


     I, Kelly A.  Gately, a Vice President  of Boston Safe Deposit  and Trust
Company (the "Company"),  do hereby  confirm and  state, on the  basis of  my
personal knowledge, that the following are  true to the best of my  knowledge
and belief:

     1.   I am a Vice President of the Company, having charge of the Mortgage
Loans this  day being  sold, transferred  and assigned to  Lehman Capital,  A
Division of Lehman Brothers Holdings Inc. ("Purchaser").

     2.   I  do  hereby  confirm  that  the  representations  and  warranties
contained in Sections 3.01 and 3.02 of the Mortgage Loan Sale, Warranties and
Servicing Agreement entered  into as of the  first day of January,  1997, are
true and correct as of the date hereof.



                              ______________________________
                              Kelly A. Gately
                              Vice President



                                  EXHIBIT I

                     FORM OF OPINION OF SELLER'S COUNSEL


                           _____________ ____,199__


                                 (PURCHASER)


Dear Ladies and Gentlemen:

     I am  Deputy General Counsel of and counsel  for Boston Safe Deposit and
Trust Company (the "Seller"), in connection with the sale (the "Sale") by the
Seller of a  portfolio of loans secured by residential real estate and shares
of cooperative associations  (the "Loans") to ( )  ("the Purchaser") pursuant
to  a Mortgage  Loan Sale,  Warranties and  Servicing Agreement  dated  as of
_____________  ___,  ____, by  and  between  the  Seller and  the  Purchaser.
Capitalized terms used but not  defined herein have the meanings ascribed  to
them in the Agreement.

     In connection with rendering this opinion, I have examined originals, or
copies identified  to my satisfaction as  being true copies of  originals, of
the following, among other things:

     (a)  the Mortgage Loan Sale, Warranties and Servicing Agreement;

     (b)  the  Additional Pledged Collateral Custodial Agreement by and among
the Seller, the Purchaser and (  ) ("the Custodian");

     (c)  the form of Assignment of Mortgage;

     (d)  the form of endorsement of the Mortgage Notes;

     (e)  the Charter and By-laws of the Seller; and, 

     (f)  such  other  documents,  records  and  papers  as  we  have  deemed
          necessary and relevant as a basis for this opinion.

     For the purposes of the opinions expressed below, I have assumed (i) the
genuineness of all signatures on  original documents or instruments; (ii) the
authenticity of  all documents or  instruments submitted to me  as originals,
(iii) the conformity  to originals of all documents  or instruments submitted
to me as copies; (iv) the due authorization, execution and delivery of 
all documents where due authorization,  execution and delivery are  requisite
to  the effectiveness  thereof (other than  the authorization,  execution and
delivery  by  the  Seller of  the  Agreement,  as to  which  my  opinions are
expressed below); (v) that, immediately prior to the transfer of any  Loan to
the Purchaser pursuant to  the Agreement, with respect to such  Loan, (A) the
Seller was  the holder and named  payee of the  Note, (B) the Seller  was the
mortgagee   or  beneficiary,  as  applicable,  under  each  related  Security
Instrument, and (C) the  Seller was the owner of such Loan  free and clear of
any and all  liens, claims, encumbrances, participation  interests, equities,
pledges, charges, security or other interests  of any nature; (vi) that  each
Note corresponding to  each Loan has  been endorsed by  the Seller using  the
form  of  endorsement attached  hereto  and each  Note so  endorsed  has been
delivered to  the Purchaser  on or  before the  date hereof;  (vii) that  the
Purchaser is acquiring the Loans in good  faith for value without notice that
they are overdue or  have been dishonored or of any  defense against or claim
to  the Loans or any interest therein on  the part of any person; (viii) that
there is no evidence on any of the Loan Documents of any interest contrary to
the Seller's interests under the  Agreement; (ix) that the Seller is  solvent
and will not  be rendered insolvent  by the sale  of the portfolio  of Loans;
and,  (x) that the Seller has received payment of reasonably equivalent value
for  the  Loans.   I  have no  actual  knowledge that  any  of  the foregoing
assumptions  is incorrect.  I  also have relied  to the extent  I deem proper
upon  written statements  and certificates  of  public officials  and, as  to
various matters  of fact relevant  to the opinions  expressed herein,  I have
relied upon certificates and statements of officers of the Seller.

     On the  basis of the  foregoing examination, statements  and assumptions
and in reliance thereon and upon consideration of applicable law, I am of the
opinion that:

     (1)  The  Seller is  a  Massachusetts  trust  company,  duly  organized,
validly existing, and in good standing under  the laws of the Commonwealth of
Massachusetts and is duly authorized to transact its business.

     (2)  The Seller has the requisite corporate power to execute and deliver
the Agreement and  to consummate the transactions contemplated  thereby.  The
execution and delivery of the Agreement by the Seller and the consummation of
the  transactions contemplated  thereby  have  been  duly authorized  by  all
necessary corporate action on the part of the Seller.  The Agreement has been
duly executed  and delivered by  the Seller and, assuming  due authorization,
execution and delivery by Purchaser  and prior satisfaction of all conditions
to  the obligations of  each of the  parties under the  Agreement (or a valid
waiver thereof by such parties, as applicable), the Agreement constitutes the
legal, valid, and binding obligation  of the Seller enforceable in accordance
with its terms subject only to the exceptions set forth below, and Seller has
all  power,  authority  and  right  to  perform  and  observe the  terms  and
conditions of such instruments.

     (3)  The execution and delivery of the Agreement by the Seller does not,
and the performance of the Agreement by the Seller will not, (a) result in  a
breach  of or violate the  Charter or By-laws of  the Seller, (b) violate (A)
any statute, law, rule or regulation, or (B) to the best of my knowledge, any
order, judgment, award, administrative interpretation, injunction, writ, or 
decree or the like of any court or government authority, or  (C) to the best 
of my  knowledge, conflict with or violate any agreement, permit  concession,
grant,  franchise,   license,  or   other  governmental authorization  or
approval necessary  for the purchase  by the Seller  of the Loans, the 
effect of which breach,  conflict or violation  would be material and 
adverse to  the rights of  the Purchaser  under the Agreement  or to the
Loans.  No regulatory approvals  or consents are required under
Massachusetts or  federal law or  regulation with respect  to Seller's 
consummation of the transactions between Purchaser and Seller contemplated
by the Agreement.

     (4)  To  the  best  of  my  knowledge,  there  are  no  actions,  suits,
proceedings,  or   governmental  investigations   or  inquiries   pending  or
threatened  against the  Seller seeking  to prevent  or that,  if successful,
would  prevent  the  consummation  of the  transactions  contemplated  by the
Agreement.

     (5)  With respect to each Loan, the transfer, endorsements, and delivery
of each Note upon receipt of adequate  consideration in the Purchase Price by
the  Seller pursuant  to and as  provided in  the Agreement is  sufficient to
constitute  the Purchaser the  holder of each Note  and the beneficiary under
the related Mortgage,  assuming that the  foregoing instruments are  properly
executed  by the  respective  parties  thereto; provided  that  I express  no
opinion (a)  as to  whether the Notes  are negotiable instruments  or whether
such transfer will  constitute the Purchaser a  holder in due course  of each
Note  within the meaning of  the Uniform Commercial Code  as in effect in the
state  in which  it was  made, or  (b) as  to whether  the assignment  of the
related Mortgage is in recordable form.

     The opinion set forth in the last sentence of paragraph (2) above to the
effect that  the Agreement is  enforceable against Seller in  accordance with
its terms, is subject to the following exceptions:

     a.   Such  enforceability  may  be limited  by  bankruptcy,  insolvency,
receivership,  conservatorship, reorganization or  other similar laws  now or
hereafter in effect relating to or affecting creditor's rights.

     b.   Such enforceability may be limited by general equitable principles,
including, without  limitation, concepts of materiality, reasonableness, good
faith  and  fair   dealing,  and  the  possible  unavailability  of  specific
performance or injunctive  relief, regardless of whether  such enforceability
is considered in a proceeding in equity or at law.

     I hereby  advise your that the opinions  expressed herein are limited to
matters of  federal law and the law of  the Commonwealth of Massachusetts and
do  not purport  to cover  any  matters as  to which  any laws  of  any other
jurisdiction are  applicable.  Insofar  as the opinions expressed  herein are
limited to transactions between the Seller and  the Purchaser, except for the
opinion I express in paragraph (5) above,  I express no opinion regarding any
transaction(s) between  Seller or Purchaser  and any Obligor(s)  evidenced by
loan  applications, Notes,  Mortgages,  disclosures,  notices  or  any  other
instrument or documents entered into or  exchanged between  the Seller  or
Purchaser  and the  Obligor(s).   I am  not assuming any obligation to
revise  or supplement the opinions expressed above should  such laws  be
changed  by legislative  action, judicial  decision, or otherwise.

     This opinion is  rendered to you as the Purchaser named in the Agreement
solely in connection  with the transactions contemplated therein  and may not
be used or relied upon by  any other person or for any other  purpose without
our express prior written consent.

                              Respectfully submitted,



                              Marilyn K. Kolb
                              Deputy General Counsel


                                  EXHIBIT J

                    FORM OF OPINION OF PURCHASER'S COUNSEL

                           _____________ ___, 199__



                    Boston Safe Deposit and Trust Company

                               One Boston Place

                              Boston, MA  02108

Dear Ladies and Gentlemen:

     I am  counsel for (   ) (the "Purchaser"),  in connection with  the sale
(the  "Sale")  by Boston  Safe  Deposit and  Trust  Company  ("Seller") of  a
portfolio  of  loans  secured  by  residential  real  estate  and  shares  of
cooperative  associations (the "Loans")  to Purchaser pursuant  to a Mortgage
Loan Sale,  Warranties and Servicing Agreement dated  as of _________________
___,  _____, by and between  the Seller and the Purchaser. Capitalized  terms
used but  not  defined herein  have  the meanings  ascribed  to them  in  the
Agreement.

     In connection with rendering this opinion, I have examined originals, or
copies identified  to my satisfaction as  being true copies of  originals, of
the following, among other things:

     (a)  the Agreement and all exhibits and schedules thereto; and

     (b)  the Charter and By-laws of the Purchaser.

     For the purposes of the opinions expressed below, I have assumed (i) the
genuineness of all signatures on  original documents or instruments; (ii) the
authenticity of  all documents or  instruments submitted to me  as originals,
(iii) the conformity  to originals of all documents  or instruments submitted
to me as  copies; (iv) the due  authorization, execution and delivery  of all
documents where due  authorization, execution and  delivery are requisite  to
the  effectiveness thereof  (other  than  the  authorization,  execution  and
delivery by  the Purchaser  of the  Agreement, as  to which  my opinions  are
expressed below); (v) that, immediately prior to  the transfer of any Loan to
the Purchaser pursuant to the Agreement,  with respect to such Loan, (A)  the
Seller was  the holder and named  payee of the  Note, (B) the Seller  was the
mortgagee   or  beneficiary,  as  applicable,  under  each  related  Security
Instrument, and (C) the  Seller was the owner of such Loan  free and clear of
any and all  liens, claims, encumbrances, participation  interests, equities,
pledges,  charges, security or other interests of  any nature; (vi) that each
Note corresponding  to each Loan  has been endorsed  by the Seller  using the
form of  endorsement attached hereto and  each Note so endorsed has  been
delivered to the Purchaser  on or  before the  date hereof;  (vii) that  the
Purchaser  is acquiring the Loans  in good  faith for  value without notice 
that they  are overdue or have  been dishonored or  of any defense  against
or claim  to the Loans or any interest therein on the part of any person;
(viii) that there is no  evidence on  any of the  Loan Documents  of any
interest  contrary to the Seller's interests  under the Agreement;  (ix)
that the Purchaser  is solvent and will not be rendered insolvent by the
purchase of the portfolio of Loans, and (x) that  the Seller has received
payment of  reasonably equivalent value for  the  Loans.   I  have  no
actual  knowledge  that any  of  the foregoing assumptions is  incorrect.  I
 also have relied  to the extent I  deem proper upon  written statements 
and certificates  of  public officials  and, as  to various matters  of fact
 relevant to the  opinions expressed herein,  I have relied upon
certificates and statements of officers of the Purchaser.

     On the  basis of the  foregoing examination, statements  and assumptions
and in reliance thereon and upon consideration of applicable law, I am of the
opinion that:

     (1)  The Purchaser  is a (  ), duly  organized, validly existing, and in
good standing under the laws of (  ).

     (2)  The  Purchaser has  the requisite  corporate  power to  execute and
deliver  the  Agreement  and  to  consummate  the  transactions  contemplated
thereby.  The  execution and delivery of  the Agreement by the  Purchaser and
the consummation  of  the transactions  contemplated thereby  have been  duly
authorized by  all necessary corporate  action on the part  of the Purchaser.
The Agreement  has been  duly executed and  delivered by  the Purchaser  and,
assuming  due  authorization, execution  and  delivery  by Seller  and  prior
satisfaction of  all conditions  to the  obligations of  each of the  parties
under  the  Agreement  (or  a  valid  waiver  thereof  by  such  parties,  as
applicable),   the  Agreement  constitutes  the  legal,  valid,  and  binding
obligation of the Purchaser enforceable  in accordance with its terms subject
only to the exceptions set forth below.

     (3)  The execution and  delivery of the Agreement by  the Purchaser does
not,  and the  performance of the  Agreement by  the Purchaser will  not, (a)
result in a breach of or violate the Charter or By-laws of the Purchaser.

     The opinion set forth in the last sentence of paragraph (2) above to the
effect that the Agreement is enforceable against Purchaser in accordance with
its terms, is subject to the following exceptions:

     a.   Such  enforceability  may  be  limited  by bankruptcy,  insolvency,
receivership,  conservatorship, reorganization or  other similar laws  now or
hereafter in effect relating to or affecting creditor's rights.

     b.   Such enforceability may be limited by general equitable principles,
including, without limitation, concepts of  materiality, reasonableness, good
faith and fair dealing, and the 

possible  unavailability  of  specific   performance  or  injunctive  relief,
regardless of  whether such enforceability  is considered in a  proceeding in
equity or at law.

     I hereby advise your  that the opinions expressed herein  are limited to
matters of federal and ( ) law and do not purport to cover  any matters as to
which  any laws  of any other  jurisdiction are  applicable.  Insofar  as the
opinions expressed herein are limited  to transactions between the Seller and
the  Purchaser, I  express no  opinion regarding  any  transaction(s) between
Seller or Purchaser and any Obligor(s) evidenced by loan applications, Notes,
Mortgages, disclosures, notices or any other instrument  or documents entered
into or  exchanged between the Seller or Purchaser  and the Obligor(s).  I am
not assuming  any obligation to  revise or supplement the  opinions expressed
above should such  laws be changed by legislative  action, judicial decision,
or otherwise.

     This  opinion is rendered  to you as  the Seller named  in the Agreement
solely in connection  with the transactions contemplated therein  and may not
be used or relied upon  by any other person or for any  other purpose without
our express prior written consent.

                              Respectfully submitted,



                                  EXHIBIT K

                        ADDITIONAL PLEDGED COLLATERAL
                             CUSTODIAL AGREEMENT


     THIS  ADDITIONAL PLEDGED  COLLATERAL CUSTODIAL  AGREEMENT,  dated as  of
January 1,  1997, is  by and  between Lehman  Capital, A  Division of  Lehman
Brothers Holdings Inc.,  (the "Purchaser") and Boston Safe  Deposit and Trust
Company, a Massachusetts  trust company with its principal  place of business
at One Boston Place, Boston, MA 02108 (the "Custodian");


                                  WITNESSETH

     WHEREAS,  pursuant  to the terms of a Mortgage Loan Sale, Warranties and
Servicing Agreement  of even date  herewith (the "Loan Sale  Agreement"), the
Purchaser has agreed to purchase certain loans (each a  "Mortgage Loan") from
the Company as whole loans; and

     WHEREAS, the Mortgage Loans will be transferred to the Trust established
under the Trust Agreement; and

     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, which  in turn will assign  all of its rights  and delegate
all of  its obligations hereunder to  the Trustee under the  Trust Agreement,
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, certain Mortgage Loans are secured by Additional Collateral (as
defined in the Loan Sale Agreement); and

     WHEREAS, the Purchaser desires to  have the Custodian retain  possession
of the Additional Collateral for the benefit  of the Purchaser and any future
purchaser, in accordance with the terms and conditions hereof; 

     NOW,  THEREFORE,  in  consideration of  the  mutual  undertakings herein
expressed the parties hereto hereby agree as follows:

     Section 1.     Definitions.
                    -----------

     Capitalized terms shall have the  meanings assigned to them, except that
capitalized  terms  used and  not  defined  herein  shall have  the  meanings
assigned to such terms in the Loan Sale Agreement.



     Agreement:  This Custodial Agreement and all amendments and attachments
     ---------
hereto and supplements hereof.

     Custodian:  Boston Safe Deposit and Trust Company or any successor in
     ---------
interest or  assigns, or any successor to  the Custodian under this Agreement
as herein provided.

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

     Section 2.     Appointment of Custodian.
                    ------------------------

     The Purchaser  hereby  appoints  and  designates the  Custodian  as  the
custodian of  the  Additional Collateral.  The Custodian  hereby accepts such
appointment and designation and  agrees that it shall maintain custody of the
Additional  Collateral in  accordance with  this Agreement.   With  the prior
approval  of  the  Purchaser,  the  Custodian is  permitted  to  engage  sub-
contractors to assist in providing certain of the services to Purchaser under
this Agreement.

     Section 3.     Obligations of the Custodian.
                    ----------------------------

     The Custodian  shall hold  all Additional  Collateral for the  exclusive
benefit of  the Purchaser, and  shall make disposition thereof  in accordance
with this  Agreement and the  instructions furnished by  the Purchaser.   The
Custodian  shall segregate and maintain  continuous custody of all Additional
Collateral in accordance with customary standards for such custody.

     Section 4.     Custodian Duties.
                    ----------------

     As Custodian for the Additional Collateral, Custodian shall:

          (a)  hold the Additional Collateral, as applicable, in  safekeeping
     facilities,  including,  without  limitation,  in  central  depositories
     including the Depository Trust Company, in Book Entry System of the U.S.
     Treasury Department ("Fed  Book Entry"), or in the  safekeeping of other
     custodian  banks, clearing  corporations  and  depositories  or  similar
     organizations in  the United  States or elsewhere,  as required  for the
     secure and  efficient handling of  the property and as  Custodian in its
     sole discretion shall select;

          (b)  collect  all income earned  by, and all  distributions due to,
     the Additional Collateral, if any; 

          (c)  collect all proceeds from securities, certificates  of deposit
     or other investments which may mature or be called;

          (d)  attend to exchanges of securities, to deposits or exchanges of
     the securities of  companies in reorganization,  and to other  so-called
     corporate actions which affect the Additional Collateral as  directed by
     the Purchaser; and

          (e)  upon  the Purchaser's  written  instructions,  deliver to  any
     person,  agent, financial institution, partnership, corporation or other
     designated recipient any or all  of the Additional Collateral held under
     this Agreement.

     The  Custodian  shall  have  no  duty or  responsibility  to  manage  or
recommend investments of the  assets held by it hereunder or  to initiate any
purchase,  sale or  other investment  transaction  in the  absence of  proper
instructions (as set forth in Section 5 below).

     Section 5.     Directions and Instructions.
                    ---------------------------

     All  directions to  Custodian from  the  Purchaser shall  be in  writing
(provided that  Custodian  may, in  its  discretion, accept  oral  directions
subject  to confirmation in writing),  and Custodian shall be fully protected
in acting  in  accordance therewith  or for  failing to  act  in the  absence
thereof.   The Purchaser shall  certify to Custodian  the names  and specimen
signatures of  persons authorized  to act for  the Purchaser  in relation  to
Custodian.  Communications to Custodian shall  be sent to its offices at  One
Boston  Place,  Boston, Massachusetts  02108  or  to  such other  address  as
Custodian  shall specify,  and such  communications  shall  be  binding  upon
Custodian when received by it.  

     Notwithstanding  anything herein  to the  contrary,  Custodian shall  be
fully  protected in  acting in  accordance  with directions  with respect  to
securities transactions (including without  limitation the affirmation and/or
confirmation  of  such transactions)  received  by  it  through a  system  or
arrangement  for  the  coordination  of  securities  transaction  settlements
operated by Depository Trust Company or by any central securities depository,
securities clearing  organization or book  entry system which serves  to link
investment  managers, securities brokers and custodian  banks, pursuant to an
agreement entered  into by Custodian and the Purchaser  to the same extent as
if the directions were in writing.

     Section 6.     Without Express Authority.
                    -------------------------

     The Custodian may, in its  discretion and without express authority from
the Purchaser attend to all  non-discretionary details in connection with the
sale, exchange,  substitution, purchase, transfer and other dealings with the
Additional Collateral of the Purchaser except as otherwise provided by proper
instructions.

     Section 7.     Standard of Care.
                    ----------------

     The duties  of  Custodian shall  only be  those specifically  undertaken
pursuant to this  Agreement, and Custodian shall not be liable  for an act or
omission  of  another person  in  carrying  out  any  responsibility  imposed
upon such person with respect to the Additional Pledged Collateral held under
this Agreement  whether such responsibility is allocated to such other person
by this Agreement or pursuant to a procedure established in this Agreement or
otherwise.   In performing  its duties under this  Agreement, Custodian shall
exercise the same  care  and diligence that  it would  devote to its  own
property  and shall be liable only for losses arising from its negligence or
willful misconduct.

     Section 8.     Compensation of Custodian.
                    -------------------------

     Throughout the Term of this Agreement, as set forth in Section 14 below,
the Custodian shall perform its duties hereunder without compensation.

     Section 9.     Examination of Custodial Files.
                    ------------------------------

     Upon reasonable  prior notice  to the Custodian,  the Purchaser  and its
agents,  accounts,  attorneys and  auditors will  be permitted  during normal
business hours  to examine the  records relating to Additional  Collateral in
the possession  of or under the control  of the Custodian relating  to any or
all of the Mortgage Loans.

     Section 10.    Removal of Custodian.
                    --------------------

     Upon at  least  45 days'  prior  written notice  to the  Custodian,  the
Purchaser may remove and discharge the Custodian from the performance  of its
duties under  this Agreement.   Any  termination  by the  Purchaser shall  be
accompanied  or followed promptly  by proper instructions  in writing setting
forth  the  names of  the persons  to  whom the  Custodian shall  deliver the
Additional  Pledged Collateral.    The Custodian  will  deliver promptly  the
Additional Collateral to  the persons so  specified.  The Purchaser  shall be
responsible for the fees of any successor Custodian.

     Section 11.    Termination by Custodian.
                    ------------------------

     The Custodian may terminate its obligations under this Agreement upon at
least 45  days' prior written notice to the Purchaser.   In the event of such
termination,  the  Purchaser may,  in  its  discretion, appoint  a  successor
Custodian.  The payment of any  successor Custodian's fees and expenses shall
be solely the responsibility  of the Company or any successor  to the Company
as servicer pursuant  to the Loan Sale  Agreement.  If notice  of termination
is given by the Custodian, the Purchaser shall, within 30 days following  the
giving  of such  notice,  deliver  to the  Custodian  proper instructions  in
writing  specifying the  names of  the persons  to whom  the  Custodian shall
deliver the  Additional Collateral held  by it.   The Custodian  will deliver
promptly the Additional  Pledged Collateral to the persons so specified.

     If within 30 days following the giving of a notice of termination by the
Custodian,  the  Custodian   does  not  receive  from  the  Purchaser  proper
instructions  in writing  specifying the  names of  the persons  to whom  the
Custodian  shall  deliver  the  assets  of  the Purchaser  held  by  it,  the
Custodian,  at its  election, may  deliver the  Additional Collateral  to the
Purchaser.

     Section 12.    Survival.
                    --------

     The obligations  of the parties  hereto regarding the use  of reasonable
care,  indemnities  and  payment  of  fees and  expenses  shall  survive  the
termination of this Agreement.

     Section 13.    Term of Agreement.
                    ------------------

     Unless  terminated pursuant  to Section  10 or  Section 11  hereof, this
Agreement shall terminate upon the earlier of (1)  the resignation or removal
of  the Custodian, its agent or affiliate as the servicer under the Loan Sale
Agreement, and (2)   the final payment or other liquidation  (or advance with
respect thereto) of the last Mortgage Loan or the disposition of all property
acquired upon  foreclosure or  deed in  lieu of  foreclosure of  any Mortgage
Loan, and the final remittance of all funds  due the Purchaser under the Loan
Sale  Agreement.  In such event,  all Additional Collateral shall be released
in accordance with the written instructions of the Purchaser.

     Section 14.    Notices.
                    --------

     Except as otherwise specified herein, each notice or other communication
hereunder  shall  be  in writing  and  shall  be  delivered to  the  intended
recipient at the following  address (or at such other address as the intended
recipient shall have specified in a written notice given to the other parties
hereto):

     if to the Purchaser:
     --------------------

          Lehman Capital
          c/o Lehman Brothers Holding , Inc.
          3 World Financial Center
          New York, NY 10285
          Attention:  Gregory Amoroso

     if to the Custodian:
     -------------------

          Boston Safe Deposit and Trust Company
          One Boston Place
          Boston, MA  02108
          Attention:  Kelly A. Gately, Vice President

     Section 15.    Amendments.
                    ----------

     Unless otherwise specifically provided herein, this Agreement may not be
amended,  modified,  altered  or  supplemented  other than  by  means  of  an
agreement or instrument executed on behalf of each of the parties hereto.  

     Section 16.    Waiver.
                    ------

     No failure  on the  part of  any  person to exercise  any power,  right,
privilege or remedy hereunder, and no delay  on the part of any person in the
exercise of any power, right, privilege or remedy hereunder, shall operate as
a waiver thereof; and no single or partial exercise of any such power, right,
privilege or  remedy shall preclude any other or further  exercise thereof or
of any other power, right, privilege or remedy.  

     Section 17.    Severability.
                    -----------

     In the event that any provision of this Agreement, or the application of
any such provision to any person or set of circumstances, shall be determined
to be invalid, unlawful,  void or unenforceable to any  extent, the remainder
of  this Agreement,  and  the application  of such  provision  to persons  or
circumstances other than  those as to which it  is determined to be  invalid,
unlawful, void or unenforceable, shall  not be impaired or otherwise affected
and shall  continue  to  be  valid  and enforceable  to  the  fullest  extent
permitted by law.  

     Section 18.    Successor and Assigns.
                    ---------------------

     This  agreement shall inure to the benefit of the successors and assigns
of the parties hereto.

     Section 19.    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 20.    Counterparts.
                    ------------

     This  Agreement may  be executed  in counterparts,  each of  which shall
constitute  an  original  and  both  of which,  when  taken  together,  shall
constitute one agreement.

     IN WITNESS  WHEREOF, the Purchaser  and the Custodian have  caused their
names to be  signed hereto by their respective  duly-authorized officers, all
as of the date first above written.

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


                              By:
                                 -------------------------------

                              Name:
                                   -----------------------------

                              Title:
                                    ----------------------------


     BOSTON SAFE DEPOSIT AND TRUST COMPANY, as Custodian

                              By:
	                         -------------------------------

                              Name: Kelly A. Gately 

                              Title:  Vice President



                                  EXHIBIT L

                            INTENTIONALLY OMITTED



                                  EXHIBIT M

               FORM OF CERTIFICATE FOR NONRECOVERABLE ADVANCES

                        __________________ ____, 199__

(To be addressed to the Purchaser)


     Re:  Mortgage Loan Sale,  Warranties and Servicing Agreement dated as of
January 1, 1997  between  Lehman  Capital,  A  Division  of  Lehman  Brothers
Holdings Inc., as  Purchaser, and Boston  Safe Deposit and Trust  Company, as
Company.


Ladies and Gentlemen:

     In  accordance with  the provisions  of  Sections 4.02  and 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 constitute  Nonrecoverable Advances as  such term is defined  by the
Agreement.  


____________________________________    ________________________
Mortgagor                               Identifying Number

____________________________________    ________________________
Mortgagor                               Identifying Number

____________________________________    ________________________
Mortgagor                               Identifying Number


                              BOSTON SAFE DEPOSIT AND TRUST COMPANY


                               By:
                                  ----------------------

                               Name:
                                    --------------------

                               Title:
                                     -------------------



                                  EXHIBIT N
                                  ---------

                     (LIST OF NONMATERIAL MODIFICATIONS)


1.   Transfer of title  to the Mortgaged Property  to an entity in  which the
     borrower  has a  beneficial interest  which does  not affect the validity
     or priority of the lien on the Mortgaged Property.

2.   The addition of a spouse on the title to the Mortgaged Property. 

3.   The deletion of a spouse or co-borrower from the title to  the Mortgaged
     Property  and  from  the  Mortgage  Loan Note,  provided  the  remaining
     obligors  under   the  Mortgage   Loan  Note   satisfy  the   Servicer's
     underwriting requirements.

4.   Release of real property or Additional Collateral provided the LTV after
     the release of collateral shall not exceed 90%.

5.   Substitution  of  new  Additional  Collateral  for  existing  Additional
     Collateral.


                    FIRST AMENDMENT TO MORTGAGE LOAN SALE,
                      WARRANTIES AND SERVICING AGREEMENT


     This FIRST AMENDMENT TO MORTGAGE LOAN SALE, WARRANTIES AND SERVICING
AGREEMENT (the "First Amendment") is entered into as of the 29th day of
January, 1997, by and between Boston Safe Deposit and Trust Company (the
"Seller") and Lehman Capital, A Division of Lehman Brothers Holdings Inc.
(the "Purchaser").

     Reference is made to that certain Mortgage Loan Sale, Warranties and
Servicing Agreement dated as of January 1, 1997 by and between the Seller and
the Purchaser (the "Original Agreement").

     WHEREAS, the Seller and the Purchaser desire to amend the Original
Agreement in the manner hereinafter set forth.

     NOW THEREFORE, for good and valuable consideration, the receipt and
sufficiency of which are hereby acknowledged, the Seller and the Purchaser
agree to amend the Original Agreement as follows:

     1.  Section 5.02 is hereby deleted in its entirety and the following
inserted in the place thereof:

              "Section 5.02 Statements to Purchaser.

              Prior to the Remittance Date, the Company shall furnish to the
         Purchaser a Monthly Remittance Advice, with a trial balance report
         attached thereof, in the form of Exhibit F annexed hereto as to the
         related remittance and the period ending on the preceding Determina-
         tion Date.  The Company shall use its reasonable best efforts to
         deliver each Monthly Remittance Advice to the Purchaser on or about
         the seventh Business Day of the month in which the related Remittance
         Date occurs.  The Purchaser agrees that facsimile transmission (fol-
         lowing by delivery of hard copy) is a satisfactory method of delivery.

              In addition, not more than sixty (60) days after the end of each
         calendar year, the Company shall furnish to each Person who was a
         Purchaser at any time during such calendar year an annual statement in
         accordance with the requirements of applicable federal income tax law
         as to the aggregate of remittances for the applicable portion of such
         year.

              Such obligation of the Company shall be deemed to have been satis-
         fied to the extent that substantially comparable information shall be
         provided by the Company pursuant to any requirements of the Code as
         from time to time 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.  In addition,
         the Company shall provide the Purchaser with such information concern-
         ing the Mortgage Loans as is necessary for the Purchaser to prepare its
         federal income tax returns."

     2.  This First Amendment may be executed in several counterparts and by
each party on a separate counterpart, each of which when so executed and
delivered shall be an original, and all of which together shall constitute one
instrument.  In proving this First Amendment it shall not be necessary to
produce or account for more than such counterpart signed by the party against
whom enforcement is sought.

     3.  Except as modified and amended hereby, the Original Amendment shall
remain in full force and effect and is in all other respects ratified and
confirmed.

     IN WITNESS WHEREOF, this First Amendment has been executed as of the date
first written above.

                                               BOSTON SAFE DEPOSIT AND TRUST
                                               COMPANY


                                               By:  /s/ Kelly A. Gately
                                                  ____________________________
                                                  Name:  Kelly A. Gately
                                                  Title: Vice President


                                               LEHMAN CAPITAL, A Division of
                                               Lehman Brothers Holdings, Inc.


                                               By: /s/ Jack E. Desens
                                                  ____________________________
                                                  Name:  Jack E. Desens
                                                  Title: Senior Vice President







<TABLE>
<CAPTION>

     Loan                                                                                          Original    Current
    Number       Name                   Address                       City             St  Zip     Balance     Balance     Rate

<S>             <C>                     <C>                           <C>              <C> <C>     <C>         <C>
   1010041648   DAVID C. ROSEMAN        9308A GEORGETOWN PIKE         GREAT FALLS      VA  22066   730000.00   430000.00   7.375 
   1010042323   STEPHEN D. CHUBB        282 BEACON STREET UNIT #9     BOSTON           MA  02116   387500.00   324999.90   7.125 
   1010042894   GEORGE A. AVERY         ISLAND ROAD                   STONINGTON       CT  06378   250000.00   250000.00   7.500 
   1010043023   G. C. SULLIVAN          2529 UNION STREET             SAN FRANCISCO    CA  94123   900000.00   900000.00   7.250 
   1010043046   WILLIAM A. KNOWLTON     62 BEACON STREET              BOSTON           MA  02108   550000.00   550000.00   6.750 
   1010043109   EMILIO F. GALANG        327-341 E. 48TH STREET #16A   NEW YORK         NY  10017   375000.00   363059.89   6.625 
   1010043260   TEYMOUR BOUTROS-GHALI   2441 MANDEVILLE CANYON ROAD   LOS ANGELES      CA  90049   960000.00   927654.36   6.125 
   1010043322   DAVID S. HOCHSTIM       300 CENTRAL PARK WEST #11A    NEW YORK         NY  10024   230000.00   230000.00   6.750 
   1010043323   DAVID S. HOCHSTIM       300 CENTRAL PARK WEST #11A    NEW YORK         NY  10024   138000.00   137988.13   6.750 
   1010043348   THOMAS J. HARRIES       200 HOLLY AVENUE              SEVERNA PARK     MD  21146   580000.00   580000.00   6.875 
   1010043403   MICHAEL K. SHIELDS      891 PARK AVENUE 2ND FLOOR     NEW YORK         NY  10021   218750.00   218750.00   6.875 
   1010043412   MICHAEL K. SHIELDS      891 PARK AVENUE 2ND FLOOR     NEW YORK         NY  10021   131250.00   131250.00   6.875 
   1010043527   MARK B. HOFFMAN         7 COUNTRY OAK LANE            DANVILLE         CA  94526  1100000.00  1100000.00   7.375 
   1010043575   ARNOLD GOTTLIEB         211 FERRIS HILL ROAD          NEW CANAAN       CT  06840   286000.00   286000.00   7.250 
   1010043579   DAVID A. DUFFIELD       3130 BLACKHAWK MEADOW DRIVE   DANVILLE         CA  94506  1100000.00  1100000.00   7.375 
   1010043706   PETER MEENAN            309 MUSTERFIELD ROAD          CONCORD          MA  01742   700000.00   699999.75   7.500 
   1010043718   MICHAEL SPAFFORD        6709 LUPINE LANE              MCLEAN           VA  22101   650000.00   632825.42   6.875 
   1010043732   JORDAN E. YARETT        355 NORTH STREET              GREENWICH        CT  06830   624800.00   499791.58   7.125 
   1010043789   GERALD FELDMAN          87 CLINTON ROAD               BROOKLINE        MA  02146   590000.00   546504.63   7.000 
   1010043833   JOHN M. MAZUREK         18 LAUREL MOUNTAIN WAY        TEWKSBURY        NJ  08858   960000.00   958220.82   7.250 
   1010043845   GORDON RICHARDSON       260 BEACON STREET UNITS 6 & 7 BOSTON           MA  02116   400000.00   400000.00   6.750 
   1010043911   DARBY S. CROUSS         3600 PANORAMA PLACE           FRIDAY HARBOR    WA  98250   500000.00   500000.00   6.7501
   1010043975   THOMAS EISENMANN        169 FOREST STREET             WELLELSEY        MA  02181   753600.00   752880.00   6.750 
   1010043994   MARILYN A. HAYWARD      4 LAKEVIEW ROAD               WINCHESTER       MA  01890   450000.00   450000.00   7.125 
   1010043998   LEONARD T. CONWAY       204 WILSON PEAK ROAD          TELLURIDE        CO  81435   956500.00   955404.01   7.375 
   1010044001   LEONARD T. CONWAY       122 LOST CREEK LANE UNIT J    TELLURIDE        CO  81435   375000.00   375000.00   7.375 
   1010044006   JAMES M. GENSTEIN       761 OSAGE ROAD                PITTSBURGH       PA  15243   508000.00   400000.00   6.750 
   1010044066   JOHN J. GARAND          1695 LAS FLORES AVE           SAN MARINO       CA  91108   524000.00   524000.00   7.500 
   1010044119   THOMAS O. RYDER         601 NORTH BROADWAY            SARATOGA SPRING  NY  12866   250000.00   239229.46   7.125 
   1010044193   RICHARD COTTON          1185 PARK AVENUE  #8A         NEW YORK         NY  10128   800000.00   782347.83   6.875 
   1010044195   RICHARD COTTON          1185 PARK AVENUE  #8A         NEW YORK         NY  10128   300000.00   293380.35   6.875 
   1010044219   TONI D. PEURA           718 BELLEVUE AVE. UNIT #3     NEWPORT          RI  02840   190000.00   189925.92   6.750 
   1010044250   JAMES M. GEARY          ONE OVERFIELD DRIVE           MEDFIELD         MA  02052   444480.00   444480.00   7.500 
   1010044251   FREDERICK R. STEWART JR 730 SANTA RITA AVENUE         LOS ALTOS        CA  94022   760000.00   713206.88   7.375 
   1010044258   JOHN P. WHITE           30 LEONARD ROAD               SANDWICH         MA  02537   528000.00   527980.00   6.750 
   1010044261   LEE M. GAMMILL JR.      114 WINDING WAY               ROSS             CA  94957   510000.00   510000.00   7.000 
   1010044280   R. H. GARDNER           595 VISTA DE LA CIUDAD        SANTA FE         NM  87501   500000.00   500000.00   7.000 
   1010044422   CHRISTOPHER D. MAHONEY  LOT 37 DEER POINTE            WEST CHESTER     PA  19382   549000.00   546500.00   7.0001
   1010044435   R. H. GARDNER           7903 SANDALFOOT DRIVE         POTOMAC          MD  20854   600000.00   600000.00   7.000 
   1010044446   ROBERT C. GRIFFIN       180 EAST PEARSON STREET #4406 CHICAGO          IL  60611   660000.00   660000.00   6.625 
   1010044483   TAMAKO HENKEN           10601 WILSHIRE BLVD #1104     LOS ANGELES      CA  90024   975000.00   975000.00   6.875 
   1010044504   GEORGE A. NEWTON IV     309 EAST 49TH STREET 2/3-B    NEW YORK         NY  10020   576000.00   576000.00   6.750 
   1010044549   DENNIS P. HEARNS        25 SATUIT MEADOW LANE         NORWELL          MA  02061   250000.00   250000.00   6.750 
   1010044671   GREGORY P. BRAKOVICH    81 EMERALD BAY                LAGUNA BEACH     CA  92651  1300000.00  1300000.00   6.750 
   1010044679   RICHARD B. SACHS        88 CENTRAL PARK WEST #4S      NEW YORK         NY  10023   750000.00   750000.00   6.625 
   1010044682   RICHARD B. SACHS        88 CENTRAL PARK WEST #4S      NEW YORK         NY  10023   350000.00   350000.00   6.625 
   1010044697   LESTER P. SILVERMAN     3005 O STREET NW              WASHINGTON       DC  20007   716000.00   685176.82   7.500 
   1010044746   DENNIS F. FUREY         3 AUTUMN PATH LANE            FOX CHAPEL       PA  15238   284000.00   284000.00   6.750 
   1010044760   ARNOLD N. LEVIN         1007 VAQUERO ROAD             PEBBLE BEACH     CA  93950   468000.00    45000.00   6.750 
   1010044786   ALAN G. LUTZ            1025 CANTERBURY LANE          VILLANOVA        PA  19085   600000.00   584982.64   6.750 
   1010044887   BRADLEY M. ANDERSON     SOUTH HARBOR ROAD             SOUTHOLD         NY  11971  1725000.00  1725000.00   7.375 
   1010044912   KARIM TABET             930 FIFTH AVENUE #15 E        NEW YORK         NY  10021   226000.00   226000.00   6.750 
   1010044933   KARIM TABET             930 FIFTH AVENUE #15 E        NEW YORK         NY  10021   322000.00   322000.00   6.750 
   1010044988   RHONDA L. TAYLOR        51 MILK STREET                NANTUCKET        MA  02554   203600.00   200385.63   8.500 
   1010045267   DAVID B. BERELSON JR.   5 VIA PARAISO EAST            TIBURON          CA  94920  1100000.00  1100000.00   7.250 
   1010045306   BETSY B. NICHOLLS       903 MARIN DRIVE               MILL VALLEY      CA  94941   780000.00   780000.00   6.875 
   1010045332   LELAND T. SCHOLEY       1814 PORT CHARLES PLACE       NEWPORT BEACH    CA  92660   514400.00   514399.00   7.375 
   1010045335   BARRON SWANKY           534 S. WESTGATE AVENUE        LOS ANGELES      CA  90049  1000000.00  1000000.00   7.500 
   1010045392   MICHAEL J. HAROZ        10119 SW BURTON DRIVE         VASHON ISLAND    WA  98070   308000.00   308000.00   7.000 
   1010045396   SAUL J. PANNELL         170 RIDGEWAY ROAD             WESTON           MA  02193   940000.00   752000.00   7.125 
   1010045429   ERNEST L. HEETHER SR.   45 CEDAR STREET               DUXBURY          MA  02332   590000.00   590000.00   7.500 
   1010045475   MARTY J. O'KANE         100 HILTON AVENUE #602        GARDEN CITY      NY  11530   321600.00   270566.82   6.875 
   1010045553   R.A.K. SMITH JR.        651 BENNINGTON DRIVE          BLOOMFIELD HILL  MI  48304   450000.00   440722.52   6.750 
   1010045564   ALISA M. SINGER         2956 TECHNY RD.               NORTHBROOK       IL  60062   500000.00   500000.00   7.250 
   1010045603   THOMAS S. MORGAN        23 WEST 73RD STREET APT 1001  NEW YORK         NY  10023   255000.00   255000.00   7.250 
   1010045604   THOMAS S. MORGAN        23 WEST 73RD STREET APT 1001  NEW YORK         NY  10023    17000.00    17000.00   7.250 
   1010045848   RICHARD B. NYE          1115 FIFTH AVENUE APT. 14A    NEW YORK         NY  10128  1500000.00  1500000.00   6.750 
   1010046166   NICOLAS A. LOPARDO      2388 WULFERT ROAD             SANIBEL          FL  33957   550000.00   550000.00   6.750 
   1010046246   ROBERT A. FERREIRA      160 RIVERSIDE DRIVE #7B       NEW YORK         NY  10024   357000.00   357000.00   7.125 
   1010046248   DAVID S. MOORE          133 WHITTREDGE ROAD           SUMMIT           NJ  07901  1150000.00  1150000.00   7.375 
   1010046255   ROBERT A. FERREIRA      160 RIVERSIDE DRIVE #7B       NEW YORK         NY  10024   119000.00   119000.00   7.125 
   1010046295   CLIFFORD N. WILLIAMS    13100 LINTON ROAD             FORT MYERS       FL  33908   600000.00   590913.24   7.125 
   1010046386   LAZAROS P. MAVRIDES     830 PARK AVENUE APT 5/6C      NEW YORK         NY  10021  1035000.00  1035000.00   6.125 
   1010046471   THOMAS H. LIVERMORE     285 WOODSIDE DRIVE            WOODSIDE         CA  94062   780000.00   780000.00   7.375 
   1010046497   S. D. WILEY             151 LAUREL OAK LANE           VERO BEACH       FL  32963   600000.00   600000.00   7.2501
   1010046529   ANDREW SESSIONS         220 ST. JAMES DRIVE           PIEDMONT         CA  94611   664000.00   664000.00   7.500 
   1010046542   MARC L. SILVERMAN       2 CAMDEN DRIVE                PITTSBURGH       PA  15215   240000.00   240000.00   7.000 
   1010046562   PHILLIP W. SEELEY       21293 LUMBERTOWN LANE         SARATOGA         CA  95070   520000.00   514684.71   7.125 
   1010046585   B. T. HENRY             52 SIMON WILLARD ROAD         CONCORD          MA  01742  1051000.00   637490.31   7.125 
   1010046607   ROBERT TURBOW           5041 CANDELABRA PLACE         SAN LUIS OBISPO  CA  93401   348000.00   347733.57   7.375 
   1010046819   WILLIAM D. MCCRADY      50 WOODLAND ROAD              PITTSBURGH       PA  15232  1000000.00  1000000.00   7.000 
   1010046833   RICHARD C. SUCHENSKI JR 3 BOWMAN'S DRIVE EAST         NEW HOPE         PA  18938   465500.00   457107.94   5.875 
   1010046854   BRIAN M. DENNEHY        141 JOY ROAD                  WOODSTOCK        CT  06281   660000.00   659990.91   7.375 
   1010047017   JACK KINDLER            14 DIONIS BEACH RD(MAUD'S WAY)NANTUCKET        MA  02554  1500000.00  1500000.00   5.875 
   1010047077   MARC S. COHEN           35 BASKET NECK LANE           REMSENBURG       NY  11960   650000.00   650000.00   7.000 
   1010047078   NORBERTA RIMBACH        783 RANCH RD.                 TARPON SPRINGS   FL  34689   270000.00   258625.81   7.3751
   1010047084   JOHN A. NIELSEN         925 PARK AVE. APT. 5/6A 6D    NEW YORK         NY  10028   250000.00   250000.00   7.375 
   1010047095   DAVID L. CALHOUN        1608 SOUTH SHORE DRIVE        ERIE             PA  16505   500000.00   500000.00   6.375 
   1010047122   CHARLES GIBBS JR.       1750 TAYLOR STREET #805       SAN FRANCISCO    CA  94133   900000.00   888208.46   6.500 
   1010047126   WILLIAM C. TRAIL        68 WINSOR ROAD                SUDBURY          MA  01776   380000.00   379873.38   7.375 
   1010047152   ROBERT H. BORK JR.      7105 COUNTRY MEADOW COURT     MCLEAN           VA  22101   884180.00   884180.00   6.625 
   1010047227   LARRY H. PITSCH         2 SHOREWOOD LANE              MOULTONBORO      NH  03254   480000.00   480000.00   6.500 
   1010047293   CHARLES F. SMITHERS JR  570 PARK AVENUE APT. #4C      NEW YORK         NY  10021   712500.00   712500.00   6.875 
   1010047330   JAY B. PIEPER           4070 W. CLUBHOUSE COURT       JACKSON          WY  83001   400000.00   400000.00   7.000 
   1010047340   PETER T. COOK           CLAY POINT ROAD               FISHERS ISLAND   NY  06390   304000.00   304000.00   5.875 
   1010047406   ARTHUR R. GREENE JR.    9 LOUISBURG SQUARE/10 SUMMER  BOSTON           MA  02108  1337500.00  1337500.00   7.000 
   1010047435   THOMAS O. RYDER         30 FENWICK AVENUE             OLD SAYBROOK     CT  06475  1050000.00  1050000.00   7.125 
   1010047442   ELLIOTT K. SLADE III    721 WEST NORTH STREET         ASPEN            CO  81611  1400000.00  1000000.00   7.250 
   1010047501   JOSEPH R. AUSTIN        1420 THE STRAND               MANHATTAN BEACH  CA  90266   663000.00   663000.00   7.000 
   1010047564   STEPHEN A. YODER        519 CASTLEBRIDGE LANE         HOOVER           AL  35242   335000.00   330532.01   6.000 
   1010047600   FREDERICK C. MOORE JR.  1005 CLOVERLEA  ROAD          BALTIMORE        MD  21204   500000.00   498800.00   7.125 
   1010047609   JOHN B. CUNNINGHAM      1150 FIFTH AVENUE #2-E        NEW YORK         NY  10128   356000.00   356000.00   7.000 
   1010047665   RICHARD S. FULD JR.     771 NORTH STREET              GREENWICH        CT  06831  1100000.00  1100000.00   7.125 
   1010047730   RAFAEL M. DE GUZMAN     1743 S.W. PROSPECT DRIVE      PORTLAND         OR  97201   560000.00   560000.00   6.625 
   1010047789   JOHN T. HENDERSON       6 EVERGREEN LANE              MAMARONECK       NY  10543   585000.00   585000.00   7.000 
   1010047857   ERMA R. JIANAS          215 MONARCH BAY               DANA POINT       CA  92629   487200.00   487200.00   7.000 
   1010047973   DENNY A. CRISWELL       62 BALBOA COVES               NEWPORT BEACH    CA  92663   480000.00   480000.00   7.000 
   1010048102   LEONARD H. SAKAI        110 KAI NANA PLACE            KULA             HI  96790   320000.00   320000.00   6.750 
   1010048109   DAVID P. SWAN           11 BRENTON ROAD               WESTON           MA  02193   420000.00   419926.50   7.000 
   1010048148   CARL W. TOBIAS          THAWMONT DRIVE/760 CAMP MEETINSEWICKLEY HEIGH  PA  15143   773000.00   773000.00   6.625 
   1010048229   MATTY VENGERIK          1200 BROADWAY APT. #8-B       NEW YORK         NY  10001   300000.00   300000.00   6.750 
   1010048233   DONALD M. ZUCKERT       103 COMMODORE DRIVE           JUPITER          FL  33477   780000.00   780000.00   6.625 
   1010048308   FRANK V. SICA           60 PROSPECT HILL ROAD         CHILMARK         MA  02535  1000000.00  1000000.00   6.500 
   1010048421   MICHAEL C. BAKER        188 HIGHLAND VIEW DR.         HOOVER           AL  35143   520000.00   520000.00   5.625 
   1010048478   RICHARD W. ANGLE JR.    52 UNCAS CIRCLE               GUILFORD         CT  06437   960000.00   960000.00   6.500 
   1010048487   WILLIAM F. ACHTMEYER    47 RIPLEY HILL ROAD           CONCORD          MA  01742   960000.00   960000.00   6.125 
   1010048507   MICHAEL S. GRECO        65 LIVERMORE ROAD             WELLESLEY        MA  02181   250000.00   250000.00   5.750 
   1010048628   R. B. WITHERINGTON      180 RIVERSIDE DRIVE #13D      NEW YORK         NY  10024   450000.00   450000.00   7.250 
   1010048632   R. B. WITHERINGTON      180 RIVERSIDE DRIVE #13D      NEW YORK         NY  10024    90000.00    90000.00   7.250 
   1010048669   RICHARD A. MARIN        1 IRVING PLACE #29ABC/P       NEW YORK         NY  10003   825000.00   825000.00   6.500 
   1010048674   FRANCIS L. WHITE JR.    1305 SUMMERHILL DRIVE         MALVERN          PA  19355   379250.00   376522.02   7.250 
   1010048714   GEORGE R. GAGE          215 THORN HILL ROAD           MIDDLETOWN       OH  45042   340000.00   340000.00   6.500 
   1010048721   PAUL A. REEDER III      138 NEWTON STREET             WESTON           MA  02193   800000.00   800000.00   6.500 
   1010048731   PETER J. DAPUZZO        378 TACONIC ROAD              STAMFORD         CT  06831  1750000.00  1750000.00   6.500 
   1010048732   CHRISTOPHER J. WEBB     12 TIMBER LANE                EAST HAMPTON     NY  11937   415000.00   415000.00   6.875 
   1010048738   SUSAN J. OBERT          12 CORTLAND TRAIL             MAHWAH           NJ  07430   305000.00   305000.00   6.500 
   1010048741   CARTER P. REYNOLDS      17 FOREST DRIVE               MILLBURN TOWNSH  NJ  07078   640000.00   640000.00   7.250 
   1010048744   JAMES G. KITCHEN III    100 CHEW LANE                 RADNOR           PA  19087   300000.00   290000.00   7.250 
   1010048750   ADOLPHUS ANDREWS III    2611 DIVISADERO STREET        SAN FRANCISCO    CA  94123   800000.00   800000.00   6.625 
   1010048754   MICHAEL J. SAUNDERS     111 CAMBRIDGE DRIVE           PETERS TOWNSHIP  PA  15317   650000.00   649520.83   6.500 
   1010048776   ALLEN H. PARKER         4 HARRIS ROAD                 MEREDITH         NH  03253   388000.00   388000.00   7.250 
   1010048787   GREGORY C. LOVAAS       0011 CASTLE PEAK CLOSE        ARROWHEAD        CO  81632   575000.00   575000.00   6.500 
   1010048796   MARK A. GALVAN          2117 VIRAZON DRIVE/134 LAGUNITLA HABRA HEIGHT  CA  90631   480000.00   474782.12   6.500 
   1010048805   LIANE DAVILA            24005 OAK KNOLL CIRCLE        LOS ALTOS HILLS  CA  94022  1100000.00  1100000.00   6.875 
   1010048816   GILBERT L. FRIES        30882 VIA COLINAS             COTO DE CAZA     CA  92679   900000.00   899620.23   6.500 
   1010048883   EDWARD LUCKETT          530 EAST 90TH STREET #2B/3B   NEW YORK         NY  10128   320000.00   320000.00   7.250 
   1010048889   CHRIS H. URSETTA        30351 VIA FESTIVO             S JUAN CAPISTRA  CA  92675   520000.00   520000.00   7.625 
   1010048904   LOUIS G. GILIBERTI      80 RED CLIFF ROAD             TINICUM TOWNSHI  PA  18972   612000.00   611500.00   7.625 
   1010048907   ELDO S. NETTO JR.       136 EAST 79TH STREET APT #15B NEW YORK         NY  10021   800000.00   800000.00   6.625 
   1010048920   STEVEN GROGG            4 CRICKET LANE                DOBBS FERRY      NY  10522   495000.00   494093.75   7.500 
   1010048935   STEPHEN R. JACOBS       13 WALSH STREET               NANTUCKET        MA  02554   400000.00   399932.90   6.500 
   1010048936   STEPHEN R. JACOBS       1625 STOCTON ROAD             MEADOWBROOK      PA  19046   808000.00   807828.60   6.500 
   1010048947   G. L. ELLIOTT           3003 WESTHURST COURT          OAKTON           VA  22124   343000.00   343000.00   6.500 
   1010048952   DARRELL L. CLARK        2045 COMPTON WAY              ALPHARETTA       GA  30202   470000.00   470000.00   6.500 
   1010048960   ERNEST D. STRANGE JR.   623 POTOMAC RIVER ROAD        MCLEAN           VA  22102   700000.00   700000.00   6.500 
   1010048998   JOHN A. MILLER JR.      27 & 29 MOREY LANE            SIASCONSET       MA  02554  1000000.00  1000000.00   6.500 
   1010049018   TREVOR T. BOURKE        4 WILLIAMS DRIVE              MORAGA           CA  94556   396000.00   391250.00   5.375 
   1010049020   ARI A. LUOTONEN         117 DIVISADERO STREET         SAN FRANCISCO    CA  94117   396000.00   396000.00   5.750 
   1010049026   FREDERICK W. JAQUA      30 PELICAN DRIVE              FORT LAUDERDALE  FL  33301   400000.00   397833.33   6.500 
   1010049040   L. G. KLAUS             38 BARRY LANE                 ATHERTON         CA  94027  1000000.00  1000000.00   6.500 
   1010049053   GORDON M. DAVIDSON      9700 RIPPLE RUN COURT         FAIRFAX STATION  VA  22039   300000.00   300000.00   6.500 
   1010049055   WALTER W. WILLIAMS      254 WEST WAYNE AVENUE         WOOSTER          OH  44691   500000.00   500000.00   6.500 
   1010049080   MICHAEL E. O'HARA       644 OWL COURT                 ARNOLD           MD  21012   273000.00   272990.00   6.875 
   1010049092   JOHN A. FAZIO           1118 HARBOR DRIVE             DELRAY BEACH     FL  33483   530000.00   530000.00   6.625 
   1010049094   JAMES L. WAREHAM        234 GREENWOOD DR/17246 LAKE BRCANONSBURG       PA  15317   236800.00   236800.00   6.500 
   1010049104   RICHARD E. BEEMAN       7640 OLD MILL RD/COUNTRY CLUB GATES MILLS      OH  44040   393600.00   393600.00   6.500 
   1010049105   DAVID HOBERMAN          4365 AVENUE DEL MAR           CARPINTERIA      CA  93013  1000000.00  1000000.00   6.500 
   1010049106   KENNETH J. STROTTMAN    3554 OAK WOOD DRIVE           PARK CITY        UT  84060   750000.00   750000.00   6.875 
   1010049110   R.S. F. TRUST           32 PEMBROKE LANE              LAGUNA NIGUEL    CA  92677   375000.00   375000.00   6.500 
   1010049117   DONALD A. BUNCH         6413 GWIN COURT               OAKLAND          CA  94611   588000.00   588000.00   6.875 
   1010049143   JAMES A. ARNOLD         31 AVONDALE LANE UNIT #406    BEAVER CREEK     CO  81620   605000.00   605000.00   7.500 
   1010049150   ROBERT E. KATZ          9 MALLARD LANE                REMSENBURG       NY  11960   600000.00   600000.00   7.250 
   1010049176   THOMAS W. CALDWELL      16 BERKLEY CIRCLE             HINGHAM          MA  02043   348000.00   346006.25   6.875 
   1010049190   LEE B. STONE            369 JERUSALEM ROAD            COHASSET         MA  02025   515000.00   459000.00   6.875 
   1010049194   PETER L. PAGE           220 BOYLSTON PL #1116/700 NEW BOSTON           MA  02116   725000.00   725000.00   7.500 
   1010049197   JOHN M. LILLIE          66 ATHERTON AVENUE            ATHERTON         CA  94028  1000000.00  1000000.00   6.990 
   1010049223   JOHN J. BOWEN           2505 WESLEY AVE.              OCEAN CITY       NJ  08226   520000.00   520000.00   7.250 
   1010049226   DAVID UNGER             168 MAPLE RIDGE LANE          SNOWMASS  VILLA  CO  81615   400000.00   400000.00   7.500 
   1010049276   ANTONIO ANDRADE         168 GARRISON LANE             OSTERVILLE       MA  02655   600000.00   530000.06   6.875 
   1010049307   DAVID J. CLINE          11 TRAFALGAR                  NEWPORT BEACH    CA  92660  1250000.00  1250000.00   6.875 
   1010049312   JOHN M. RIESS           2717 CASTLE GLEN DRIVE        CASTLE ROCK      CO  80104   670000.00   641000.00   6.875 
   1010049361   ROBERT B. MCKNIGHT JR.  167 EMERALD BAY               LAGUNA BEACH     CA  92651  1000000.00  1000000.00   7.250 
   1010049385   JESSICA R. BARON        1 GRANDIN PLACE               CINCINNATI       OH  45208   508000.00   504111.74   6.875 
   1010049391   ROBERT K. LARRABEE JR.  78-7045 KALUNA ST.            KAILUA KONA      HI  96740   352500.00   352500.00   6.875 
   1010049410   MARK D. COWAN           8400 HONEYWOOD CT.            MCLEAN           VA  22102   500000.00   499972.91   7.375 
   1010049444   JOHN A. KAVALARIS       1616 LASSEN WAY               BURLINGAME       CA  94010   395760.00   395760.00   7.250 
   1010049468   JEROME P. CRAMER        5041 MACOMB STREET NW         WASHINGTON       DC  20016   600000.00   600000.00   7.250 
   1010049482   BRIAN DE PALMA          290 WINDING WAY               WOODSIDE         CA  94062  1000000.00  1000000.00   7.250 
   1010049494   WILLIAM C. TROCHIANO    992 IONIA AVENUE              STATEN ISLAND    NY  10309   260000.00   260000.00   7.250 
   1010049497   JOHN V. FARACI          17570 NORTH BLOCK S RANCH RD  JACKSON          WY  83012   775000.00   775000.00   7.250 
   1010049535   STEPHEN M. SLOANE       1309 WELLINGTON DRIVE         PITTSBURGH       PA  15241   392000.00   392000.00   7.000 
   1010049553   R. L. WARNOCK           1322 NORTH DECATUR ROAD       ATLANTA          GA  30306   409200.00   409200.00   7.250 
   1010049561   D. M. YOUNG             3241 HUNTS POINT ROAD         BELLEVUE         WA  98004   750000.00   750000.00   7.375 
   1010049623   EDWARD N. MCCULLY       312 BRIARGATE TERRACE         HINSDALE         IL  60521   540000.00   540000.00   6.500 
   1010049624   SMADAR NEHAB-KAMINER    4020 WILKIE WAY               PALO ALTO        CA  94306   298000.00   268200.00   7.500 
   1010049638   L. G. KLAUS             14 OAKCREST LANE              NEWPORT BEACH    CA  92660  1000000.00  1000000.00   6.000 
   1010049654   JANE A. TRUELOVE        74 ROSEWELL ROAD              BEDFORD          NH  03110   358400.00   358400.00   7.250 
   1010049668   WESLEY R. OKUMURA       12852 NORMANDY LANE           LOS ALTOS HILLS  CA  94022   630400.00   630400.00   7.250 
   1010049672   JACK B. MCCOWAN JR.     3401 STAGE COACH DRIVE        LAFAYETTE        CA  94549   630000.00   627544.35   7.250 
   1010049688   ROGER A. DAUER          10490 WILSHIRE BOULEVARD PH#3 LOS ANGELES      CA  90024  1000000.00  1000000.00   7.375 
   1010049696   SALLY-JANE HEIT         46 THREE MILE HARBOR DRIVE    EAST HAMPTON     NY  11937   660000.00   660000.00   7.5001
   1010049701   RICHARD N. ANDERSON     2428 WEST MERCER WAY          MERCER ISLAND    WA  98040   264000.00   264000.00   6.875 
   1010049768   GEORGE P. ROBERTS       15163 ALONDRA LANE            SARATOGA         CA  95070   752000.00   748019.28   7.500 
   1010049780   SERGIO M. ZUNINO        467 LAREDO DRIVE              PITTSBURGH       PA  15241   121000.00   121000.00   6.5001
   1010049782   ANDREW S. ZIEVE         719 EAST PANDORA AVE.         TELLURIDE        CO  81435  1208000.00  1208000.00   7.625 
   1010049787   JACK M. LOTKER          1 LAKESIDE LANE               N. BARRINGTON    IL  60010   500000.00   500000.00   6.875 
   1010049832   JOHN W. SPIRK JR.       7890 BRIGHAM ROAD             GATES MILLS      OH  44040  1720000.00  1709990.64   7.625 
   1010049837   MERCEDES S. RILEY       716 MAIN STREET               OSTERVILLE       MA  02655   300000.00    40000.00   7.625 
   1010049841   CLEVE S. LANGTON        15 EAST 91ST STREET  #5B      NEW YORK         NY  10128   400000.00   400000.00   7.625 
   1010049842   CLEVE S. LANGTON        15 EAST 91ST STREET  #5B      NEW YORK         NY  10128   240000.00   240000.00   7.625 
   1010049893   BYRON E. BRONSTON III   2108 BROADWAY                 BURLINGAME       CA  94010   392000.00   392000.00   7.625 
   1010049917   MICHELE M. COGAN        7 GREEN WAY                   OLD TAPPAN       NJ  07624   370000.00   370000.00   7.625 
   1010049924   HUGH J. SHAW            1111 COUNTRY CLUB CIRCLE      HOOVER           AL  35244   365000.00   364884.16   6.5001
   1010049948   PAUL D. MITNICK         2100 DEER VALLEY DR. SOUTH #12PARK CITY        UT  84060  1200000.00  1200000.00   7.7501
   1010049973   MEINOLF SPRINK          839 BOULDER DRIVE             BETHEL PARK      PA  15102   207000.00   207000.00   6.8751
   1010050005   JOHN D. SIMON           117 LAURELWOOD DRIVE          DANVILLE         CA  94506   656250.00   656250.00   6.625 
   1010050103   ERIC W. BISCHOF         2119 PALM CASTLE DRIVE        LEAGUE CITY      TX  77573   150345.00   150345.00   6.7501
   1010050282   JAMES E. PERRELLA       45 WHITNEY HILL               PARK RIDGE       NJ  07565   558000.00   558000.00   7.750 
   1010050292   FRIEDRICH DIESTELHORST  802 EAST DANWOOD DRIVE        ORANGE           TX  77630   179500.00   179500.00   6.750 
   1010050573   JAMES N. HAMILL         5379 GODBEY DRIVE             GLENDALE         CA  91011   260000.00   260000.00   6.750 
   1010050739   HOLGER CASSELMANN       221 CLUBVIEW DRIVE            MCMURRAY         PA  15317   208000.00   208000.00   6.6251
   1010050822   PAUL H. DIMMICK         518 IRWIN DRIVE               SEWICKLEY        PA  15143   300000.00   299400.00   6.250 
   1013008794   JOHN C CLARK JR         36 GARDEN ROAD                NEWTON           MA  02158   400000.00   336676.99   6.375 
   1013011152   SANDRA M SCHWEITZER     LEE AVENUE                    EAST HAMPTON     NY  11937   575000.00   575000.00   7.375 
   1013011905   CLYDE D KEATON          300 BOYLSTON ST UNIT 1203     BOSTON           MA  02116   750000.00   708724.20   7.625 
   1013014099   SYLVIA T POPE           4 MONMOUTH STREET             BROOKLINE        MA  02146   514500.00   514500.00   7.500 
   1013014297   ROBERT G SIEFERS        10 PEBBLEBROOK LANE           MORELAND HILLS   OH  44022   375000.00   375000.00   6.750 
   1013014602   ROBERT J KATES          431 C DEDHAM STREET           NEWTON           MA  02159   432000.00   407175.75   6.875 
   1013015518   MARTIN CRANE            PAULS POINT LOT 2             WEST TISBURY     MA  02568   850000.00   779203.88   7.500 
   1013016094   DAVID A CONKLIN         FOX HILL ROAD                 TEWKSBURY        NJ  08858   496000.00   496000.00   7.500 
   1013016458   WILLIAM R WAGNER        41 ARLINGTON ROAD             WELLESLEY        MA  02181   532000.00   495216.16   6.750 
   1013017290   DIANE M CAPSTAFF        25 CHESTNUT ST #3/146 ATLANTICBOSTON MA/MARBL  MA  02108   397500.00   347500.00   7.375 
   1013019106   GREGORY M SHOUKIMAS     165 CRAFTS ROAD               CHESTNUT HILL    MA  02167   437000.00   384403.81   7.125 
   1013019122   THOMAS W MALONE         32 ORCHARD AVE                WESTON           MA  02193   322500.00   286964.46   6.875 
   1013019916   PATRICK A FORTE         5034 OVERLOOK RD NW           WASHINGTON       DC  20016   400000.00   377796.56   6.250 
   1013022241   ROBERT M FUREK          PUMPKIN CAY - 54 MARLIN LANE  NORTH KEY LARGO  FL  33037   400000.00   250000.00   7.500 
   1013023884   FREDERICK T SUTTER      1625 JOHN ROSS LANE           CROWNSVILLE      MD  21032   420000.00   341986.94   6.875 
   1013023942   ANDREW J NATHAN         43 COHAWNEY RD                SCARSDALE        NY  10583   400000.00   390452.32   6.250 
   1013024007   BERNE A SCHEPMAN        140 MESA VERDE WAY            SAN CARLOS       CA  94070   350000.00   350000.00   7.500 
   1013024544   PAUL H O'NEILL          39 CAPANO DRIVE               N BETHANY        DE  19930  1000000.00   999999.96   7.250 
   1013028479   KENDALL A SMITH         1075 PARK AVE APT 3A          NEW YORK         NY  10028   245000.00   244387.87   7.375 
   1013028487   KENDALL A SMITH         1075 PARK AVE APT 3A          NEW YORK         NY  10028   122500.00   115090.69   7.375 
   1013028701   TERRI LUDWICK           RR1 BOX 352 DECKER RD         STANFORDVILLE    NY  12581   294000.00   293970.60   8.500 
   1013029121   DONALD G KILPATRICK     31 JANE ST UNIT 18 A&B&C      NEW YORK         NY  10014   500000.00   472997.34   7.500 
   1013029246   RAYMOND J SIMS          1270 UNIVERSITY AVENUE        PALO ALTO        CA  94301   562500.00   562500.00   7.250 
   1013031127   STEPHEN P SANDER        844 SAN YSIDRO LANE           SANTA BARBARA    CA  93108  1000000.00  1000000.00   7.375 
   1013031291   THOMAS R OSTERMUELLER   35 FALLOW FIELD ROAD          FAIRFIELD        CT  06430   480000.00   480000.00   7.250 
   1013032281   MARIANNE DOHERTY        105 LAWRENCE HILL RD          COLD SPRING HAR  NY  11724   496000.00   298698.47   7.375 
   1013032356   DAVID M HARTLEY         3333 PACIFIC AVE              SAN FRANCISCO    CA  94118   500000.00   499999.70   7.375 
   1013032778   WALTER FLAMENBAUM       60 HORATIO ST                 NEW YORK         NY  10014   600000.00   583880.42   7.375 
   1013033347   DANIEL E LEVIN          3311 DEVON CIRCLE             HUNTINGTON BEAC  CA  92649   600000.00   457196.39   7.250 
   1013033552   RICHARD S WURMAN        180 NARRAGANSETT AVE          NEWPORT          RI  02840  1100000.00   499916.67   7.500 
   1013033701   JULIE H BUTKIEWICZ      10 FERRIS LANE                BEDFORD          NY  10506   350000.00   330000.00   7.375 
   1013034204   RONALD J TROST          30 SUTTON PLACE  APT  9B      NEW YORK         NY  10022   650000.00   324097.82   7.250 
   1013035185   ENZO TORRESI            211 TOURNEY LOOP              LOS GATOS        CA  95032  1000000.00  1000000.00   7.375 
   1013035649   JEFFREY E STIEFLER      26 ANDREWS FARM RD            GREENWICH        CT  06831  3025000.00  1122954.75   7.750 
   1013036258   JOHN A NIELSEN          925 PARK AVE APT 5 & 6A & 6D  NEW YORK         NY  10028  1236250.00  1236249.82   7.375 
   1013036464   DAVID M HELPERN         641 FIFTH AVE APT 24A & 24H   NEW YORK         NY  10022  1590571.00  1590571.00   7.250 
   1013037041   RONALD A KARP           105 CEDARWOOD                 BETHANY BEACH    DE  19930   220000.00   220000.00   7.375 
   1013037231   RONALD A KARP           10217 SORREL AVENUE           POTOMAC          MD  20854   581250.00   581250.00   7.375 
   1013037496   DENNIS J SULLIVAN JR    415 BOND PLACE APT 11C        CINCINNATI       OH  45206   350000.00   150000.00   7.375 
   1013037702   JOHN F G EICHORN JR     5 ESSEX ST/1531 GEORGINA AVE  BOXFORD/SANTA M  CA  90402  1100000.00  1100000.00   7.375 
   1013038114   ROBERT GERSH            0025 BLUE BONNETT TRAIL       ASPEN            CO  81611   910000.00   910000.00   7.375 
   1013038676   JONATHAN SPECTOR        265 MAIN ST                   VINEYARD HAVEN   MA  02568   637500.00   636342.38   7.375 
   1013038726   ERNEST MARIO            900 UNIVERSITY AVE            PALO ALTO        CA  94301  1000000.00   331145.82   7.500 
   1013039252   ROBERT M HUFF           36 POLITZER DRIVE             MENLO PARK       CA  94025   560000.00   560000.00   7.000 
   1013040045   CHARLES E LUCIER        I570 LIBERTY ROAD             BENTLEYVILLE     OH  44022   440000.00   426764.77   7.375 
   1013040425   BARRY S STRAUCH         TROUGH HILL FARM ROUTE 733    MIDDLEBURG       VA  22117  1000000.00  1000000.00   7.375 
   1013040714   MARK J STEVENSON        96 BROOKSIDE DR               GREENWICH        CT  06830   600000.00   596718.95   7.500 
   1013041084   ELIOT I SNIDER          62 HULBERT AVE                NANTUCKET        MA  02554  1400000.00  1399999.98   7.250 
   1013041092   STEPHEN MARCUS          30 BELLE ROCHE COURT          REDWOOD CITY     CA  94062   625000.00   625000.00   7.375 
   1013041738   STUART M FLAMM          28011 NORTH SHORE ROAD        LAKE ARROWHEAD   CA  92352   525000.00   525000.00   6.750 
   1013041795   LAURENCE D KOPLAN       69 PRINCETON ROAD             BROOKLINE        MA  02167   600000.00   549988.33   7.250 
   1013041910   STUART M FLAMM          26271 GLEN CANYON COURT       LAGUNA HILLS     CA  92653   633750.00   633750.00   6.750 
   1013041977   MICHAEL J LOFTUS        32 E 76TH ST APT 505          NEW YORK         NY  10021   288000.00   266766.65   7.500 
   1013042090   FRANK E PIERSON         27 LAKE HELIX DR/5715 BALTIM  LA MESA CA/LA M  CA  91941  1000000.00  1000000.00   7.250 
   1013042249   HARRY L CARR JR         252 EEL RIVER RD/8225 SE GOLF OSTERVILLE MA/H  MA  02655  1100000.00  1100000.00   7.500 
   1013042751   RICHARD D RIVERS        130 WOODS LANE                RADNOR           PA  19087   372000.00   372000.00   7.000 
   1013043056   ARTHUR MARION           3358 DEGAS WEST               PALM BEACH GARD  FL  33410   450000.00   450000.00   7.375 
   1013043262   MELVIN S. SLADE         30 HOOKER LANE                GREENWICH        CT  06807   450000.00   450000.00   7.375 
   1013043353   JULIA BLAUT             SOUTH ROAD                    CHILMARK         MA  02535   712500.00   712500.00   7.375 
   1013043700   JEFFREY R. WEINER       6357 OLD CARVERSVILLE ROAD    SOLEBURY TOWNSH  PA  18913   285000.00   275290.68   6.250 
   1013043874   DAVID C. COLLINS        3018 BEDMINSTER ROAD          BEDMINSTER       PA  18910   450000.00   450000.00   6.750 
   1013044328   JOSEPH T. PLUMMER JR.   CEDAR STREET                  COLD SPRINGS     NY  10516   890000.00   246215.86   7.250 
   1013044658   ELLIOT COMENITZ         24 COMMONWEALTH AVENUE UNIT 1 BOSTON           MA  02116  1200000.00  1200000.00   7.250 
   1313008240   JULIAN CHARLES DAY      428 ROBLAR AVENUE             HILLSBOROUGH     CA  94010   997500.00   939215.45   6.250 
   1313010162   THOMAS M HUNTINGTON     1100 UNION STREET UNIT 700    SAN FRANCISCO    CA  94133   400000.00   350197.92   7.375 
   1313014024   W HOWARD LESTER         1500 MORNINGSIDE MOUNTAIN DR  GLEN ELLEN       CA  95442   600000.00   599246.71   7.500 
   1313016896   PETER B BRECK           12 MADERA AVENUE              ROSS             CA  94957   487500.00   465093.45   6.750 
   1313020237   ROBERT J SALDICH        27 CRESCENT DRIVE             PALO ALTO        CA  94301   945000.00   912430.52   7.250 
   1313023538   DAVID R BRAKER          1441 EDGEWOOD DRIVE           PALO ALTO        CA  94301   450000.00   450000.00   7.250 
   1323011384   JASON H STEVENS         2648 NORTH VISTA SUMMIT WAY   ORANGE           CA  92667   600000.00   600000.00   7.375 
   1323015286   JOHN D HUDSON           327 MILFORD DRIVE             CORONA DEL MAR   CA  92625   400000.00   399999.80   7.375 
   1323018058   ROGER D DARNELL         1613 EAST BAY                 BALBOA           CA  92661   600000.00   566273.94   6.750 
   1323020096   KENICHI YOKOO           31571 SEA SHADOWS WAY         LAGUNA NIGUEL    CA  92677   500000.00   473466.75   7.500 
   1333010543   LARY FREEMAN            6600 BAYSHORE WALK            LONG BEACH       CA  90803   500000.00   500000.00   7.375 
   1333023462   MICHELE MONTLLOR        470 COLUMBIA CIRCLE           PASADENA         CA  91105   500000.00   444974.93   7.375 
   1343010915   MARC GRANETZ            ONE EAST WIND LANE LOT 12     WILTON           CT  06897   500000.00   325115.59   6.250 
   1343012317   CHARLES P NASTRO        120 EAST END AVENUE UNIT 6C   NEW YORK         NY  10028   450000.00   353578.43   6.750 
   1343012655   DUNCAN B CARPENTER      41 FOX HEDGE ROAD             SADDLE RIVER     NJ  07458  1260000.00  1051544.68   7.375 
   1343013018   RUSSELL J JEFFREY       15 NINEGRET AVENUE            WESTERLY         RI  02891   665000.00   629735.72   7.500 
   1343014644   ANDREW O RODMAN         77 CUSHMAN RD                 SCARSDALE        NY  10583   500000.00   472688.93   7.500 
   1343014743   MICHAEL D FASCITELLI    25 EAST END AVE UNIT 11G      NEW YORK         NY  10028   487500.00   468920.18   7.375 
   1343015336   ROBERT D BEWKES         7 WHEAT LANE                  DARIEN           CT  06820   425000.00   425000.00   7.250 
   1343015666   OWEN C MARX             136 EAST 79TH ST APT 6A       NEW YORK         NY  10021   481250.00   455924.86   7.250 
   1343016029   DAVID L HAMMER          4 FRASER ROAD                 WESTPORT         CT  06880   450000.00   449773.50   7.500 
   1343016979   CARLETON SEMEL          26 TERRACE COURT              OLD WESTBURY     NY  11568   720000.00   684236.97   7.375 
   1010041648   DAVID C. ROSEMAN        9308A GEORGETOWN PIKE         GREAT FALLS      VA  22066   730000.00   430000.00   7.375 
   1010042323   STEPHEN D. CHUBB        282 BEACON STREET UNIT #9     BOSTON           MA  02116   387500.00   324999.90   7.125 
   1010042894   GEORGE A. AVERY         ISLAND ROAD                   STONINGTON       CT  06378   250000.00   250000.00   7.500 
   1010043023   G. C. SULLIVAN          2529 UNION STREET             SAN FRANCISCO    CA  94123   900000.00   900000.00   7.250 
   1010043046   WILLIAM A. KNOWLTON     62 BEACON STREET              BOSTON           MA  02108   550000.00   550000.00   6.750 
   1010043109   EMILIO F. GALANG        327-341 E. 48TH STREET #16A   NEW YORK         NY  10017   375000.00   363059.89   6.625 
   1010043260   TEYMOUR BOUTROS-GHALI   2441 MANDEVILLE CANYON ROAD   LOS ANGELES      CA  90049   960000.00   927654.36   6.125 
   1010043322   DAVID S. HOCHSTIM       300 CENTRAL PARK WEST #11A    NEW YORK         NY  10024   230000.00   230000.00   6.750 
   1010043323   DAVID S. HOCHSTIM       300 CENTRAL PARK WEST #11A    NEW YORK         NY  10024   138000.00   137988.13   6.750 
   1010043348   THOMAS J. HARRIES       200 HOLLY AVENUE              SEVERNA PARK     MD  21146   580000.00   580000.00   6.875 
   1010043403   MICHAEL K. SHIELDS      891 PARK AVENUE 2ND FLOOR     NEW YORK         NY  10021   218750.00   218750.00   6.875 
   1010043412   MICHAEL K. SHIELDS      891 PARK AVENUE 2ND FLOOR     NEW YORK         NY  10021   131250.00   131250.00   6.875 
   1010043527   MARK B. HOFFMAN         7 COUNTRY OAK LANE            DANVILLE         CA  94526  1100000.00  1100000.00   7.375 
   1010043575   ARNOLD GOTTLIEB         211 FERRIS HILL ROAD          NEW CANAAN       CT  06840   286000.00   286000.00   7.250 
   1010043579   DAVID A. DUFFIELD       3130 BLACKHAWK MEADOW DRIVE   DANVILLE         CA  94506  1100000.00  1100000.00   7.375 
   1010043706   PETER MEENAN            309 MUSTERFIELD ROAD          CONCORD          MA  01742   700000.00   699999.75   7.500 
   1010043718   MICHAEL SPAFFORD        6709 LUPINE LANE              MCLEAN           VA  22101   650000.00   632825.42   6.875 
   1010043732   JORDAN E. YARETT        355 NORTH STREET              GREENWICH        CT  06830   624800.00   499791.58   7.125 
   1010043789   GERALD FELDMAN          87 CLINTON ROAD               BROOKLINE        MA  02146   590000.00   546504.63   7.000 
   1010043833   JOHN M. MAZUREK         18 LAUREL MOUNTAIN WAY        TEWKSBURY        NJ  08858   960000.00   958220.82   7.250 
   1010043845   GORDON RICHARDSON       260 BEACON STREET UNITS 6 & 7 BOSTON           MA  02116   400000.00   400000.00   6.750 
   1010043911   DARBY S. CROUSS         3600 PANORAMA PLACE           FRIDAY HARBOR    WA  98250   500000.00   500000.00   6.7501
   1010043975   THOMAS EISENMANN        169 FOREST STREET             WELLELSEY        MA  02181   753600.00   752880.00   6.750 
   1010043994   MARILYN A. HAYWARD      4 LAKEVIEW ROAD               WINCHESTER       MA  01890   450000.00   450000.00   7.125 
   1010043998   LEONARD T. CONWAY       204 WILSON PEAK ROAD          TELLURIDE        CO  81435   956500.00   955404.01   7.375 
   1010044001   LEONARD T. CONWAY       122 LOST CREEK LANE UNIT J    TELLURIDE        CO  81435   375000.00   375000.00   7.375 
   1010044006   JAMES M. GENSTEIN       761 OSAGE ROAD                PITTSBURGH       PA  15243   508000.00   400000.00   6.750 
   1010044066   JOHN J. GARAND          1695 LAS FLORES AVE           SAN MARINO       CA  91108   524000.00   524000.00   7.500 
   1010044119   THOMAS O. RYDER         601 NORTH BROADWAY            SARATOGA SPRING  NY  12866   250000.00   239229.46   7.125 
   1010044193   RICHARD COTTON          1185 PARK AVENUE  #8A         NEW YORK         NY  10128   800000.00   782347.83   6.875 
   1010044195   RICHARD COTTON          1185 PARK AVENUE  #8A         NEW YORK         NY  10128   300000.00   293380.35   6.875 
   1010044219   TONI D. PEURA           718 BELLEVUE AVE. UNIT #3     NEWPORT          RI  02840   190000.00   189925.92   6.750 
   1010044250   JAMES M. GEARY          ONE OVERFIELD DRIVE           MEDFIELD         MA  02052   444480.00   444480.00   7.500 
   1010044251   FREDERICK R. STEWART JR 730 SANTA RITA AVENUE         LOS ALTOS        CA  94022   760000.00   713206.88   7.375 
   1010044258   JOHN P. WHITE           30 LEONARD ROAD               SANDWICH         MA  02537   528000.00   527980.00   6.750 
   1010044261   LEE M. GAMMILL JR.      114 WINDING WAY               ROSS             CA  94957   510000.00   510000.00   7.000 
   1010044280   R. H. GARDNER           595 VISTA DE LA CIUDAD        SANTA FE         NM  87501   500000.00   500000.00   7.000 
   1010044422   CHRISTOPHER D. MAHONEY  LOT 37 DEER POINTE            WEST CHESTER     PA  19382   549000.00   546500.00   7.0001
   1010044435   R. H. GARDNER           7903 SANDALFOOT DRIVE         POTOMAC          MD  20854   600000.00   600000.00   7.000 
   1010044446   ROBERT C. GRIFFIN       180 EAST PEARSON STREET #4406 CHICAGO          IL  60611   660000.00   660000.00   6.625 
   1010044483   TAMAKO HENKEN           10601 WILSHIRE BLVD #1104     LOS ANGELES      CA  90024   975000.00   975000.00   6.875 
   1010044504   GEORGE A. NEWTON IV     309 EAST 49TH STREET 2/3-B    NEW YORK         NY  10020   576000.00   576000.00   6.750 
   1010044549   DENNIS P. HEARNS        25 SATUIT MEADOW LANE         NORWELL          MA  02061   250000.00   250000.00   6.750 
   1010044671   GREGORY P. BRAKOVICH    81 EMERALD BAY                LAGUNA BEACH     CA  92651  1300000.00  1300000.00   6.750 
   1010044679   RICHARD B. SACHS        88 CENTRAL PARK WEST #4S      NEW YORK         NY  10023   750000.00   750000.00   6.625 
   1010044682   RICHARD B. SACHS        88 CENTRAL PARK WEST #4S      NEW YORK         NY  10023   350000.00   350000.00   6.625 
   1010044697   LESTER P. SILVERMAN     3005 O STREET NW              WASHINGTON       DC  20007   716000.00   685176.82   7.500 
   1010044746   DENNIS F. FUREY         3 AUTUMN PATH LANE            FOX CHAPEL       PA  15238   284000.00   284000.00   6.750 
   1010044760   ARNOLD N. LEVIN         1007 VAQUERO ROAD             PEBBLE BEACH     CA  93950   468000.00    45000.00   6.750 
   1010044786   ALAN G. LUTZ            1025 CANTERBURY LANE          VILLANOVA        PA  19085   600000.00   584982.64   6.750 
   1010044887   BRADLEY M. ANDERSON     SOUTH HARBOR ROAD             SOUTHOLD         NY  11971  1725000.00  1725000.00   7.375 
   1010044912   KARIM TABET             930 FIFTH AVENUE #15 E        NEW YORK         NY  10021   226000.00   226000.00   6.750 
   1010044933   KARIM TABET             930 FIFTH AVENUE #15 E        NEW YORK         NY  10021   322000.00   322000.00   6.750 
   1010044988   RHONDA L. TAYLOR        51 MILK STREET                NANTUCKET        MA  02554   203600.00   200385.63   8.500 
   1010045267   DAVID B. BERELSON JR.   5 VIA PARAISO EAST            TIBURON          CA  94920  1100000.00  1100000.00   7.250 
   1010045306   BETSY B. NICHOLLS       903 MARIN DRIVE               MILL VALLEY      CA  94941   780000.00   780000.00   6.875 
   1010045332   LELAND T. SCHOLEY       1814 PORT CHARLES PLACE       NEWPORT BEACH    CA  92660   514400.00   514399.00   7.375 
   1010045335   BARRON SWANKY           534 S. WESTGATE AVENUE        LOS ANGELES      CA  90049  1000000.00  1000000.00   7.500 
   1010045392   MICHAEL J. HAROZ        10119 SW BURTON DRIVE         VASHON ISLAND    WA  98070   308000.00   308000.00   7.000 
   1010045396   SAUL J. PANNELL         170 RIDGEWAY ROAD             WESTON           MA  02193   940000.00   752000.00   7.125 
   1010045429   ERNEST L. HEETHER SR.   45 CEDAR STREET               DUXBURY          MA  02332   590000.00   590000.00   7.500 
   1010045475   MARTY J. O'KANE         100 HILTON AVENUE #602        GARDEN CITY      NY  11530   321600.00   270566.82   6.875 
   1010045553   R.A.K. SMITH JR.        651 BENNINGTON DRIVE          BLOOMFIELD HILL  MI  48304   450000.00   440722.52   6.750 
   1010045564   ALISA M. SINGER         2956 TECHNY RD.               NORTHBROOK       IL  60062   500000.00   500000.00   7.250 
   1010045603   THOMAS S. MORGAN        23 WEST 73RD STREET APT 1001  NEW YORK         NY  10023   255000.00   255000.00   7.250 
   1010045604   THOMAS S. MORGAN        23 WEST 73RD STREET APT 1001  NEW YORK         NY  10023    17000.00    17000.00   7.250 
   1010045848   RICHARD B. NYE          1115 FIFTH AVENUE APT. 14A    NEW YORK         NY  10128  1500000.00  1500000.00   6.750 
   1010046166   NICOLAS A. LOPARDO      2388 WULFERT ROAD             SANIBEL          FL  33957   550000.00   550000.00   6.750 
   1010046246   ROBERT A. FERREIRA      160 RIVERSIDE DRIVE #7B       NEW YORK         NY  10024   357000.00   357000.00   7.125 
   1010046248   DAVID S. MOORE          133 WHITTREDGE ROAD           SUMMIT           NJ  07901  1150000.00  1150000.00   7.375 
   1010046255   ROBERT A. FERREIRA      160 RIVERSIDE DRIVE #7B       NEW YORK         NY  10024   119000.00   119000.00   7.125 
   1010046295   CLIFFORD N. WILLIAMS    13100 LINTON ROAD             FORT MYERS       FL  33908   600000.00   590913.24   7.125 
   1010046386   LAZAROS P. MAVRIDES     830 PARK AVENUE APT 5/6C      NEW YORK         NY  10021  1035000.00  1035000.00   6.125 
   1010046471   THOMAS H. LIVERMORE     285 WOODSIDE DRIVE            WOODSIDE         CA  94062   780000.00   780000.00   7.375 
   1010046497   S. D. WILEY             151 LAUREL OAK LANE           VERO BEACH       FL  32963   600000.00   600000.00   7.2501
   1010046529   ANDREW SESSIONS         220 ST. JAMES DRIVE           PIEDMONT         CA  94611   664000.00   664000.00   7.500 
   1010046542   MARC L. SILVERMAN       2 CAMDEN DRIVE                PITTSBURGH       PA  15215   240000.00   240000.00   7.000 
   1010046562   PHILLIP W. SEELEY       21293 LUMBERTOWN LANE         SARATOGA         CA  95070   520000.00   514684.71   7.125 
   1010046585   B. T. HENRY             52 SIMON WILLARD ROAD         CONCORD          MA  01742  1051000.00   637490.31   7.125 
   1010046607   ROBERT TURBOW           5041 CANDELABRA PLACE         SAN LUIS OBISPO  CA  93401   348000.00   347733.57   7.375 
   1010046819   WILLIAM D. MCCRADY      50 WOODLAND ROAD              PITTSBURGH       PA  15232  1000000.00  1000000.00   7.000 
   1010046833   RICHARD C. SUCHENSKI JR 3 BOWMAN'S DRIVE EAST         NEW HOPE         PA  18938   465500.00   457107.94   5.875 
   1010046854   BRIAN M. DENNEHY        141 JOY ROAD                  WOODSTOCK        CT  06281   660000.00   659990.91   7.375 
   1010047017   JACK KINDLER            14 DIONIS BEACH RD(MAUD'S WAY)NANTUCKET        MA  02554  1500000.00  1500000.00   5.875 
   1010047077   MARC S. COHEN           35 BASKET NECK LANE           REMSENBURG       NY  11960   650000.00   650000.00   7.000 
   1010047078   NORBERTA RIMBACH        783 RANCH RD.                 TARPON SPRINGS   FL  34689   270000.00   258625.81   7.3751
   1010047084   JOHN A. NIELSEN         925 PARK AVE. APT. 5/6A 6D    NEW YORK         NY  10028   250000.00   250000.00   7.375 
   1010047095   DAVID L. CALHOUN        1608 SOUTH SHORE DRIVE        ERIE             PA  16505   500000.00   500000.00   6.375 
   1010047122   CHARLES GIBBS JR.       1750 TAYLOR STREET #805       SAN FRANCISCO    CA  94133   900000.00   888208.46   6.500 
   1010047126   WILLIAM C. TRAIL        68 WINSOR ROAD                SUDBURY          MA  01776   380000.00   379873.38   7.375 
   1010047152   ROBERT H. BORK JR.      7105 COUNTRY MEADOW COURT     MCLEAN           VA  22101   884180.00   884180.00   6.625 
   1010047227   LARRY H. PITSCH         2 SHOREWOOD LANE              MOULTONBORO      NH  03254   480000.00   480000.00   6.500 
   1010047293   CHARLES F. SMITHERS JR  570 PARK AVENUE APT. #4C      NEW YORK         NY  10021   712500.00   712500.00   6.875 
   1010047330   JAY B. PIEPER           4070 W. CLUBHOUSE COURT       JACKSON          WY  83001   400000.00   400000.00   7.000 
   1010047340   PETER T. COOK           CLAY POINT ROAD               FISHERS ISLAND   NY  06390   304000.00   304000.00   5.875 
   1010047406   ARTHUR R. GREENE JR.    9 LOUISBURG SQUARE/10 SUMMER  BOSTON           MA  02108  1337500.00  1337500.00   7.000 
   1010047435   THOMAS O. RYDER         30 FENWICK AVENUE             OLD SAYBROOK     CT  06475  1050000.00  1050000.00   7.125 
   1010047442   ELLIOTT K. SLADE III    721 WEST NORTH STREET         ASPEN            CO  81611  1400000.00  1000000.00   7.250 
   1010047501   JOSEPH R. AUSTIN        1420 THE STRAND               MANHATTAN BEACH  CA  90266   663000.00   663000.00   7.000 
   1010047564   STEPHEN A. YODER        519 CASTLEBRIDGE LANE         HOOVER           AL  35242   335000.00   330532.01   6.000 
   1010047600   FREDERICK C. MOORE JR.  1005 CLOVERLEA  ROAD          BALTIMORE        MD  21204   500000.00   498800.00   7.125 
   1010047609   JOHN B. CUNNINGHAM      1150 FIFTH AVENUE #2-E        NEW YORK         NY  10128   356000.00   356000.00   7.000 
   1010047665   RICHARD S. FULD JR.     771 NORTH STREET              GREENWICH        CT  06831  1100000.00  1100000.00   7.125 
   1010047730   RAFAEL M. DE GUZMAN     1743 S.W. PROSPECT DRIVE      PORTLAND         OR  97201   560000.00   560000.00   6.625 
   1010047789   JOHN T. HENDERSON       6 EVERGREEN LANE              MAMARONECK       NY  10543   585000.00   585000.00   7.000 
   1010047857   ERMA R. JIANAS          215 MONARCH BAY               DANA POINT       CA  92629   487200.00   487200.00   7.000 
   1010047973   DENNY A. CRISWELL       62 BALBOA COVES               NEWPORT BEACH    CA  92663   480000.00   480000.00   7.000 
   1010048102   LEONARD H. SAKAI        110 KAI NANA PLACE            KULA             HI  96790   320000.00   320000.00   6.750 
   1010048109   DAVID P. SWAN           11 BRENTON ROAD               WESTON           MA  02193   420000.00   419926.50   7.000 
   1010048148   CARL W. TOBIAS          THAWMONT DRIVE/760 CAMP MEETINSEWICKLEY HEIGH  PA  15143   773000.00   773000.00   6.625 
   1010048229   MATTY VENGERIK          1200 BROADWAY APT. #8-B       NEW YORK         NY  10001   300000.00   300000.00   6.750 
   1010048233   DONALD M. ZUCKERT       103 COMMODORE DRIVE           JUPITER          FL  33477   780000.00   780000.00   6.625 
   1010048308   FRANK V. SICA           60 PROSPECT HILL ROAD         CHILMARK         MA  02535  1000000.00  1000000.00   6.500 
   1010048421   MICHAEL C. BAKER        188 HIGHLAND VIEW DR.         HOOVER           AL  35143   520000.00   520000.00   5.625 
   1010048478   RICHARD W. ANGLE JR.    52 UNCAS CIRCLE               GUILFORD         CT  06437   960000.00   960000.00   6.500 
   1010048487   WILLIAM F. ACHTMEYER    47 RIPLEY HILL ROAD           CONCORD          MA  01742   960000.00   960000.00   6.125 
   1010048507   MICHAEL S. GRECO        65 LIVERMORE ROAD             WELLESLEY        MA  02181   250000.00   250000.00   5.750 
   1010048628   R. B. WITHERINGTON      180 RIVERSIDE DRIVE #13D      NEW YORK         NY  10024   450000.00   450000.00   7.250 
   1010048632   R. B. WITHERINGTON      180 RIVERSIDE DRIVE #13D      NEW YORK         NY  10024    90000.00    90000.00   7.250 
   1010048669   RICHARD A. MARIN        1 IRVING PLACE #29ABC/P       NEW YORK         NY  10003   825000.00   825000.00   6.500 
   1010048674   FRANCIS L. WHITE JR.    1305 SUMMERHILL DRIVE         MALVERN          PA  19355   379250.00   376522.02   7.250 
   1010048714   GEORGE R. GAGE          215 THORN HILL ROAD           MIDDLETOWN       OH  45042   340000.00   340000.00   6.500 
   1010048721   PAUL A. REEDER III      138 NEWTON STREET             WESTON           MA  02193   800000.00   800000.00   6.500 
   1010048731   PETER J. DAPUZZO        378 TACONIC ROAD              STAMFORD         CT  06831  1750000.00  1750000.00   6.500 
   1010048732   CHRISTOPHER J. WEBB     12 TIMBER LANE                EAST HAMPTON     NY  11937   415000.00   415000.00   6.875 
   1010048738   SUSAN J. OBERT          12 CORTLAND TRAIL             MAHWAH           NJ  07430   305000.00   305000.00   6.500 
   1010048741   CARTER P. REYNOLDS      17 FOREST DRIVE               MILLBURN TOWNSH  NJ  07078   640000.00   640000.00   7.250 
   1010048744   JAMES G. KITCHEN III    100 CHEW LANE                 RADNOR           PA  19087   300000.00   290000.00   7.250 
   1010048750   ADOLPHUS ANDREWS III    2611 DIVISADERO STREET        SAN FRANCISCO    CA  94123   800000.00   800000.00   6.625 
   1010048754   MICHAEL J. SAUNDERS     111 CAMBRIDGE DRIVE           PETERS TOWNSHIP  PA  15317   650000.00   649520.83   6.500 
   1010048776   ALLEN H. PARKER         4 HARRIS ROAD                 MEREDITH         NH  03253   388000.00   388000.00   7.250 
   1010048787   GREGORY C. LOVAAS       0011 CASTLE PEAK CLOSE        ARROWHEAD        CO  81632   575000.00   575000.00   6.500 
   1010048796   MARK A. GALVAN          2117 VIRAZON DRIVE/134 LAGUNITLA HABRA HEIGHT  CA  90631   480000.00   474782.12   6.500 
   1010048805   LIANE DAVILA            24005 OAK KNOLL CIRCLE        LOS ALTOS HILLS  CA  94022  1100000.00  1100000.00   6.875 
   1010048816   GILBERT L. FRIES        30882 VIA COLINAS             COTO DE CAZA     CA  92679   900000.00   899620.23   6.500 
   1010048883   EDWARD LUCKETT          530 EAST 90TH STREET #2B/3B   NEW YORK         NY  10128   320000.00   320000.00   7.250 
   1010048889   CHRIS H. URSETTA        30351 VIA FESTIVO             S JUAN CAPISTRA  CA  92675   520000.00   520000.00   7.625 
   1010048904   LOUIS G. GILIBERTI      80 RED CLIFF ROAD             TINICUM TOWNSHI  PA  18972   612000.00   611500.00   7.625 
   1010048907   ELDO S. NETTO JR.       136 EAST 79TH STREET APT #15B NEW YORK         NY  10021   800000.00   800000.00   6.625 
   1010048920   STEVEN GROGG            4 CRICKET LANE                DOBBS FERRY      NY  10522   495000.00   494093.75   7.500 
   1010048935   STEPHEN R. JACOBS       13 WALSH STREET               NANTUCKET        MA  02554   400000.00   399932.90   6.500 
   1010048936   STEPHEN R. JACOBS       1625 STOCTON ROAD             MEADOWBROOK      PA  19046   808000.00   807828.60   6.500 
   1010048947   G. L. ELLIOTT           3003 WESTHURST COURT          OAKTON           VA  22124   343000.00   343000.00   6.500 
   1010048952   DARRELL L. CLARK        2045 COMPTON WAY              ALPHARETTA       GA  30202   470000.00   470000.00   6.500 
   1010048960   ERNEST D. STRANGE JR.   623 POTOMAC RIVER ROAD        MCLEAN           VA  22102   700000.00   700000.00   6.500 
   1010048998   JOHN A. MILLER JR.      27 & 29 MOREY LANE            SIASCONSET       MA  02554  1000000.00  1000000.00   6.500 
   1010049018   TREVOR T. BOURKE        4 WILLIAMS DRIVE              MORAGA           CA  94556   396000.00   391250.00   5.375 
   1010049020   ARI A. LUOTONEN         117 DIVISADERO STREET         SAN FRANCISCO    CA  94117   396000.00   396000.00   5.750 
   1010049026   FREDERICK W. JAQUA      30 PELICAN DRIVE              FORT LAUDERDALE  FL  33301   400000.00   397833.33   6.500 
   1010049040   L. G. KLAUS             38 BARRY LANE                 ATHERTON         CA  94027  1000000.00  1000000.00   6.500 
   1010049053   GORDON M. DAVIDSON      9700 RIPPLE RUN COURT         FAIRFAX STATION  VA  22039   300000.00   300000.00   6.500 
   1010049055   WALTER W. WILLIAMS      254 WEST WAYNE AVENUE         WOOSTER          OH  44691   500000.00   500000.00   6.500 
   1010049080   MICHAEL E. O'HARA       644 OWL COURT                 ARNOLD           MD  21012   273000.00   272990.00   6.875 
   1010049092   JOHN A. FAZIO           1118 HARBOR DRIVE             DELRAY BEACH     FL  33483   530000.00   530000.00   6.625 
   1010049094   JAMES L. WAREHAM        234 GREENWOOD DR/17246 LAKE BRCANONSBURG       PA  15317   236800.00   236800.00   6.500 
   1010049104   RICHARD E. BEEMAN       7640 OLD MILL RD/COUNTRY CLUB GATES MILLS      OH  44040   393600.00   393600.00   6.500 
   1010049105   DAVID HOBERMAN          4365 AVENUE DEL MAR           CARPINTERIA      CA  93013  1000000.00  1000000.00   6.500 
   1010049106   KENNETH J. STROTTMAN    3554 OAK WOOD DRIVE           PARK CITY        UT  84060   750000.00   750000.00   6.875 
   1010049110   R.S. F. TRUST           32 PEMBROKE LANE              LAGUNA NIGUEL    CA  92677   375000.00   375000.00   6.500 
   1010049117   DONALD A. BUNCH         6413 GWIN COURT               OAKLAND          CA  94611   588000.00   588000.00   6.875 
   1010049143   JAMES A. ARNOLD         31 AVONDALE LANE UNIT #406    BEAVER CREEK     CO  81620   605000.00   605000.00   7.500 
   1010049150   ROBERT E. KATZ          9 MALLARD LANE                REMSENBURG       NY  11960   600000.00   600000.00   7.250 
   1010049176   THOMAS W. CALDWELL      16 BERKLEY CIRCLE             HINGHAM          MA  02043   348000.00   346006.25   6.875 
   1010049190   LEE B. STONE            369 JERUSALEM ROAD            COHASSET         MA  02025   515000.00   459000.00   6.875 
   1010049194   PETER L. PAGE           220 BOYLSTON PL #1116/700 NEW BOSTON           MA  02116   725000.00   725000.00   7.500 
   1010049197   JOHN M. LILLIE          66 ATHERTON AVENUE            ATHERTON         CA  94028  1000000.00  1000000.00   6.990 
   1010049223   JOHN J. BOWEN           2505 WESLEY AVE.              OCEAN CITY       NJ  08226   520000.00   520000.00   7.250 
   1010049226   DAVID UNGER             168 MAPLE RIDGE LANE          SNOWMASS  VILLA  CO  81615   400000.00   400000.00   7.500 
   1010049276   ANTONIO ANDRADE         168 GARRISON LANE             OSTERVILLE       MA  02655   600000.00   530000.06   6.875 
   1010049307   DAVID J. CLINE          11 TRAFALGAR                  NEWPORT BEACH    CA  92660  1250000.00  1250000.00   6.875 
   1010049312   JOHN M. RIESS           2717 CASTLE GLEN DRIVE        CASTLE ROCK      CO  80104   670000.00   641000.00   6.875 
   1010049361   ROBERT B. MCKNIGHT JR.  167 EMERALD BAY               LAGUNA BEACH     CA  92651  1000000.00  1000000.00   7.250 
   1010049385   JESSICA R. BARON        1 GRANDIN PLACE               CINCINNATI       OH  45208   508000.00   504111.74   6.875 
   1010049391   ROBERT K. LARRABEE JR.  78-7045 KALUNA ST.            KAILUA KONA      HI  96740   352500.00   352500.00   6.875 
   1010049410   MARK D. COWAN           8400 HONEYWOOD CT.            MCLEAN           VA  22102   500000.00   499972.91   7.375 
   1010049444   JOHN A. KAVALARIS       1616 LASSEN WAY               BURLINGAME       CA  94010   395760.00   395760.00   7.250 
   1010049468   JEROME P. CRAMER        5041 MACOMB STREET NW         WASHINGTON       DC  20016   600000.00   600000.00   7.250 
   1010049482   BRIAN DE PALMA          290 WINDING WAY               WOODSIDE         CA  94062  1000000.00  1000000.00   7.250 
   1010049494   WILLIAM C. TROCHIANO    992 IONIA AVENUE              STATEN ISLAND    NY  10309   260000.00   260000.00   7.250 
   1010049497   JOHN V. FARACI          17570 NORTH BLOCK S RANCH RD  JACKSON          WY  83012   775000.00   775000.00   7.250 
   1010049535   STEPHEN M. SLOANE       1309 WELLINGTON DRIVE         PITTSBURGH       PA  15241   392000.00   392000.00   7.000 
   1010049553   R. L. WARNOCK           1322 NORTH DECATUR ROAD       ATLANTA          GA  30306   409200.00   409200.00   7.250 
   1010049561   D. M. YOUNG             3241 HUNTS POINT ROAD         BELLEVUE         WA  98004   750000.00   750000.00   7.375 
   1010049623   EDWARD N. MCCULLY       312 BRIARGATE TERRACE         HINSDALE         IL  60521   540000.00   540000.00   6.500 
   1010049624   SMADAR NEHAB-KAMINER    4020 WILKIE WAY               PALO ALTO        CA  94306   298000.00   268200.00   7.500 
   1010049638   L. G. KLAUS             14 OAKCREST LANE              NEWPORT BEACH    CA  92660  1000000.00  1000000.00   6.000 
   1010049654   JANE A. TRUELOVE        74 ROSEWELL ROAD              BEDFORD          NH  03110   358400.00   358400.00   7.250 
   1010049668   WESLEY R. OKUMURA       12852 NORMANDY LANE           LOS ALTOS HILLS  CA  94022   630400.00   630400.00   7.250 
   1010049672   JACK B. MCCOWAN JR.     3401 STAGE COACH DRIVE        LAFAYETTE        CA  94549   630000.00   627544.35   7.250 
   1010049688   ROGER A. DAUER          10490 WILSHIRE BOULEVARD PH#3 LOS ANGELES      CA  90024  1000000.00  1000000.00   7.375 
   1010049696   SALLY-JANE HEIT         46 THREE MILE HARBOR DRIVE    EAST HAMPTON     NY  11937   660000.00   660000.00   7.5001
   1010049701   RICHARD N. ANDERSON     2428 WEST MERCER WAY          MERCER ISLAND    WA  98040   264000.00   264000.00   6.875 
   1010049768   GEORGE P. ROBERTS       15163 ALONDRA LANE            SARATOGA         CA  95070   752000.00   748019.28   7.500 
   1010049780   SERGIO M. ZUNINO        467 LAREDO DRIVE              PITTSBURGH       PA  15241   121000.00   121000.00   6.5001
   1010049782   ANDREW S. ZIEVE         719 EAST PANDORA AVE.         TELLURIDE        CO  81435  1208000.00  1208000.00   7.625 
   1010049787   JACK M. LOTKER          1 LAKESIDE LANE               N. BARRINGTON    IL  60010   500000.00   500000.00   6.875 
   1010049832   JOHN W. SPIRK JR.       7890 BRIGHAM ROAD             GATES MILLS      OH  44040  1720000.00  1709990.64   7.625 
   1010049837   MERCEDES S. RILEY       716 MAIN STREET               OSTERVILLE       MA  02655   300000.00    40000.00   7.625 
   1010049841   CLEVE S. LANGTON        15 EAST 91ST STREET  #5B      NEW YORK         NY  10128   400000.00   400000.00   7.625 
   1010049842   CLEVE S. LANGTON        15 EAST 91ST STREET  #5B      NEW YORK         NY  10128   240000.00   240000.00   7.625 
   1010049893   BYRON E. BRONSTON III   2108 BROADWAY                 BURLINGAME       CA  94010   392000.00   392000.00   7.625 
   1010049917   MICHELE M. COGAN        7 GREEN WAY                   OLD TAPPAN       NJ  07624   370000.00   370000.00   7.625 
   1010049924   HUGH J. SHAW            1111 COUNTRY CLUB CIRCLE      HOOVER           AL  35244   365000.00   364884.16   6.5001
   1010049948   PAUL D. MITNICK         2100 DEER VALLEY DR. SOUTH #12PARK CITY        UT  84060  1200000.00  1200000.00   7.7501
   1010049973   MEINOLF SPRINK          839 BOULDER DRIVE             BETHEL PARK      PA  15102   207000.00   207000.00   6.8751
   1010050005   JOHN D. SIMON           117 LAURELWOOD DRIVE          DANVILLE         CA  94506   656250.00   656250.00   6.625 
   1010050103   ERIC W. BISCHOF         2119 PALM CASTLE DRIVE        LEAGUE CITY      TX  77573   150345.00   150345.00   6.7501
   1010050282   JAMES E. PERRELLA       45 WHITNEY HILL               PARK RIDGE       NJ  07565   558000.00   558000.00   7.750 
   1010050292   FRIEDRICH DIESTELHORST  802 EAST DANWOOD DRIVE        ORANGE           TX  77630   179500.00   179500.00   6.750 
   1010050573   JAMES N. HAMILL         5379 GODBEY DRIVE             GLENDALE         CA  91011   260000.00   260000.00   6.750 
   1010050739   HOLGER CASSELMANN       221 CLUBVIEW DRIVE            MCMURRAY         PA  15317   208000.00   208000.00   6.6251
   1010050822   PAUL H. DIMMICK         518 IRWIN DRIVE               SEWICKLEY        PA  15143   300000.00   299400.00   6.250 
   1013008794   JOHN C CLARK JR         36 GARDEN ROAD                NEWTON           MA  02158   400000.00   336676.99   6.375 
   1013011152   SANDRA M SCHWEITZER     LEE AVENUE                    EAST HAMPTON     NY  11937   575000.00   575000.00   7.375 
   1013011905   CLYDE D KEATON          300 BOYLSTON ST UNIT 1203     BOSTON           MA  02116   750000.00   708724.20   7.625 
   1013014099   SYLVIA T POPE           4 MONMOUTH STREET             BROOKLINE        MA  02146   514500.00   514500.00   7.500 
   1013014297   ROBERT G SIEFERS        10 PEBBLEBROOK LANE           MORELAND HILLS   OH  44022   375000.00   375000.00   6.750 
   1013014602   ROBERT J KATES          431 C DEDHAM STREET           NEWTON           MA  02159   432000.00   407175.75   6.875 
   1013015518   MARTIN CRANE            PAULS POINT LOT 2             WEST TISBURY     MA  02568   850000.00   779203.88   7.500 
   1013016094   DAVID A CONKLIN         FOX HILL ROAD                 TEWKSBURY        NJ  08858   496000.00   496000.00   7.500 
   1013016458   WILLIAM R WAGNER        41 ARLINGTON ROAD             WELLESLEY        MA  02181   532000.00   495216.16   6.750 
   1013017290   DIANE M CAPSTAFF        25 CHESTNUT ST #3/146 ATLANTICBOSTON MA/MARBL  MA  02108   397500.00   347500.00   7.375 
   1013019106   GREGORY M SHOUKIMAS     165 CRAFTS ROAD               CHESTNUT HILL    MA  02167   437000.00   384403.81   7.125 
   1013019122   THOMAS W MALONE         32 ORCHARD AVE                WESTON           MA  02193   322500.00   286964.46   6.875 
   1013019916   PATRICK A FORTE         5034 OVERLOOK RD NW           WASHINGTON       DC  20016   400000.00   377796.56   6.250 
   1013022241   ROBERT M FUREK          PUMPKIN CAY - 54 MARLIN LANE  NORTH KEY LARGO  FL  33037   400000.00   250000.00   7.500 
   1013023884   FREDERICK T SUTTER      1625 JOHN ROSS LANE           CROWNSVILLE      MD  21032   420000.00   341986.94   6.875 
   1013023942   ANDREW J NATHAN         43 COHAWNEY RD                SCARSDALE        NY  10583   400000.00   390452.32   6.250 
   1013024007   BERNE A SCHEPMAN        140 MESA VERDE WAY            SAN CARLOS       CA  94070   350000.00   350000.00   7.500 
   1013024544   PAUL H O'NEILL          39 CAPANO DRIVE               N BETHANY        DE  19930  1000000.00   999999.96   7.250 
   1013028479   KENDALL A SMITH         1075 PARK AVE APT 3A          NEW YORK         NY  10028   245000.00   244387.87   7.375 
   1013028487   KENDALL A SMITH         1075 PARK AVE APT 3A          NEW YORK         NY  10028   122500.00   115090.69   7.375 
   1013028701   TERRI LUDWICK           RR1 BOX 352 DECKER RD         STANFORDVILLE    NY  12581   294000.00   293970.60   8.500 
   1013029121   DONALD G KILPATRICK     31 JANE ST UNIT 18 A&B&C      NEW YORK         NY  10014   500000.00   472997.34   7.500 
   1013029246   RAYMOND J SIMS          1270 UNIVERSITY AVENUE        PALO ALTO        CA  94301   562500.00   562500.00   7.250 
   1013031127   STEPHEN P SANDER        844 SAN YSIDRO LANE           SANTA BARBARA    CA  93108  1000000.00  1000000.00   7.375 
   1013031291   THOMAS R OSTERMUELLER   35 FALLOW FIELD ROAD          FAIRFIELD        CT  06430   480000.00   480000.00   7.250 
   1013032281   MARIANNE DOHERTY        105 LAWRENCE HILL RD          COLD SPRING HAR  NY  11724   496000.00   298698.47   7.375 
   1013032356   DAVID M HARTLEY         3333 PACIFIC AVE              SAN FRANCISCO    CA  94118   500000.00   499999.70   7.375 
   1013032778   WALTER FLAMENBAUM       60 HORATIO ST                 NEW YORK         NY  10014   600000.00   583880.42   7.375 
   1013033347   DANIEL E LEVIN          3311 DEVON CIRCLE             HUNTINGTON BEAC  CA  92649   600000.00   457196.39   7.250 
   1013033552   RICHARD S WURMAN        180 NARRAGANSETT AVE          NEWPORT          RI  02840  1100000.00   499916.67   7.500 
   1013033701   JULIE H BUTKIEWICZ      10 FERRIS LANE                BEDFORD          NY  10506   350000.00   330000.00   7.375 
   1013034204   RONALD J TROST          30 SUTTON PLACE  APT  9B      NEW YORK         NY  10022   650000.00   324097.82   7.250 
   1013035185   ENZO TORRESI            211 TOURNEY LOOP              LOS GATOS        CA  95032  1000000.00  1000000.00   7.375 
   1013035649   JEFFREY E STIEFLER      26 ANDREWS FARM RD            GREENWICH        CT  06831  3025000.00  1122954.75   7.750 
   1013036258   JOHN A NIELSEN          925 PARK AVE APT 5 & 6A & 6D  NEW YORK         NY  10028  1236250.00  1236249.82   7.375 
   1013036464   DAVID M HELPERN         641 FIFTH AVE APT 24A & 24H   NEW YORK         NY  10022  1590571.00  1590571.00   7.250 
   1013037041   RONALD A KARP           105 CEDARWOOD                 BETHANY BEACH    DE  19930   220000.00   220000.00   7.375 
   1013037231   RONALD A KARP           10217 SORREL AVENUE           POTOMAC          MD  20854   581250.00   581250.00   7.375 
   1013037496   DENNIS J SULLIVAN JR    415 BOND PLACE APT 11C        CINCINNATI       OH  45206   350000.00   150000.00   7.375 
   1013037702   JOHN F G EICHORN JR     5 ESSEX ST/1531 GEORGINA AVE  BOXFORD/SANTA M  CA  90402  1100000.00  1100000.00   7.375 
   1013038114   ROBERT GERSH            0025 BLUE BONNETT TRAIL       ASPEN            CO  81611   910000.00   910000.00   7.375 
   1013038676   JONATHAN SPECTOR        265 MAIN ST                   VINEYARD HAVEN   MA  02568   637500.00   636342.38   7.375 
   1013038726   ERNEST MARIO            900 UNIVERSITY AVE            PALO ALTO        CA  94301  1000000.00   331145.82   7.500 
   1013039252   ROBERT M HUFF           36 POLITZER DRIVE             MENLO PARK       CA  94025   560000.00   560000.00   7.000 
   1013040045   CHARLES E LUCIER        I570 LIBERTY ROAD             BENTLEYVILLE     OH  44022   440000.00   426764.77   7.375 
   1013040425   BARRY S STRAUCH         TROUGH HILL FARM ROUTE 733    MIDDLEBURG       VA  22117  1000000.00  1000000.00   7.375 
   1013040714   MARK J STEVENSON        96 BROOKSIDE DR               GREENWICH        CT  06830   600000.00   596718.95   7.500 
   1013041084   ELIOT I SNIDER          62 HULBERT AVE                NANTUCKET        MA  02554  1400000.00  1399999.98   7.250 
   1013041092   STEPHEN MARCUS          30 BELLE ROCHE COURT          REDWOOD CITY     CA  94062   625000.00   625000.00   7.375 
   1013041738   STUART M FLAMM          28011 NORTH SHORE ROAD        LAKE ARROWHEAD   CA  92352   525000.00   525000.00   6.750 
   1013041795   LAURENCE D KOPLAN       69 PRINCETON ROAD             BROOKLINE        MA  02167   600000.00   549988.33   7.250 
   1013041910   STUART M FLAMM          26271 GLEN CANYON COURT       LAGUNA HILLS     CA  92653   633750.00   633750.00   6.750 
   1013041977   MICHAEL J LOFTUS        32 E 76TH ST APT 505          NEW YORK         NY  10021   288000.00   266766.65   7.500 
   1013042090   FRANK E PIERSON         27 LAKE HELIX DR/5715 BALTIM  LA MESA CA/LA M  CA  91941  1000000.00  1000000.00   7.250 
   1013042249   HARRY L CARR JR         252 EEL RIVER RD/8225 SE GOLF OSTERVILLE MA/H  MA  02655  1100000.00  1100000.00   7.500 
   1013042751   RICHARD D RIVERS        130 WOODS LANE                RADNOR           PA  19087   372000.00   372000.00   7.000 
   1013043056   ARTHUR MARION           3358 DEGAS WEST               PALM BEACH GARD  FL  33410   450000.00   450000.00   7.375 
   1013043262   MELVIN S. SLADE         30 HOOKER LANE                GREENWICH        CT  06807   450000.00   450000.00   7.375 
   1013043353   JULIA BLAUT             SOUTH ROAD                    CHILMARK         MA  02535   712500.00   712500.00   7.375 
   1013043700   JEFFREY R. WEINER       6357 OLD CARVERSVILLE ROAD    SOLEBURY TOWNSH  PA  18913   285000.00   275290.68   6.250 
   1013043874   DAVID C. COLLINS        3018 BEDMINSTER ROAD          BEDMINSTER       PA  18910   450000.00   450000.00   6.750 
   1013044328   JOSEPH T. PLUMMER JR.   CEDAR STREET                  COLD SPRINGS     NY  10516   890000.00   246215.86   7.250 
   1013044658   ELLIOT COMENITZ         24 COMMONWEALTH AVENUE UNIT 1 BOSTON           MA  02116  1200000.00  1200000.00   7.250 
   1313008240   JULIAN CHARLES DAY      428 ROBLAR AVENUE             HILLSBOROUGH     CA  94010   997500.00   939215.45   6.250 
   1313010162   THOMAS M HUNTINGTON     1100 UNION STREET UNIT 700    SAN FRANCISCO    CA  94133   400000.00   350197.92   7.375 
   1313014024   W HOWARD LESTER         1500 MORNINGSIDE MOUNTAIN DR  GLEN ELLEN       CA  95442   600000.00   599246.71   7.500 
   1313016896   PETER B BRECK           12 MADERA AVENUE              ROSS             CA  94957   487500.00   465093.45   6.750 
   1313020237   ROBERT J SALDICH        27 CRESCENT DRIVE             PALO ALTO        CA  94301   945000.00   912430.52   7.250 
   1313023538   DAVID R BRAKER          1441 EDGEWOOD DRIVE           PALO ALTO        CA  94301   450000.00   450000.00   7.250 
   1323011384   JASON H STEVENS         2648 NORTH VISTA SUMMIT WAY   ORANGE           CA  92667   600000.00   600000.00   7.375 
   1323015286   JOHN D HUDSON           327 MILFORD DRIVE             CORONA DEL MAR   CA  92625   400000.00   399999.80   7.375 
   1323018058   ROGER D DARNELL         1613 EAST BAY                 BALBOA           CA  92661   600000.00   566273.94   6.750 
   1323020096   KENICHI YOKOO           31571 SEA SHADOWS WAY         LAGUNA NIGUEL    CA  92677   500000.00   473466.75   7.500 
   1333010543   LARY FREEMAN            6600 BAYSHORE WALK            LONG BEACH       CA  90803   500000.00   500000.00   7.375 
   1333023462   MICHELE MONTLLOR        470 COLUMBIA CIRCLE           PASADENA         CA  91105   500000.00   444974.93   7.375 
   1343010915   MARC GRANETZ            ONE EAST WIND LANE LOT 12     WILTON           CT  06897   500000.00   325115.59   6.250 
   1343012317   CHARLES P NASTRO        120 EAST END AVENUE UNIT 6C   NEW YORK         NY  10028   450000.00   353578.43   6.750 
   1343012655   DUNCAN B CARPENTER      41 FOX HEDGE ROAD             SADDLE RIVER     NJ  07458  1260000.00  1051544.68   7.375 
   1343013018   RUSSELL J JEFFREY       15 NINEGRET AVENUE            WESTERLY         RI  02891   665000.00   629735.72   7.500 
   1343014644   ANDREW O RODMAN         77 CUSHMAN RD                 SCARSDALE        NY  10583   500000.00   472688.93   7.500 
   1343014743   MICHAEL D FASCITELLI    25 EAST END AVE UNIT 11G      NEW YORK         NY  10028   487500.00   468920.18   7.375 
   1343015336   ROBERT D BEWKES         7 WHEAT LANE                  DARIEN           CT  06820   425000.00   425000.00   7.250 
   1343015666   OWEN C MARX             136 EAST 79TH ST APT 6A       NEW YORK         NY  10021   481250.00   455924.86   7.250 
   1343016029   DAVID L HAMMER          4 FRASER ROAD                 WESTPORT         CT  06880   450000.00   449773.50   7.500 
   1343016979   CARLETON SEMEL          26 TERRACE COURT              OLD WESTBURY     NY  11568   720000.00   684236.97   7.375 


(table continued)

      Loan             Own  Property    Loan   Original    Per      Life
     Number      LTV   Occ    Type    Purpose     Term     Cap       Cap     Margin

<S>             <C>    <C>    <C>     <C>        <C>    <C>       <C>       <C>

   1010041648   66.36    P    SF        R          360    2.000    13.375    2.750
   1010042323   41.67    P    CP        P          360    2.000    13.125    2.750
   1010042894   57.21    P    SF        R          360    2.000    13.500    2.750
   1010043023   72.58    P    SF        R          360    2.000    13.250    2.750
   1010043046   74.83    P    CP        P          360    2.000    12.750    2.750
   1010043109   60.00    S    CO        P          360    2.000    12.625    2.750
   1010043260   75.00    P    SF        P          360    2.000    12.125    2.750
   1010043322   50.00    P    CP        P          360    2.000    12.750    2.750
   1010043323   30.00    P    CP        P          360    2.000    12.750    2.750
   1010043348   80.00    P    SF        P          360    2.000    12.875    2.750
   1010043403   50.00    P    CP        P          360    2.000    12.875    2.750
   1010043412   30.00    P    CP        P          360    2.000    12.875    2.750
   1010043527   44.00    P    SF        R          360    2.000    13.375    2.750
   1010043575   24.87    P    SF        C          360    2.000    12.000    2.750
   1010043579   31.43    P    SF        R          360    2.000    13.375    2.750
   1010043706   79.55    P    SF        P          360    2.000    13.500    2.750
   1010043718   78.31    P    SF        P          360    2.000    12.875    2.750
   1010043732   80.00    P    SF        P          360    2.000    13.125    2.750
   1010043789   84.29    P    SF        P          360    2.000    13.000    2.750
   1010043833   80.00    P    SF        P          360    2.000    13.750    2.750
   1010043845   72.82    P    CO        P          360    2.000    12.750    2.750
   1010043911   09.89    P    SF        P          360    2.000    12.750    2.750
   1010043975   80.00    P    SF        P          360    2.000    13.000    2.750
   1010043994   75.63    P    SF        P          360    2.000    13.125    2.750
   1010043998   58.86    S    SF        R          360    2.000    13.375    2.750
   1010044001   75.00    S    CO        R          360    2.000    12.000    2.750
   1010044006   80.00    P    SF        P          360    2.000    12.750    2.750
   1010044066   98.87    P    SF        R          360    2.000    13.500    2.750
   1010044119   72.46    S    SF        P          360    2.000    13.500    2.750
   1010044193   50.00    P    CP        P          360    2.000    12.875    2.750
   1010044195   18.75    P    CP        P          360    2.000    12.875    2.750
   1010044219   69.72    S    CO        P          360    2.000    12.750    2.750
   1010044250   80.00    P    SF        P          360    2.000    13.500    2.750
   1010044251   80.00    P    SF        P          360    2.000    13.500    2.750
   1010044258   80.00    S    SF        R          360    2.000    12.750    2.750
   1010044261   53.68    S    SF        R          360    2.000    13.000    2.750
   1010044280   72.99    S    PD        P          360    2.000    13.000    2.750
   1010044422   00.00    P    SF        P          360    2.000    13.000    2.750
   1010044435   73.17    P    PD        R          360    2.000    13.000    2.750
   1010044446   80.00    P    CO        P          360    2.000    12.625    2.750
   1010044483   75.00    P    CO        P          360    2.000    12.875    2.750
   1010044504   80.00    P    CO        P          360    2.000    12.750    2.750
   1010044549   62.97    P    SF        C          360    2.000    12.750    2.750
   1010044671   61.90    P    SF        P          360    2.000    12.750    2.750
   1010044679   31.25    P    CP        R          360    2.000    12.625    2.750
   1010044682   14.58    P    CP        C          360    2.000    12.625    2.750
   1010044697   80.00    P    SF        P          360    2.000    13.500    2.750
   1010044746   80.00    P    SF        P          360    2.000    12.750    2.750
   1010044760   80.00    P    SF        P          360    2.000    12.750    2.750
   1010044786   69.77    P    PD        P          360    2.000    12.750    2.750
   1010044887   63.30    S    SF        P          360    2.000    13.375    2.750
   1010044912   32.99    P    CP        P          360    2.000    12.750    2.750
   1010044933   47.01    P    CP        P          360    2.000    12.750    2.750
   1010044988   79.84    S    SF        R          360    2.000    14.500    2.750
   1010045267   38.60    P    SF        C          360    2.000    13.250    2.750
   1010045306   80.00    P    SF        P          360    2.000    12.875    2.750
   1010045332   80.00    P    SF        P          360    2.000    13.375    2.750
   1010045335   80.00    P    SF        P          360    2.000    13.500    2.750
   1010045392   80.00    S    SF        P          360    2.000    13.000    2.750
   1010045396   80.00    P    SF        P          360    2.000    13.125    2.750
   1010045429   78.67    P    SF        R          360    2.000    13.500    2.750
   1010045475   80.00    P    CO        P          360    2.000    12.875    2.750
   1010045553   54.55    P    SF        C          360    2.000    12.750    2.750
   1010045564   76.92    P    SF        P          360    2.000    12.750    2.750
   1010045603   75.00    P    CP        P          360    2.000    13.250    2.750
   1010045604    5.00    P    CP        P          360    2.000    13.250    2.750
   1010045848   60.00    P    CP        P          360    2.000    12.750    2.750
   1010046166   66.59    S    SF        P          360    2.000    12.750    2.750
   1010046246   60.00    P    CP        P          360    2.000    13.125    2.750
   1010046248   76.67    P    SF        P          360    2.000    13.375    2.750
   1010046255   20.00    P    CP        P          360    2.000    13.125    2.750
   1010046295   34.29    P    SF        C          360    2.000    13.125    2.750
   1010046386   90.00    P    CP        P          360    2.000    12.125    2.750
   1010046471   80.00    P    SF        C          360    2.000    13.375    2.750
   1010046497   00.00    S    SF        P          360    2.000    13.250    2.750
   1010046529   80.00    P    SF        P          360    2.000    13.500    2.750
   1010046542   73.85    P    SF        R          360    2.000    13.000    2.750
   1010046562   80.00    P    SF        P          360    2.000    13.125    2.750
   1010046585   76.35    P    SF        P          360    2.000    13.125    2.750
   1010046607   80.00    P    SF        P          360    2.000    13.375    2.750
   1010046819   76.92    P    SF        R          360    2.000    13.000    2.750
   1010046833   70.00    P    SF        P          360    2.000    11.875    2.750
   1010046854   80.00    P    SF        P          360    2.000    13.375    2.750
   1010047017   84.75    S    SF        P          360    2.000    11.875    2.750
   1010047077   72.22    S    SF        C          360    2.000    13.000    2.750
   1010047078   00.00    S    SF        P          360    2.000    13.375    2.750
   1010047084   10.14    P    CP        C          337    2.000    13.375    2.750
   1010047095   63.05    P    SF        C          360    2.000    12.375    2.750
   1010047122   75.00    P    CP        P          360    2.000    12.500    2.750
   1010047126   80.00    P    SF        C          360    2.000    13.375    2.750
   1010047152   90.00    P    SF        P          360    2.000    12.625    2.750
   1010047227   76.19    S    SF        C          360    2.000    12.500    2.750
   1010047293   50.00    P    CP        P          360    2.000    12.875    2.750
   1010047330   80.00    S    PD        P          360    2.000    13.000    2.750
   1010047340   57.36    S    SF        R          360    2.000    11.875    2.750
   1010047406   67.72    P    CO        P          360    2.000    13.000    2.750
   1010047435   75.00    S    SF        P          360    2.000    13.125    2.750
   1010047442   68.29    S    SF        P          360    2.000    13.250    2.750
   1010047501   78.00    P    CO        R          360    2.000    13.000    2.750
   1010047564   72.05    P    SF        P          360    2.000    12.000    2.750
   1010047600   55.71    P    SF        P          360    2.000    13.125    2.750
   1010047609   80.00    P    CP        P          360    2.000    13.000    2.750
   1010047665   13.75    P    SF        R          360    2.000    13.125    2.750
   1010047730   80.00    P    SF        P          360    2.000    12.625    2.750
   1010047789   68.82    P    SF        R          360    2.000    13.000    2.750
   1010047857   80.00    P    PD        P          288    2.000    13.000    2.750
   1010047973   80.00    P    PD        P          360    2.000    13.000    2.750
   1010048102   95.52    P    SF        C          360    2.000    12.750    2.750
   1010048109   71.19    P    SF        P          360    2.000    13.000    2.750
   1010048148   77.30    P    SF        P          360    2.000    12.625    2.750
   1010048229   70.59    P    CP        C          360    2.000    12.750    2.750
   1010048233   80.00    S    PD        P          360    2.000    12.625    2.750
   1010048308   68.97    S    SF        R          360    2.000    12.500    2.750
   1010048421   78.79    P    PD        P          360    2.000    11.625    2.750
   1010048478   80.00    P    SF        R          360    2.000    12.500    2.750
   1010048487   80.00    P    SF        C          360    2.000    12.125    2.750
   1010048507   33.78    P    SF        C          360    2.000    11.750    2.750
   1010048628   66.67    S    CP        P          360    2.000    13.250    2.750
   1010048632   13.33    S    CP        P          360    2.000    13.250    2.750
   1010048669   75.00    P    CO        C          360    2.000    12.500    2.750
   1010048674   80.00    P    PD        P          360    2.000    13.250    2.750
   1010048714   75.56    P    SF        R          360    2.000    12.500    2.750
   1010048721   80.00    P    SF        C          360    2.000    12.500    2.750
   1010048731   70.00    P    SF        C          360    2.000    12.500    2.750
   1010048732   79.05    P    SF        P          360    2.000    12.875    2.750
   1010048738   51.69    P    SF        R          360    2.000    12.500    2.750
   1010048741   53.33    P    SF        R          360    2.000    13.250    2.750
   1010048744   68.18    P    SF        P          360    2.000    13.250    2.750
   1010048750   76.19    P    SF        C          360    2.000    12.625    2.750
   1010048754   75.14    P    SF        C          360    2.000    12.500    2.750
   1010048776   77.60    P    SF        C          360    2.000    13.250    2.750
   1010048787   75.02    S    PD        P          360    2.000    12.500    2.750
   1010048796   73.28    P    SF        R          360    2.000    12.500    2.750
   1010048805   61.11    P    SF        R          360    2.000    12.875    2.750
   1010048816   75.00    P    PD        P          360    2.000    12.500    2.750
   1010048883   80.00    P    CP        C          360    2.000    13.250    2.750
   1010048889   77.61    P    PD        P          360    2.000    13.625    2.750
   1010048904   80.00    P    SF        P          360    2.000    13.625    2.750
   1010048907   36.78    P    CP        C          360    2.000    12.625    2.750
   1010048920   79.20    P    SF        P          360    2.000    13.500    2.750
   1010048935   69.57    S    SF        R          360    2.000    12.500    2.750
   1010048936   63.37    P    SF        R          360    2.000    12.500    2.750
   1010048947   47.97    P    SF        R          360    2.000    12.500    2.750
   1010048952   87.85    P    PD        R          360    2.000    12.500    2.750
   1010048960   47.46    P    SF        C          360    2.000    12.500    2.750
   1010048998   66.67    S    SF        R          360    2.000    12.500    2.750
   1010049018   80.00    P    PD        P          360    2.000    11.375    2.750
   1010049020   80.00    P    CO        P          360    2.000    11.750    2.750
   1010049026   59.26    P    SF        P          360    2.000    12.500    2.750
   1010049040   51.02    P    SF        P          360    2.000    12.500    2.750
   1010049053   80.00    P    PD        C          360    2.000    12.500    2.750
   1010049055   72.78    P    SF        C          360    2.000    12.500    2.750
   1010049080   75.83    P    SF        P          360    2.000    12.875    2.750
   1010049092   92.17    P    SF        C          360    2.000    12.625    2.750
   1010049094   80.00    P    CO        C          360    2.000    12.500    2.750
   1010049104   80.00    P    SF        R          360    2.000    12.500    2.750
   1010049105   76.92    S    SF        P          360    2.000    12.500    2.750
   1010049106   58.59    S    SF        C          360    2.000    12.500    2.750
   1010049110   78.95    P    PD        R          360    2.000    12.500    2.750
   1010049117   80.00    P    SF        P          360    2.000    12.875    2.750
   1010049143   61.11    S    CO        R          360    2.000    13.500    2.750
   1010049150   36.81    S    SF        C          360    2.000    13.250    2.750
   1010049176   80.00    P    SF        C          360    2.000    12.875    2.750
   1010049190   76.87    P    SF        P          360    2.000    12.875    2.750
   1010049194   57.31    P    CO        C          360    2.000    13.500    2.750
   1010049197   35.09    P    SF        R          360    2.000    12.990    2.750
   1010049223   75.91    S    CO        P          360    2.000    13.250    2.750
   1010049226   51.61    S    SF        C          360    2.000    13.500    2.750
   1010049276   31.58    S    SF        C          360    2.000    12.875    2.750
   1010049307   72.46    P    PD        P          360    2.000    12.875    2.750
   1010049312   60.91    P    PD        R          360    2.000    12.875    2.750
   1010049361   26.32    P    PD        P          360    2.000    13.250    2.750
   1010049385   67.73    P    SF        R          360    2.000    12.875    2.750
   1010049391   75.00    S    CO        C          360    2.000    12.875    2.750
   1010049410   55.56    P    SF        P          360    2.000    13.375    2.750
   1010049444   79.95    P    SF        P          360    2.000    13.250    2.750
   1010049468   80.00    P    SF        R          360    2.000    13.250    2.750
   1010049482   51.95    P    SF        P          360    2.000    13.250    2.750
   1010049494   78.79    P    SF        R          360    2.000    13.250    2.750
   1010049497   50.99    S    SF        R          360    2.000    13.250    2.750
   1010049535   80.00    P    SF        P          360    2.000    13.000    2.750
   1010049553   80.00    P    SF        P          360    2.000    13.250    2.750
   1010049561   42.86    P    SF        R          360    2.000    13.375    2.750
   1010049623   79.41    P    SF        P          360    2.000    12.500    2.750
   1010049624   80.00    P    SF        P          360    2.000    13.500    2.750
   1010049638   74.07    P    PD        P          360    2.000    12.000    2.750
   1010049654   80.00    P    SF        P          360    2.000    13.250    2.750
   1010049668   80.00    P    SF        P          360    2.000    13.250    2.750
   1010049672   76.83    P    PD        R          360    2.000    13.250    2.750
   1010049688   35.71    P    CO        P          360    2.000    13.375    2.750
   1010049696   00.00    P    SF        C          360    2.000    13.500    2.750
   1010049701   80.00    P    SF        R          360    2.000    12.875    2.750
   1010049768   80.00    P    SF        P          360    2.000    13.500    2.750
   1010049780   00.00    P    SF        P          360    2.000    12.500    2.750
   1010049782   89.48    P    SF        P          360    2.000    13.625    2.750
   1010049787   80.00    P    SF        P          360    2.000    12.875    2.750
   1010049832   59.99    P    SF        R          360    2.000    13.625    2.750
   1010049837   63.16    S    SF        P          360    2.000    13.625    2.750
   1010049841   50.00    P    CP        P          360    2.000    13.625    2.750
   1010049842   30.00    P    CP        P          360    2.000    13.625    2.750
   1010049893   80.00    P    SF        P          360    2.000    13.625    2.750
   1010049917   67.89    P    SF        P          360    2.000    13.625    2.750
   1010049924   00.00    P    PD        P          360    2.000    12.500    2.750
   1010049948   00.00    S    CO        P          360    2.000    13.750    2.750
   1010049973   00.00    P    SF        P          360    2.000    12.875    2.750
   1010050005   75.00    P    PD        P          360    2.000    12.625    2.750
   1010050103   00.00    P    SF        P          360    2.000    12.750    2.750
   1010050282   90.00    P    CO        P          360    2.000    13.750    2.750
   1010050292   75.00    P    SF        P          360    2.000    12.750    2.750
   1010050573   66.67    P    CO        P          360    2.000    12.750    2.750
   1010050739   00.00    P    SF        P          360    2.000    12.625    2.750
   1010050822   30.00    P    SF        P          360    2.000    12.250    2.750
   1013008794   74.77    P    SF        P          360    2.000    12.375    2.750
   1013011152   38.33    S    SF        R          360    2.000    13.375    2.750
   1013011905   55.15    P    CO        P          360    2.000    13.625    2.750
   1013014099   73.50    P    SF        P          360    2.000    13.500    2.750
   1013014297   71.43    P    SF        R          360    2.000    12.750    2.750
   1013014602   80.00    P    CO        R          360    2.000    12.875    2.750
   1013015518   68.00    S    SF        R          360    2.000    13.500    2.750
   1013016094   80.00    P    SF        P          360    2.000    13.500    2.750
   1013016458   66.50    P    SF        R          360    2.000    12.750    2.750
   1013017290   75.00    P    CO        P          360    2.000    13.375    2.750
   1013019106   76.67    P    SF        R          360    2.000    13.125    2.750
   1013019122   75.00    P    SF        R          360    2.000    12.875    2.750
   1013019916   51.61    P    SF        R          360    2.000    12.250    2.750
   1013022241   78.43    S    CO        P          360    2.000    13.500    2.750
   1013023884   75.00    P    SF        R          360    2.000    12.875    2.750
   1013023942   61.54    P    SF        R          360    2.000    12.250    2.750
   1013024007   56.45    P    SF        R          360    2.000    13.500    2.750
   1013024544   90.91    S    SF        P          360    2.000    13.250    2.750
   1013028479   50.00    P    CP        P          360    2.000    13.375    2.750
   1013028487   25.00    P    CP        P          360    2.000    13.375    2.750
   1013028701   75.00    P    SF        R          360    2.000    14.500    2.750
   1013029121   72.99    P    CP        R          360    2.000    13.500    2.750
   1013029246   75.00    P    SF        R          360    2.000    13.250    2.750
   1013031127   55.56    P    SF        P          360    2.000    13.375    2.750
   1013031291   77.42    P    SF        R          360    2.000    13.250    2.750
   1013032281   80.00    P    SF        R          360    2.000    13.375    2.750
   1013032356   22.73    P    SF        R          360    2.000    13.375    2.750
   1013032778   69.77    P    SF        R          360    2.000    13.375    2.750
   1013033347   43.64    P    SF        R          360    2.000    13.250    2.750
   1013033552   57.89    P    SF        R          360    2.000    13.500    2.750
   1013033701   74.47    P    SF        P          360    2.000    13.375    2.750
   1013034204   50.00    P    CP        P          360    2.000    13.250    2.750
   1013035185   59.10    P    SF        P          360    2.000    13.375    2.750
   1013035649   91.67    P    SF        P          360    2.000    13.750    2.750
   1013036258   44.39    P    CP        P          360    2.000    13.375    2.750
   1013036464   63.62    P    CO        R          360    2.000    13.250    2.750
   1013037041   80.00    P    SF        R          360    2.000    13.375    2.750
   1013037231   75.00    P    SF        R          360    2.000    13.375    2.750
   1013037496   60.87    P    CO        R          360    2.000    13.375    2.750
   1013037702   57.89    P    SF        R          360    2.000    13.375    2.750
   1013038114   70.00    P    SF        R          360    2.000    13.375    2.750
   1013038676   76.81    P    SF        P          360    2.000    13.375    2.750
   1013038726   60.61    P    SF        R          360    2.000    13.500    2.750
   1013039252   70.00    P    SF        R          360    2.000    13.000    2.750
   1013040045   61.97    P    SF        R          360    2.000    13.375    2.750
   1013040425   50.00    P    2TO4F     R          360    2.000    13.375    2.750
   1013040714   80.00    P    SF        R          360    2.000    13.500    2.750
   1013041084   70.00    S    SF        P          360    2.000    13.250    2.750
   1013041092   73.53    P    SF        P          360    2.000    13.375    2.750
   1013041738   75.00    P    SF        R          360    2.000    12.750    2.750
   1013041795   70.59    P    SF        C          360    2.000    13.500    2.750
   1013041910   75.00    P    SF        R          360    2.000    12.750    2.750
   1013041977   80.00    P    CO        P          360    2.000    13.500    2.750
   1013042090   90.83    P    SF        R          360    2.000    13.250    2.750
   1013042249   62.86    S    SF        R          360    2.000    13.500    2.750
   1013042751   80.00    P    SF        R          360    2.000    13.000    2.750
   1013043056   73.17    P    SF        P          360    2.000    13.375    2.750
   1013043262   52.72    P    SF        R          360    2.000    13.375    2.750
   1013043353   75.00    P    SF        P          360    2.000    13.375    2.750
   1013043700   41.30    P    SF        R          360    2.000    12.250    2.750
   1013043874   71.43    P    SF        R          360    2.000    12.750    2.750
   1013044328   75.00    P    SF        R          360    2.000    13.250    2.750
   1013044658   71.64    P    CO        R          360    2.000    13.250    2.750
   1313008240   69.27    P    SF        P          360    2.000    12.250    2.750
   1313010162   68.97    P    CP        P          360    2.000    13.375    2.750
   1313014024   61.54    S    SF        R          360    2.000    13.500    2.750
   1313016896   75.00    P    SF        R          360    2.000    12.750    2.750
   1313020237   68.73    P    SF        R          360    2.000    13.250    2.750
   1313023538   32.14    P    SF        R          360    2.000    13.250    2.750
   1323011384   72.29    P    SF        R          360    2.000    13.375    2.750
   1323015286   47.06    P    SF        R          360    2.000    13.375    2.750
   1323018058   33.33    P    SF        R          360    2.000    12.750    2.750
   1323020096   56.18    P    SF        P          360    2.000    13.500    2.750
   1333010543   55.56    P    SF        P          360    2.000    13.375    2.750
   1333023462   59.52    P    SF        R          360    2.000    13.375    2.750
   1343010915   77.52    P    SF        P          360    2.000    12.250    2.750
   1343012317   39.13    P    CP        R          180    2.000    12.750    2.750
   1343012655   60.00    P    SF        R          360    2.000    13.375    2.750
   1343013018   70.00    S    SF        P          360    2.000    13.500    2.750
   1343014644   43.25    P    SF        P          360    2.000    13.500    2.750
   1343014743   50.00    P    CP        P          360    2.000    13.375    2.750
   1343015336   45.88    P    SF        P          360    2.000    13.250    2.750
   1343015666   35.00    P    CP        P          360    2.000    13.250    2.750
   1343016029   62.50    P    SF        P          360    2.000    13.500    2.750
   1343016979   40.00    P    SF        R          360    2.000    13.375    2.750

</TABLE>


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