STRUCTURED ASSET SECURITIES CORP
8-K, 1998-02-13
ASSET-BACKED SECURITIES
Previous: MID ATLANTIC CENTERS LIMITED PARTNERSHIP, 8-K, 1998-02-13
Next: STRUCTURED ASSET SEC CORP SERIES 1998-3, 8-K, 1998-02-13




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

                      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 30, 1998


     STRUCTURED  ASSET SECURITIES CORPORATION  (as depositor under  the Trust
     Agreement, dated as  of January 1,  1998, providing for the  issuance of
     Structured   Asset   Securities    Corporation   Mortgage   Pass-Through
     Certificates, Series 1998-2)


                   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 Mortgage  Pass-Through Certificates  on a  delayed or  continuous
basis pursuant to Rule 415 under the Securities Act  of 1933, as amended (the
"Act"), by a Registration  Statement on Form  S-3 (Registration File No.  33-
99598)   (the  "Registration  Statement").    Pursuant  to  the  Registration
Statement,  the  Registrant  issued approximately  $600,051,000  in aggregate
principal amount of Class A, Class M-1, Class M-2 and Class B Certificates of
its   Structured   Asset   Securities   Corporation   Mortgage   Pass-Through
Certificates, Series 1998-2 on January 30, 1998.  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 28, 1998 (the "Prospectus  Supplement"), 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, 1998,
                                -----------
among   Structured   Asset   Securities  Corporation,   as   depositor   (the
"Depositor"),   Norwest  Bank  Minnesota,  National  Association,  as  master
servicer  and First  Union National  Bank, as  trustee (the "Trustee").   The
"Certificates" consist of  the following classes:  Class A,  Class M-1, Class
M-2,  Class B,  Class  X and  Class  R.   The Certificates  evidence  all the
beneficial  ownership  interest in  a  trust  fund  (the "Trust  Fund")  that
consists primarily of  a pool of fixed and  adjustable rate, fully amortizing
and  balloon,  conventional,  first  lien  residential  mortgage  loans  (the
"Mortgage   Loans")  with  an  aggregate  outstanding  principal  balance  of
approximately $600,051,982.34 as  of January 1,  1998, 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  28,   1998,  between
                    Structured  Asset   Securities  Corporation   and  Lehman
                    Brothers Inc.

               4.1  Trust  Agreement,  dated  as of  January  1,  1998, among
                    Structured  Asset Securities  Corporation, as  Depositor,
                    Norwest Bank  Minnesota, National Association,  as Master
                    Servicer and First Union National Bank, as Trustee.

               99.1 Aurora  Loan Services,  Inc. delinquency  and foreclosure
                    information.

               99.2 Mortgage  Loan Sale and Assignment Agreement, dated as of
                    January  1, 1998, between  Lehman Capital, A  Division of
                    Lehman Brothers Holdings Inc.,  as Seller, and Structured
                    Asset Securities Corporation, as Purchaser.

               99.3 Special Servicing Agreement, dated as of January 1, 1998,
                    between  Lehman  Capital, A  Division of  Lehman Brothers
                    Holdings Inc.,  and Ocwen  Federal Bank  FSB, as  special
                    servicer.

               99.4 Servicing Agreement, dated as of January 1, 1998, between
                    Lehman Capital,  A Division  of Lehman  Brothers Holdings
                    Inc., and Aurora Loan Services, Inc., as servicer.

               99.5 Servicing Agreement, dated as of January 1, 1998, between
                    Lehman  Capital, A Division  of Lehman  Brothers Holdings
                    Inc., and Option One Mortgage Corporation, as servicer.




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




Dated: February 13, 1998



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



Exhibit No.                   Description                             Page
- -----------                   -----------
No.
                                                                     
1.1            Terms  Agreement,   dated  January   28,  1998,
               between Structured Asset Securities Corporation
               and Lehman Brothers Inc.

4.1            Trust Agreement, dated as  of January 1,  1998,
               among Structured Asset  Securities Corporation,
               as Depositor, Norwest  Bank Minnesota, National
               Association, as Master Servicer and First Union
               National Bank, as Trustee.

99.1           Aurora  Loan  Services,  Inc.  delinquency  and
               foreclosure information.

99.2           Mortgage  Loan Sale  and Assignment  Agreement,
               dated  as of  January  1, 1998,  between Lehman
               Capital, A Division of Lehman Brothers Holdings
               Inc.,   as   Seller,   and   Structured   Asset
               Securities Corporation, as Purchaser.

99.3           Special  Servicing   Agreement,  dated   as  of
               January  1,  1998,  between Lehman  Capital,  A
               Division of Lehman Brothers  Holdings Inc., and
               Ocwen Federal Bank FSB, as special servicer.

99.4           Servicing  Agreement,  dated as  of  January 1,
               1998,  between Lehman  Capital,  A Division  of
               Lehman Brothers Holdings  Inc., and Aurora Loan
               Services, Inc., as servicer.

99.5           Servicing  Agreement, dated  as  of January  1,
               1998,  between  Lehman Capital,  A  Division of
               Lehman Brothers  Holdings Inc., and  Option One
               Mortgage Corporation, as servicer.



                                                           Exhibit 1.1


                   STRUCTURED ASSET SECURITIES CORPORATION
              MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1998-2


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

                                                      Dated: January 28, 1998


To:  Structured  Asset Securities Corporation,  as Depositor under  the Trust
     Agreement dated as of January 1, 1998 (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 1998-2.
- ------------------

Terms of the Series 1998-2 Certificates:  Structured Asset Securities
- ---------------------------------------
Corporation  Series 1998-2 Mortgage Pass-Through Certificates, Class A, Class
M-1,  Class M-2,  Class B,  Class  X 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 will
consist   of  fixed  and  adjustable  rate,  fully  amortizing  and  balloon,
conventional, first lien  residential mortgage loans (the  "Mortgage Loans").
Only the Class A, Class M-1, Class M-2 and Class B Certificates (the "Offered
Certificates") are being sold pursuant to the terms hereof.

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

Certificate Ratings:  It is a condition to the issuance of the Class A
- -------------------
Certificates that they be  rated "AAA" by each of Fitch  IBCA, Inc. ("Fitch")
and  Standard  &  Poor's  Rating  Services, a  division  of  The  McGraw-Hill
Companies, Inc. ("S&P"). It  is a condition to the issuance  of the Class M-1
Certificates that they be rated "AA"  by Fitch and S&P; it is a  condition to
the issuance of  the Class M-2 Certificates  that they be rated "A"  by Fitch
and  S&P; and it is a  condition to the issuance  of the Class B Certificates
that they be rated "BBB" by S&P.

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

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

Cut-off Date:  January 1, 1998.
- ------------

Closing Date:  10:00 A.M., New York time, on or about January 30, 1998.  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/ Joseph J. Kelly                    
                               -------------------------------------
                                    Name:  Joseph J. Kelly
                                    Title: Vice President


Accepted:

STRUCTURED ASSET SECURITIES
  CORPORATION


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

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

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

Class A                    $501,703,000            (2)              100.00%
Class M-1                    47,584,000            (2)              100.00%
Class M-2                    25,442,000            (2)              100.00%
Class B                      25,322,000            (2)              100.00%



________________________________

(1)  Approximate.
(2)  Interest will accrue on  the Class A, Class M-1, Class  M-2 and Class B,
     Certificates  at   the  applicable  per  annum  rate  described  in  the
     Prospectus Supplement.



                                                           Exhibit 4.1

                                                                    EXECUTION










            STRUCTURED ASSET SECURITIES CORPORATION, as Depositor,

      NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, as Master Servicer,

                                     and

                    FIRST UNION NATIONAL BANK, as Trustee



                         ___________________________

                               TRUST AGREEMENT

                         Dated as of January 1, 1998
                         ___________________________



                   STRUCTURED ASSET SECURITIES CORPORATION
                      MORTGAGE PASS-THROUGH CERTIFICATES
                                SERIES 1998-2





                              TABLE OF CONTENTS

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

                                  ARTICLE I
                                 DEFINITIONS

1.01.  Definitions  . . . . . . . . . . . . . . . . . . . . . . . . . . .   3
1.02.  Calculations Respecting Mortgage Loans.  . . . . . . . . . . . . .  31
1.03.  Calculations Respecting Accrued Interest . . . . . . . . . . . . .  31

                                  ARTICLE II
                            DECLARATION OF TRUST;
                           ISSUANCE OF CERTIFICATES

2.01.  Creation and Declaration of Trust Fund; Conveyance of
       Mortgage Loans . . . . . . . . . . . . . . . . . . . . . . . . . .  31
2.02.  Acceptance of Trust Fund by Trustee: Review of Documentation
       for Trust Fund . . . . . . . . . . . . . . . . . . . . . . . . . .  34
2.03.  Representations and Warranties of the Depositor  . . . . . . . . .  35
2.04.  Discovery of Breach  . . . . . . . . . . . . . . . . . . . . . . .  37
2.05.  Repurchase, Purchase or Substitution of Mortgage Loans . . . . . .  38
2.06.  Grant Clause . . . . . . . . . . . . . . . . . . . . . . . . . . .  39
2.07.  Purchase of Defaulted Mortgage Loans.  . . . . . . . . . . . . . .  39

                                 ARTICLE III
                               THE CERTIFICATES

3.01.  The Certificates . . . . . . . . . . . . . . . . . . . . . . . . .  40
3.02.  Registration . . . . . . . . . . . . . . . . . . . . . . . . . . .  40
3.03.  Transfer and Exchange of Certificates  . . . . . . . . . . . . . .  41
3.04.  Cancellation of Certificates . . . . . . . . . . . . . . . . . . .  43
3.05.  Replacement of Certificates  . . . . . . . . . . . . . . . . . . .  44
3.06.  Persons Deemed Owners  . . . . . . . . . . . . . . . . . . . . . .  44
3.07.  Temporary Certificates . . . . . . . . . . . . . . . . . . . . . .  44
3.08.  Appointment of Paying Agent  . . . . . . . . . . . . . . . . . . .  45
3.09.  Book-Entry Certificates  . . . . . . . . . . . . . . . . . . . . .  45

                                  ARTICLE IV
                       ADMINISTRATION OF THE TRUST FUND

4.01.  Collection Account . . . . . . . . . . . . . . . . . . . . . . . .  47
4.02.  Application of Funds in the Collection Account . . . . . . . . . .  49
4.03.  Reports to Certificateholders  . . . . . . . . . . . . . . . . . .  51
4.04.  Certificate Account  . . . . . . . . . . . . . . . . . . . . . . .  53
4.05.  Determination of LIBOR . . . . . . . . . . . . . . . . . . . . . .  54

                                  ARTICLE V
                   DISTRIBUTIONS TO HOLDERS OF CERTIFICATES

5.01.  Distributions Generally  . . . . . . . . . . . . . . . . . . . . .  55
5.02.  Distributions from the Certificate Account . . . . . . . . . . . .  56
5.03.  Allocation of Realized Losses  . . . . . . . . . . . . . . . . . .  59
5.04.  Advances by Master Servicer and Trustee  . . . . . . . . . . . . .  60
5.05.  Compensating Interest Payments . . . . . . . . . . . . . . . . . .  60
5.06.  REMIC 1, REMIC 2, REMIC 3 and REMIC 4 Allocations  . . . . . . . .  61
5.07.  Directing Holder Servicing Fee . . . . . . . . . . . . . . . . . .  63
5.08.  Basis Risk Reserve Fund  . . . . . . . . . . . . . . . . . . . . .  64

                                  ARTICLE VI
                  CONCERNING THE TRUSTEE; EVENTS OF DEFAULT

6.01.  Duties of Trustee  . . . . . . . . . . . . . . . . . . . . . . . .  65
6.02.  Certain Matters Affecting the Trustee  . . . . . . . . . . . . . .  66
6.03.  Trustee Not Liable for Certificates  . . . . . . . . . . . . . . .  67
6.04.  Trustee May Own Certificates . . . . . . . . . . . . . . . . . . .  67
6.05.  Eligibility Requirements for Trustee . . . . . . . . . . . . . . .  68
6.06.  Resignation and Removal of Trustee . . . . . . . . . . . . . . . .  68
6.07.  Successor Trustee  . . . . . . . . . . . . . . . . . . . . . . . .  69
6.08.  Merger or Consolidation of Trustee . . . . . . . . . . . . . . . .  69
6.09.  Appointment of Co-Trustee, Separate Trustee or Custodian . . . . .  69
6.10.  Authenticating Agents  . . . . . . . . . . . . . . . . . . . . . .  71
6.11.  Indemnification of Trustee . . . . . . . . . . . . . . . . . . . .  72
6.12.  Fees and Expenses of Trustee . . . . . . . . . . . . . . . . . . .  72
6.13.  Collection of Monies . . . . . . . . . . . . . . . . . . . . . . .  73
6.14.  Trustee To Act; Appointment of Successor . . . . . . . . . . . . .  73
6.15.  Additional Remedies of Trustee Upon Event of Default . . . . . . .  77
6.16.  Waiver of Defaults . . . . . . . . . . . . . . . . . . . . . . . .  77
6.17.  Notification to Holders  . . . . . . . . . . . . . . . . . . . . .  77
6.18.  Directions by Certificateholders and Duties of Trustee During Event of
       Default  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  77
6.19.  Action Upon Certain Failures of the Master Servicer and Upon Event of
       Default  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  78

                                 ARTICLE VII
                       PURCHASE AND TERMINATION OF THE
                                  TRUST FUND

7.01.  Termination of Trust Fund Upon Repurchase or Liquidation of All
       Mortgage Loans . . . . . . . . . . . . . . . . . . . . . . . . . .  78
7.02.  Procedure Upon Termination of Trust Fund . . . . . . . . . . . . .  80
7.03.  Additional Trust Fund Termination Requirements . . . . . . . . . .  81

                                 ARTICLE VIII
                         RIGHTS OF CERTIFICATEHOLDERS

8.01.  Limitation on Rights of Holders  . . . . . . . . . . . . . . . . .  82
8.02.  Access to List of Holders  . . . . . . . . . . . . . . . . . . . .  83
8.03.  Acts of Holders of Certificates  . . . . . . . . . . . . . . . . .  84

                                  ARTICLE IX
                ADMINISTRATION AND SERVICING OF MORTGAGE LOANS
                            BY THE MASTER SERVICER

9.01.  Duties of the Master Servicer  . . . . . . . . . . . . . . . . . .  85
9.02.  Master Servicer Fidelity Bond and Master Servicer Errors and Omissions
       Insurance Policy . . . . . . . . . . . . . . . . . . . . . . . . .  85
9.03.  Master Servicer's Financial Statements and Related Information . .  86
9.04.  Power to Act; Procedures . . . . . . . . . . . . . . . . . . . . .  86
9.05.  Servicing Agreements Between the Master Servicer and Servicers;
       Enforcement of Servicers' Obligations  . . . . . . . . . . . . . .  87
9.06.  Collection of Taxes, Assessments and Similar Items . . . . . . . .  88
9.07.  Termination of Servicing Agreements; Successor Servicers . . . . .  89
9.08.  Master Servicer Liable for Enforcement . . . . . . . . . . . . . .  89
9.09.  No Contractual Relationship Between Servicers and Trustee or
       Depositor  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  90
9.10.  Assumption of Servicing Agreement by Trustee . . . . . . . . . . .  90
9.11.  "Due-on-Sale" Clauses; Assumption Agreements . . . . . . . . . . .  90
9.12.  Release of Mortgage Files  . . . . . . . . . . . . . . . . . . . .  91
9.13.  Documents, Records and Funds in Possession of Master Servicer To Be
       Held for Trustee . . . . . . . . . . . . . . . . . . . . . . . . .  91
9.14.  Representations and Warranties of the Master Servicer  . . . . . .  93
9.15.  Closing Certificate and Opinion  . . . . . . . . . . . . . . . . .  95
9.16.  Standard Hazard and Flood Insurance Policies . . . . . . . . . . .  95
9.17.  Presentment of Claims and Collection of Proceeds . . . . . . . . .  96
9.18.  Maintenance of the Primary Mortgage Insurance Policies . . . . . .  96
9.19.  Trustee To Retain Possession of Certain Insurance Policies and
       Documents  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  97
9.20.  Realization Upon Defaulted Mortgage Loans  . . . . . . . . . . . .  97
9.21.  Compensation to the Master Servicer  . . . . . . . . . . . . . . .  97
9.22.  REO Property . . . . . . . . . . . . . . . . . . . . . . . . . . .  98
9.23.  Preparation of Tax Returns and Other Reports . . . . . . . . . . .  99
9.24.  Reports to the Trustee . . . . . . . . . . . . . . . . . . . . . .  99
9.25.  Annual Officer's Certificate as to Compliance  . . . . . . . . . . 100
9.26.  Annual Independent Accountants' Servicing Report . . . . . . . . . 100
9.27.  Merger or Consolidation  . . . . . . . . . . . . . . . . . . . . . 101
9.28.  Resignation of Master Servicer . . . . . . . . . . . . . . . . . . 101
9.29.  Assignment or Delegation of Duties by the Master Servicer  . . . . 101
9.30.  Limitation on Liability of the Master Servicer and Others  . . . . 102
9.31.  Indemnification; Third-Party Claims  . . . . . . . . . . . . . . . 102
9.32.  Alternative Index  . . . . . . . . . . . . . . . . . . . . . . . . 103

                                  ARTICLE X
                             REMIC ADMINISTRATION

10.01.  REMIC Administration  . . . . . . . . . . . . . . . . . . . . . . 103
10.02.  Prohibited Transactions and Activities  . . . . . . . . . . . . . 105
10.03.  Indemnification with Respect to Certain Taxes and Loss of REMIC
        Status  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 106
10.04.  REO Property  . . . . . . . . . . . . . . . . . . . . . . . . . . 106

                                  ARTICLE XI
                           MISCELLANEOUS PROVISIONS

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

                                 ATTACHMENTS

Exhibit A      Forms of Certificates
Exhibit B-1    Form of Initial Certification
Exhibit B-2    Form of Interim Certification
Exhibit B-3    Form of Final Certification
Exhibit B-4    Form of Endorsement
Exhibit C      Request for Release of Documents and Receipt
Exhibit D-l    Residual Certificate Transfer Affidavit (Transferee)
Exhibit D-2    Residual Certificate Transfer Affidavit (Transferor)
Exhibit E      Servicing Agreements
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


     This TRUST AGREEMENT, dated as of January 1, 1998 (the "Agreement"), is
by and among STRUCTURED ASSET SECURITIES CORPORATION, a Delaware corporation,
as depositor (the "Depositor"), NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION,
as master servicer (the "Master Servicer"), and FIRST UNION NATIONAL BANK, a
national banking association with its main office in Charlotte, North
Carolina, 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, the Master Servicer 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
and the Master Servicer are entering into this Agreement, and the Trustee is
accepting the Trust Fund created hereby, for good and valuable consideration,
the receipt and sufficiency of which are hereby acknowledged.

     As provided herein, the Trustee shall elect that the Trust Fund be
treated for federal income tax purposes as four separate real estate mortgage
investment conduits (each a "REMIC" or, in the alternative, "REMIC 1," "REMIC
2," "REMIC 3," and "REMIC 4," respectively, REMIC 4 also being referred to as
the "Upper Tier REMIC").  The Class A, Class M-1. Class M-2 and Class B
Certificates and the interests represented by the Class X Certificate
represent ownership of all of the "regular interests" in REMIC 4 (the Class
T4-1, Class T4-2, Class T4-3, Class T4-4, Class T4-5, Class T4-6, Class T4-7,
and Class T4-8 Interests), and the Class R4 Interests represent the sole
class of "residual interest" in REMIC 4 for purposes of the REMIC Provisions. 
Each of the Class R1, R2, and R3 Certificates represents the sole class of
"residual interest" in REMIC 1, REMIC 2, and REMIC 3, respectively, for 
purposes of the REMIC Provisions.  There are also three classes of
uncertificated REMIC 1 Regular Interests issued under this Agreement (the
Class T1-1, Class T1-2, and Class T1-3 Interests), each of which will
constitute regular interests in REMIC 1, four classes of uncertificated REMIC
2 Regular Interests (the Class T2-1, Class T2-2, Class T2-3, and Class T2-4
Interests), each of which will constitute regular interests in REMIC 2, and
seven classes of uncertificated REMIC 3 Regular Interests (the Class T3-1,
Class T3-2, Class T3-3, Class T3-4, Class T3-5, Class T3-6, and Class T3-7
Interests), each of which will constitute regular interests in REMIC 3.  The
REMIC 1 Regular Interests will be held as assets of REMIC 2, the REMIC 2
Regular Interests will be held as assets of REMIC 3, and the REMIC 3 Regular
Interests will be held as assets of REMIC 4.

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

<TABLE>
<CAPTION>                                                Initial Certificate
                                                              Principal
                                                               Amount                   Minimum
    Class Designation     Certificate Interest Rate                                    Denominations 
    <S>                   <C>                                    <C>                   <C>
     Class A                         (1)                         $501,703,000.00              $100,000
     Class M-1                       (2)                           47,584,000.00               100,000
     Class M-2                       (3)                           25,442,000.00               100,000
     Class B                         (4)                           25,322,000.00               100,000
     Class X                         (5)                                   (5)                     (6)
     Class R                         (5)                                   (5)                     (6)

</TABLE>
___________________________
(1)  The Certificate Interest Rate with respect to any Distribution Date for
     the Class A Certificates is a per annum rate equal to the least of (i)
     LIBOR plus 0.26%, (ii) 10.00% and (iii) the Net Funds Cap for such
     Distribution Date; provided, that if the Class X Certificateholder does
     not exercise its option to purchase the assets of the Trust Fund
     pursuant to Section 7.01(c) or to purchase the Regular Certificates
     pursuant to Section 7.01(d) on the first Distribution Date on which it
     is first entitled to do so, with respect to each subsequent Distribution
     Date the per annum rate calculated pursuant to clause (i) above will be
     LIBOR plus 0.52%.

(2)  The Certificate Interest Rate with respect to any Distribution Date for
     the Class M-1 Certificates is a per annum rate equal to the least of (i)
     LIBOR plus 0.60%, (ii) 10.00% and (iii) the Net Funds Cap for such
     Distribution Date; provided, that if the Class X Certificateholder does
     not exercise its option to purchase the assets of the Trust Fund
     pursuant to Section 7.01(c) or to purchase the Regular Certificates
     pursuant to Section 7.01(d) on the first Distribution Date on which it
     is first entitled to do so, with respect to each subsequent Distribution
     Date the per annum rate calculated pursuant to clause (i) above will be
     LIBOR plus 1.10%.

(3)  The Certificate Interest Rate with respect to any Distribution Date for
     the Class M-2 Certificates is a per annum rate equal to the least of (i)
     LIBOR plus 0.75%, (ii) 10.00% and (iii) the Net Funds Cap for such
     Distribution Date; provided, that if the Class X Certificateholder does
     not exercise its option to purchase the assets of the Trust Fund
     pursuant to Section 7.01(c) or to purchase the Regular Certificates
     pursuant to Section 7.01(d) on the first Distribution Date on which it
     is first entitled to do so, with respect to each subsequent Distribution
     Date the per annum rate calculated pursuant to clause (i) above will be
     LIBOR plus 1.25%.

(4)  The Certificate Interest Rate with respect to any Distribution Date for
     the Class B Certificates is a per annum rate equal to the least of (i)
     LIBOR plus 1.15%, (ii) 10.00% and (iii) the Net Funds Cap for such
     Distribution Date; provided, that if the Class X Certificateholder does
     not exercise its option to purchase the assets of the Trust Fund
     pursuant to Section 7.01(c) or to purchase the Regular Certificates
     pursuant to Section 7.01(d) on the first Distribution Date on which it
     is first entitled to do so, with respect to each subsequent Distribution
     Date the per annum rate calculated pursuant to clause (i) above will be
     LIBOR plus 1.65%.

(5)  The Class X and Class R Certificates will be issued without a
     Certificate Principal Amount and will not bear interest.

(6)  The Class X and Class R Certificates will each be issued as a single
     Certificate evidencing the entire Percentage Interest in such Class.


     As of the Cut-off Date, the Mortgage Loans had an aggregate Principal
Balance of $600,051,982.34.

     In consideration of the mutual agreements herein contained, the
Depositor, the Master Servicer 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:  With respect to any Mortgage Loan, as
     ----------------------------
applicable, either (x) those customary mortgage servicing practices of
prudent mortgage servicing institutions that service or master service
mortgage loans of the same type and quality as such Mortgage Loan in the
jurisdiction where the related Mortgaged Property is located, to the extent
applicable to the Trustee or the Master Servicer (except in its capacity as
successor to a Servicer), or (y) as provided in the applicable Servicing
Agreement, to the extent applicable to any Servicer.

     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.

     Accrual Period:  With respect to any Distribution Date and any Class
     --------------
of LIBOR Certificates, the one-month period beginning on the immediately
preceding Distribution Date (or on the Closing Date, in the case of the first
Accrual Period) and ending on the day immediately preceding the related
Distribution Date.

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

     Adjustable Rate Mortgage Loan:  Any Mortgage Loan as to which the
     -----------------------------
related Mortgage Note provides for the adjustment of the Mortgage Rate
applicable thereto.

     Adjusted Overcollateralization Amount:  With respect to any
     -------------------------------------
Distribution Date, the amount, if any, by which (a) the Aggregate Loan
Balance as of the end of the related Collection Period (reduced to give
effect to any Realized Losses and Advances of principal) exceeds (b) the
aggregate of the balances of the Class T3-4, Class T3-5. Class T3-6, and 
Class T3-7 Interests as of such Distribution Date (after giving effect to the
distribution of principal on such Regular Interests on such Distribution
Date).

     Adjusted Overcollateralization Release Amount:  With respect to any
     ---------------------------------------------
Distribution Date, the lesser of (x) the Principal Remittance Amount for such
Distribution Date and (y) the amount, if any, by which (i) the Adjusted
Overcollateralization Amount for such date, calculated for this purpose on
the basis of the assumption that 100% of the Principal Remittance Amount for
such date is applied on such date in reduction of the principal balances of
the Class T3-4, Class T3-5, Class T3-6, and Class T3-7 Interests, exceeds
(ii) the Targeted Overcollateralization Amount for such date.

     Advance:  An advance of the aggregate of payments of principal and
     -------
interest (net of the Master Servicing Fee and the applicable Servicing Fee)
on one or more Mortgage Loans that were due on the Due Date in the related
Collection Period and not received as of the close of business on the related
Determination Date, required to be made by or on behalf of the Master
Servicer and any Servicer (or by the Trustee) pursuant to Section 5.04.

     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 Master Servicing Compensation:  As to any Distribution
     ---------------------------------------
Date, the sum of (x) the aggregate of the Master Servicing Fees payable to
the Master Servicer in respect of such Distribution Date and (y) all income
and gain realized from the investment of funds in the Collection Account
during the period from and including the Deposit Date in the calendar month
immediately preceding the month in which such Distribution Date occurs, to
but excluding the Deposit Date relating to such Distribution Date.

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

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

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

     Applied Loss Amount:  With respect to any Distribution Date, the
     -------------------
amount, if any, by which (x) the aggregate Certificate Principal Amount after
giving effect to distributions on such date, but before giving effect to any
application of the Applied Loss Amount on such date, exceeds (y) the
Aggregate Loan Balance as of the close of the related Collection Period.

     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.

     Aurora:  Aurora Loan Services Inc., as Servicer under the applicable
     ------
Servicing Agreement.

     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.

     Balloon Mortgage Loan:  Any Mortgage Loan having an original term to
     ---------------------
maturity that is shorter than its amortization schedule, and a final
Scheduled Payment that is disproportionately large in comparison to other
Scheduled Payments.

     Balloon Payment:  The final Scheduled Payment in respect of a Balloon
     ---------------
Mortgage Loan.

     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.

     Basis Risk Reserve Fund:  A fund created as part of the Trust Fund
     -----------------------
pursuant to Section 5.08 of this Agreement but which is not an asset of any
of the REMICs.

     Basis Risk Shortfall:  With respect to any Distribution Date and any
     --------------------
Class of LIBOR Certificates, the amount by which the Certificate Interest
Rate applicable to such Class for such date, determined without regard to
the Net Funds Cap for such date, exceeds such Net Funds Cap. 

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

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

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

     Business Day:  Any day other than (i) a Saturday or a Sunday, (ii) a
     ------------
day on which banking institutions in New York, New York or, if other than New
York, the city in which the Corporate Trust Office of the Trustee is located,
or the State of Maryland, or (iii) with respect to any Remittance Date or any
Servicer reporting date, the States specified in the definition of "Business
Day" in the applicable Servicing Agreement, are authorized or obligated by
law or executive order to be closed.

     Carryforward Interest:  With respect to any Distribution Date and
     ---------------------
each Class of Class A, Class M-1, Class M-2 and Class B Certificates, the sum
of (i) the amount, if any, by which (x) the sum of (A) Current Interest for
such Class for the immediately preceding Distribution Date and (B) any unpaid
Carryforward Interest for such Class from previous Distribution Dates exceeds
(y) the amount distributed in respect of interest on such Class on such
immediately preceding Distribution Date, and (ii) interest on such amount for
the related Accrual Period at the applicable Certificate Interest Rate.

     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 Class X or Class R Certificate or a Notional Certificate, at the time
of determination, the maximum specified dollar amount of principal to which
the Holder thereof is then entitled hereunder, such amount being equal to the
initial principal amount set forth on the face of such Certificate, less the
amount of all principal distributions previously made with respect to such
Certificate and all Applied Loss Amounts previously allocated to such
Certificate.

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

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

     Class:  All Certificates bearing the same class designation.
     -----

     Class A Principal Distribution Amount:  With respect to any
     -------------------------------------
Distribution Date (a) prior to the Stepdown Date or with respect to which a
Trigger Event has occurred and is continuing, the Principal Distribution
Amount and (b) on or after the Stepdown Date and as long as a Trigger Event
is not continuing (or has not occurred), the amount, if any, by which (x) the
Class Certificate Principal Amount of the Class A Certificates immediately
prior to such Distribution Date exceeds (y) the lesser of (A) the product of
(i) 65.47% and (ii) the Aggregate Loan Balance as of the last day of the
related Collection Period and (B) the amount, if any, by which (i) the
Aggregate Loan Balance as of the last day of the related Collection Period
exceeds (ii) $3,000,260.

     Class B Principal Distribution Amount:  With respect to any
- ------------------------------------------
Distribution Date on or after the Stepdown Date and as long as a Trigger
Event is not continuing (or has not occurred), the amount, if any, by which
(x) the sum of (i) the Class Certificate Principal Amounts of the Class A,
Class M-1 and Class M-2 Certificates after giving effect to distributions on
such Distribution Date and (ii) the Class Certificate Principal Amount of the
Class B Certificates immediately prior to such Distribution Date exceeds (y)
the lesser of (A) the product of (i) 98.25% and (ii) the Aggregate Loan
Balance as of the last day of the related Collection Period and (B) the
amount, if any, by which (i) the Aggregate Loan Balance as of the last day of
the related Collection Period exceeds (ii) $3,000,260.

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

     Class M-1 Principal Distribution Amount:  With respect to any
     ---------------------------------------
Distribution Date on or after the Stepdown Date and as long as a Trigger
Event is not continuing (or has not occurred), the amount, if any, by which
(x) the sum of (i) the Class Certificate Principal Amount of the Class A
Certificates after giving effect to distributions on such Distribution Date
and (ii) the Class Certificate Principal Amount of the Class M-1 Certificates
immediately prior to such Distribution Date exceeds (y) the lesser of (A) the
product of (i) 81.33% and (ii) the Aggregate Loan Balance as of the last day
of the related Collection Period and (B) the amount, if any, by which (i) the
Aggregate Loan Balance as of the last day of the related Collection Period
exceeds (ii) $3,000,260.

     Class M-2 Principal Distribution Amount:  With respect to any
     ---------------------------------------
Distribution Date on or after the Stepdown Date and as long as a Trigger
Event is not continuing (or has not occurred), the amount, if any, by which
(x) the sum of (i) the Class Certificate Principal Amounts of the Class A and
Class M-1 Certificates after giving effect to distributions on such
Distribution Date and (ii) the Class Certificate Principal Amount of the
Class M-2 Certificates immediately prior to such Distribution Date exceeds
(y) the lesser of (A) the product of (i) 89.81% and (ii) the Aggregate Loan
Balance as of the last day of the related Collection Period and (B) the
amount, if any, by which (i) the Aggregate Loan Balance as of the last day of
the related Collection Period exceeds (ii) $3,000,260.

     Class R Certificate:  The Class R Certificate executed by the
     -------------------
Trustee, and authenticated and delivered by the Certificate Registrar,
substantially in the form annexed hereto as Exhibit A-3 and evidencing the
ownership of the Class R1 Interest, the Class R2 Interest, the Class R3
Interest, and the Class R4 Interest.

     Class R1 Interest:  The uncertificated Residual Interest in REMIC 1.
     -----------------

     Class R2 Interest:  The uncertificated Residual Interest in REMIC 2.
     -----------------

     Class R3 Interest:  The uncertificated Residual Interest in REMIC 3.
     -----------------

     Class R4 Interest:  The uncertificated Residual Interest in REMIC 4.
     -----------------

     Class T1-1 Interest:  A regular interest in REMIC 1 held as an asset
     -------------------
of REMIC 2 that has an initial principal balance equal to 98% of the Cut-off
Date Aggregate Loan Balance, bears interest at a per annum rate equal to the
Net Funds Cap and has such other terms as are described in Section 5.06.

     Class T1-2 Interest:  A regular interest in REMIC 1 held as an asset
     -------------------
of REMIC 2 that has an initial principal balance equal to 1% of the Cut-off
Date Aggregate Loan Balance, bears interest at a per annum rate equal to the
Net Funds Cap and has such other terms as are described in Section 5.06.

     Class T1-3 Interest:  A regular interest in REMIC 1 held as an asset
     -------------------
of REMIC 2 that has an initial principal balance equal to 1% of the Cut-off
Date Aggregate Loan Balance, bears interest at a per annum rate equal to the
Net Funds Cap and has such other terms as are described in Section 5.06.

     Class T2-1 Interest:  A regular interest in REMIC 2 held as an asset
     -------------------
of REMIC 3 that has an initial principal balance equal to 98% of the Cut-off
Date Aggregate Loan Balance, bears interest at a per annum rate equal to the
Net Funds Cap and has such other terms as are described in Section 5.06.

     Class T2-2 Interest:  A regular interest in REMIC 2 held as an asset
     -------------------
of REMIC 3 that has an initial principal balance equal to 1% of the Cut-off
Date Aggregate Loan Balance, bears interest at a per annum rate equal to the
Standard Rate and has such other terms as are described in Section 5.06.

     Class T2-3 Interest:  A regular interest in REMIC 2 held as an asset
     -------------------
of REMIC 3 that has an initial principal balance equal to 1% of the Cut-off
Date Aggregate Loan Balance, bears interest at a per annum rate equal to the
Net Funds Cap and has such other terms as are described in Section 5.06.

     Class T2-4 Interest:  A regular interest in REMIC 2 held as an asset
     -------------------
of REMIC 3 that is entitled to 100% of the interest accruals on the Class T1-
2 Interest in excess of the Standard Rate and has such other terms as are
described in Section 5.06 hereof.  The Class T2-4 Interest shall not have a
principal balance.

     Class T3-1 Distributable Amount:  With respect to any Distribution
     -------------------------------
Date, an amount equal to the product of (i) a fraction, the numerator of
which is the number of days in the related Accrual Period and the denominator
of which is 360, (ii) the Class T3-1 Notional Balance immediately prior to
such Distribution Date and (iii) the Class T3-1 Pass-Through Rate.

     Class T3-1 Interest:  A regular interest in REMIC 3 held as an asset
     -------------------
of REMIC 4 that has such terms as are described in Section 5.06. 

     Class T3-1 Notional Balance:  A notional principal balance equal as
     ---------------------------
of any date to the sum of the principal balances of the Class T2-1 and T2-3
Interests for such date.

     Class T3-1 Pass-Through Rate:  With respect to any Distribution Date,
     ----------------------------
a per annum rate equal to the excess of (i) the Net Funds Cap for such date
over (ii) the product of (x) two and (y) a fraction, the numerator of which
is the product of the Standard Rate and the principal balance of the Class
T2-2 Interest immediately prior to such Distribution Date and the denominator
of which is the sum of the principal balances of the Class T2-2 and Class T2-
3 Interests immediately prior to such Distribution Date.

     Class T3-2 Distributable Amount:  With respect to any Distribution
     -------------------------------
Date, an amount equal to the product of (i) a fraction, the numerator of
which is the number of days in the related Accrual Period and the denominator
of which is 360, (ii) the Class T3-2 Notional Balance immediately prior to
such Distribution Date and (iii) the Class T3-2 Pass-Through Rate.

     Class T3-2 Interest:  A regular interest in REMIC 3 held as an asset
     -------------------
of REMIC 4 that has such terms as are described in Section 5.06. 

     Class T3-2 Notional Balance:  A notional principal balance equal as
     ---------------------------
of any date to the principal balance of the Class T2-2 Interest for such
date.

     Class T3-2 Pass-Through Rate:  With respect to any Distribution Date,
     ----------------------------
a per annum rate equal to the excess of (i) the Standard Rate over (ii) the
product of (x) two and (y) a fraction, the numerator of which is the product
of the Standard Rate and the principal balance of the Class T2-2 Interest
immediately prior to such Distribution Date and the denominator of which is
the sum of the principal balances of the Class T2-2 and Class T2-3 Interests
immediately prior to such Distribution Date.

     Class T3-3 Distributable Amount:  With respect to any Distribution
     -------------------------------
Date, an amount equal to the amount distributable in respect of the Class T2-
4 Interest for such date.

     Class T3-3 Interest:  A regular interest in REMIC 3 held as an asset
     -------------------
of REMIC 4 that is entitled to the Class T3-3 Distributable Amount.

     Class T3-4 Interest:   A regular interest in REMIC 3 held as an asset
     -------------------
of REMIC 4 that has an initial principal balance of $501,703,000 as of the
Cut-off Date, bears interest at the Standard Rate and has such other terms as
are described in Section 5.06.

     Class T3-5 Interest:   A regular interest in REMIC 3 held as an asset
     -------------------
of REMIC 4 that has an initial principal balance of $47,584,000 as of the
Cut-off Date, bears interest at the Standard Rate and has such other terms as
are described in Section 5.06.

     Class T3-6 Interest:   A regular interest in REMIC 3 held as an asset
     -------------------
of REMIC 4 that has an initial principal balance of $25,442,000 as of the
Cut-off Date, bears interest at the Standard Rate and has such other terms as
are described in Section 5.06.

     Class T3-7 Interest:   A regular interest in REMIC 3 held as an asset
     -------------------
of REMIC 4 that has an initial principal balance of $25,322,000 as of the
Cut-off Date, bears interest at the Standard Rate and has such other terms as
are described in Section 5.06.  

     Class T4-1 Interest:   A regular interest in REMIC 4 that has an
     -------------------
initial principal balance of $501,703,000 as of the Cut-off Date and bears
interest at the Class A Certificate 

Interest Rate.  Ownership of the Class T4-1 Interest is evidenced by the
Class A Certificates. 
     Class T4-2 Interest:   A regular interest in REMIC 4 that has an
     -------------------
initial principal balance of $47,584,000 as of the Cut-off Date and bears
interest at the Class M-1 Certificate Interest Rate.  Ownership of the Class
T4-2 Interest is evidenced by the Class M-1 Certificates.

     Class T4-3 Interest:   A regular interest in REMIC 4 that has an
     -------------------
initial principal balance of $25,442,000 as of the Cut-off Date and bears
interest at the Class M-2 Certificate Interest Rate.  Ownership of the Class
T4-3 Interest is evidenced by the Class M-2 Certificates.

     Class T4-4 Interest:   A regular interest in REMIC 4 that has an
     -------------------
initial principal balance of $25,322,000 as of the Cut-off Date and bears
interest at the Standard Rate.  Ownership of the Class T4-4 Interest is
evidenced by the Class B Certificates.

     Class T4-5 Interest:  A regular interest in REMIC 4 that is entitled
     -------------------
to 100% of the interest accruals on the Class T3-4 Interest in excess of the
Class A Certificate Interest Rate.  The Class T4-5 Interest shall not have a
principal balance.  Ownership of the Class T4-5 Interest is evidenced by the
Class X Certificate.

     Class T4-6 Interest:  A regular interest in REMIC 4 that is entitled
     -------------------
to 100% of the interest accruals on the Class T3-5 Interest in excess of the
Class M-1 Certificate Interest Rate.  The Class T4-6 Interest shall not have
a principal balance.  Ownership of the Class T4-6 Interest is evidenced by
the Class X Certificate.

     Class T4-7 Interest:  A regular interest in REMIC 4 that is entitled
     -------------------
to 100% of the interest accruals on the Class T3-6 Interest in excess of the
Class M-2 Certificate Interest Rate.  The Class T4-6 Interest shall not have
a principal balance.  Ownership of the Class T4-7 Interest is evidenced by
the Class X Certificate.

     Class T4-8 Distributable Amount:  With respect to any Distribution
     -------------------------------
Date, an amount equal to the sum of the Class T3-1 Distributable Amount, the
Class T3-2 Distributable Amount and the Class T3-3 Distributable Amount for
such date.  

     Class T4-8 Interest:  A regular interest in REMIC 4 that is entitled
     -------------------
to 100% of the T4-8 Distributable Amount. Ownership of the Class T4-8
Interest is evidenced by the Class X Certificate.

     Class X Distributable Amount:  With respect to any Distribution Date,
     ----------------------------
the aggregate of the amounts distributable on the Class T4-5, Class T4-6.
Class T4-7, and Class T4-8 Interests on 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 30, 1998.
     ------------

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

     Collection Account:  A separate account established and maintained by
     ------------------
the Master Servicer pursuant to Section 4.01.

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

     Compensating Interest Payment:  With respect to any Distribution
     -----------------------------
Date, an amount equal to the excess of (x) the aggregate of any Prepayment
Interest Shortfalls with respect to such Distribution Date over (y) the
aggregate of any amounts paid by the Servicers in respect of such shortfalls;
provided, that such amount shall not exceed the Aggregate Master Servicing
Compensation that would be payable to the Master Servicer in respect of such
Distribution Date without giving effect to any Compensating Interest Payment.

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

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

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

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

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

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

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

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

     Corporate Trust Office:  The principal corporate trust office of the
     ----------------------
Trustee at which, at any particular time, its corporate trust business shall
be administered, which office at the date hereof is located at 230 South
Tryon Street NC1179, Charlotte, North Carolina 28288, Attention:  Structured
Finance.

     Current Interest:  With respect to each Class of Class A, Class M-1,
     ----------------
Class M-2 and Class B Certificates and any Distribution Date, the aggregate
amount of interest accrued during the related Accrual Period at the
applicable Certificate Interest Rate on the Class Certificate Principal
Amount of such Class immediately prior to such Distribution Date 

     Custodial Agreement:  The custodial agreement attached as Exhibit K
     -------------------
hereto, and any custodial agreement subsequently executed by the Trustee
substantially in the form thereof.

     Custodian:  Each custodian appointed by the Trustee pursuant to a
     ---------
Custodial Agreement, and any successor thereto.

     Cut-off Date:  January 1, 1998.
     ------------

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

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

     Deferred Amount:  With respect to any Distribution Date and each
     ---------------
Class of Subordinate Certificates, the aggregate of Applied Loss Amounts
previously applied in reduction of the Class Certificate Principal Amount
thereof, less any amounts previously reimbursed in respect thereof.

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

     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.

     Deposit Date:  With respect to each Distribution Date, the Business
     ------------
Day immediately preceding such Distribution Date.

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

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

     Directing Holder:  As defined in the Special Servicing Agreement.
     ----------------

     Directing Holder Servicing Fee:  Amounts payable to the Directing
     ------------------------------
Holder under Section 5.07 of this Agreement.

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

     Distribution Date:  The 25th day of each month or, if such 25th day
     -----------------
is not a Business Day, the next succeeding Business Day, commencing in
February 1998.

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

     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 Loan 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.
     ----------------------------

     Escrow Account:  Any account established and maintained by the
     --------------
applicable Servicer pursuant to the applicable Servicing Agreement.

     Event of Default:  Any one of the conditions or circumstances
     ----------------
enumerated in Section 6.14(a).

     Extra Principal Distribution Amount:  With respect to any
     -----------------------------------
Distribution Date, the lesser of (a) Monthly Excess Interest for such
Distribution Date and (b) the Overcollateralization Deficiency for such date.

     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:  February 25, 2028.
     ---------------------------------

     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 IBCA, Inc., or any successor in interest.
     -----

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

     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
Master Servicer, any Servicer or any Affiliate thereof shall be deemed not to
be outstanding in determining whether the requisite percentage necessary to
effect any such consent has been obtained, except that, in determining
whether the Trustee shall be protected in relying upon any such consent, only
Certificates which a Responsible Officer of the Trustee knows to be so owned
shall be disregarded.  The Trustee may request and conclusively rely on
certifications by the Depositor, the Master Servicer and any Servicer in
determining whether any Certificates are registered to an Affiliate of the
Depositor, the Master Servicer or such 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.

     Index:  The index specified in the related Mortgage Note for
     -----
calculation of the Mortgage Rate thereof.

     Initial LIBOR Rate:  5.625%
     ------------------

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

     Interest Remittance Amount:  With respect to any Distribution Date,
     --------------------------
the sum of (i) all interest collected or advanced in respect of the Mortgage
Loans, including any prepayment premiums or penalties, during the related
Collection Period (less (x) the Master Servicing Fee and the applicable
Servicing Fee and (y) unreimbursed Advances and other amounts due to the
Master Servicer, the Servicers or the Trustee, to the extent allocable to
interest), (ii) any amounts paid by the Servicers with respect to Prepayment
Interest Shortfalls and any Compensating Interest Payment with respect to
such Collection Period and (iii) the portion of any Substitution Amount paid
during the related Collection Period allocable to interest.

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

     Latest Possible Maturity Date:  February 25, 2030.
     -----------------------------

     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:  Any Class A, Class M-1, Class M-2 or Class B
     -----------------
Certificate.

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

     Liquidated Mortgage Loan:  Any defaulted Mortgage Loan as to which
     ------------------------
the Master Servicer or the applicable 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 Expenses:  Expenses that are incurred by the Master
     --------------------
Servicer or a Servicer in connection with the liquidation of any defaulted
Mortgage Loan and are not recoverable under the applicable Primary Mortgage
Insurance Policy, including, without limitation, foreclosure and
rehabilitation expenses, legal expenses and unreimbursed amounts expended
pursuant to Sections 9.06, 9.16 or 9.22.

     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, including any
amounts remaining in the related Escrow Account.

     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.

     Master Servicer:  Norwest Bank Minnesota, National Association, or
     ---------------
any successor in interest, or if any successor master servicer shall be
appointed as herein provided, then such successor master servicer.

     Master Servicing Fee:  As to any Distribution Date and each Mortgage
     --------------------
Loan, an amount equal to the product of the Master Servicing Fee Rate and the
Principal Balance of such Mortgage Loan as of the first day of the related
Collection Period.  The Master Servicing Fee for any Mortgage Loan shall be
payable in respect of any Distribution Date solely from the interest portion
of the Scheduled Payment or other payment or recovery with respect to such
Mortgage Loan.

     Master Servicing Fee Rate:  0.0075% per annum.
     -------------------------

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

     Monthly Excess Cashflow:  With respect to any Distribution Date, the
     -----------------------
sum of (x) Monthly Excess Interest for such date and (y) the
Overcollateralization Release Amount for such date.

     Monthly Excess Interest:  With respect to any Distribution Date, the
     -----------------------
amount of any Interest Remittance Amount remaining after application pursuant
to clauses (i) through (v) of Section 5.02(b).

     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 Section 2.01(b)
     -------------
pertaining to a particular Mortgage Loan required to be delivered to the
Trustee pursuant to this Agreement.

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

     Mortgage Loan Negative Amortization:  Not applicable.
     -----------------------------------

     Mortgage Loan Sale Agreement:  The agreement, dated as of January 1,
     ----------------------------
1998, for the sale of the Mortgage Loans by Lehman Capital, A Division of
Lehman Brothers Holdings Inc., to the Depositor.

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

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

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

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

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

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

     Net Excess Spread:  With respect to any Distribution Date, the
     -----------------
fraction, expressed as a percentage, the numerator of which is equal to the
amount, if any, by which (a) the product of (i) the Aggregate Loan Balance as
of the end of the related Collection Period and (ii) the weighted average (by
Principal Balance) of the Net Mortgage Rates exceeds (b) the Interest
Distribution Amount for such Distribution Date, and the denominator of which
is the product of (x) the Aggregate Loan Balance and (y) the actual number of
days in the related Accrual Period divided by 360.

     Net Funds Cap:  The weighted average (by Principal Balance) of the
     -------------
Net Mortgage Rates of the Mortgage Loans as of the first day of the related
Accrual Period.

     Net Liquidation Proceeds:  With respect to any Liquidated Mortgage
     ------------------------
Loan, the related Liquidation Proceeds net of unreimbursed expenses incurred
in connection with liquidation or foreclosure and unreimbursed Advances, if
any, received and retained in connection with the liquidation of such
Mortgage Loan.

     Net Mortgage Rate:  With respect to any Mortgage Loan, the Mortgage
     -----------------
Rate thereof reduced by the sum of the applicable Servicing Fee Rate, the
Master 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 the sum of any amounts paid by the Servicers with respect to such
shortfalls and any amount that is required to be paid by the Master Servicer
in respect of such shortfalls pursuant to this Agreement.

     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.
     --------------------

     Offering Document:  The Prospectus.
     -----------------

     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, the Master Servicer or a 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.

     Option One:  Option One Mortgage Corporation, as Servicer under the
     ----------
applicable Servicing Agreement.

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

     Overcollateralization Amount:  With respect to any Distribution Date,
     ----------------------------
the amount, if any, by which (x) the Aggregate Loan Balance as of the last
day of the related Collection Period exceeds (y) the aggregate Certificate
Principal Amount of the Certificates after giving effect to distributions on
such Distribution Date.

     Overcollateralization Deficiency:  With respect to any Distribution
     --------------------------------
Date, the amount, if any, by which (x) the Targeted Overcollateralization
Amount for such Distribution Date exceeds (y) the Overcollateralization
Amount for such Distribution Date, calculated for this purpose after giving
effect to the reduction on such Payment Date of the Certificate Principal
Amounts of the Certificates resulting from the distribution of the Principal
Remittance Amount (but not the Extra Principal Distribution Amount) on such
Distribution Date, but prior to allocation of any Applied Loss Amount on such
Distribution Date.

     Overcollateralization Release Amount:  With respect to any
     ------------------------------------
Distribution Date, the lesser of (x) the Principal Remittance Amount for such
Distribution Date and (y) the amount, if any, by which (i) the
Overcollateralization Amount for such date, calculated for this purpose on
the basis of the assumption that 100% of the Principal Remittance Amount for
such date is applied on such date in reduction of the Certificate Principal
Amounts of the Certificates, exceeds (ii) the Targeted Overcollateralization
Amount for such date.

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

     Percentage Interest:  With respect to any Certificate, its percentage
     -------------------
interest in the undivided beneficial ownership interest in the Trust Fund
evidenced by all Certificates of the same Class as such Certificate.  With
respect to any Certificate other than the Class X Certificate, the Percentage
Interest evidenced thereby shall equal the initial Certificate Principal
Amount thereof divided by the initial Class Certificate Principal Amount of
all Certificates of the same Class.  With respect to the Class X Certificate,
the Percentage Interest evidenced thereby shall be 100%.

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

     Placement Agent:  Lehman Brothers Inc.
     ---------------

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

     Pool Delinquency Rate:  With respect to any Collection Period, the
     ---------------------
fraction, expressed as a percentage, the numerator of which is the aggregate
Principal Balance of all Mortgage Loans 60 or more days delinquent (including
all foreclosures and REO Properties) as of the close of business on the last
day of such Collection Period, and the denominator of which is the Aggregate
Loan Balance as of the close of business on the last day of such Collection
Period.

     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 Master Servicing Fee Rate
and the applicable Servicing Fee Rate, on the 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:  The applicable period specified in the applicable
     -----------------
Servicing Agreement (whether or not specifically defined as a "Prepayment
Period") during which amounts required to be remitted by the related Servicer
in respect of Mortgage Loan prepayments on the applicable Servicer Remittance
Date are received by such Servicer.

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

     Principal Balance:  With respect to each Mortgage Loan other than a
     -----------------
Liquidated Mortgage Loan and as of any date of determination, the outstanding
principal balance thereof as of the Cut-off Date, less all collections
received on or after the Cut-off Date and applied in reduction of the
principal balance thereof; provided, that the Principal Balance of any
Mortgage Loan that has become a Liquidated Mortgage Loan shall be zero.

     Principal Distribution Amount:  With respect to any Distribution
     -----------------------------
Date, the sum of (i) the Principal Remittance Amount for such date minus,
with respect to each Distribution Date occurring on and after the Stepdown
Date, the Overcollateralization Release Amount, if any, for such date and
(ii) the Extra Principal Distribution Amount, if any, for such date.

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

     Principal Prepayment:  Any Mortgagor payment of principal (other than
     --------------------
a Balloon Payment) 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 the applicable Servicing
Agreement.

     Principal Remittance Amount:  With respect to any Distribution Date,
     ---------------------------
the sum of (i) all principal collected or advanced in respect of the Mortgage
Loans during the related Collection Period, (ii) the Principal Balance of
each Mortgage Loan that was purchased from the Trust Fund during the related
Collection Period, (iii) the portion of any Substitution Amount paid during
the related Collection Period allocable to principal, and (iv) all Net
Liquidation Proceeds, Insurance Proceeds and other recoveries collected
during the related Collection Period, to the extent allocable to principal,
as reduced in each case by unreimbursed Advances and other amounts due to the
Master Servicer, the Servicers or the Trustee, to the extent allocable to
principal.

     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 28, 1998,
     ----------
together with the accompanying prospectus dated May 21, 1996, relating to the
Class A, Class M-1, Class M-2 and Class B Certificates.

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

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

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

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

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

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

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

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

     Qualifying Substitute Mortgage Loan:  In the case of a Mortgage Loan
     -----------------------------------
substituted for a Deleted Mortgage Loan, a Mortgage Loan that, on the date of
substitution, (i) has a Principal Balance (together with that of any other
mortgage loan substituted for the same Deleted Mortgage Loan) as of the Due
Date in the month in which such substitution occurs not in excess of the
Principal Balance of the related Deleted Mortgage Loan, provided, however,
that, to the extent that the Principal Balance of such Mortgage Loan is less
than the Principal Balance of the related Deleted Mortgage Loan, then such
differential in principal amount, together with interest thereon at the
applicable Mortgage Rate net of the Master Servicing Fee and the applicable
Servicing Fee from the date as to which interest was last paid through the
end of the Collection Period in which such substitution occurs (such 
amount, a "Substitution Amount"), shall be paid by the party effecting such
substitution to the Trustee for deposit into the Certificate Account, and
shall be treated as a Principal Prepayment hereunder; (ii) has a Net Mortgage
Rate not lower than the Net Mortgage Rate of the related Deleted Mortgage
Loan; (iii) if the total principal balance of Qualifying Substitute Mortgage
Loans in the Trust is less than 5% of the initial principal balance of the
Mortgage Loans, has a remaining stated term to maturity not longer than, and
not more than one year shorter than, the remaining term to stated maturity of
the related Deleted Mortgage Loan; (iv) has a Loan-to-Value Ratio as of the
date of such substitution not greater than that of the related Deleted
Mortgage Loan; (v) will comply with all of the representations and warranties
relating to Mortgage Loans set forth herein, as of the date as of which such
substitution occurs; (vi) is not a Cooperative Loan unless the related
Deleted Mortgage Loan was a Cooperative Loan; (vii) if applicable, has the
same index as and a margin not less than that of the related Deleted Mortgage
Loan and (viii) has not been delinquent for a period of more than 30 days
more than twice in the twelve months immediately preceding such date of
substitution.  In the event that either one mortgage loan is substituted for
more than one Deleted Mortgage Loan or more than one mortgage loan is
substituted for one or more Deleted Mortgage Loans, then (a) the Principal
Balance referred to in clause (i) above shall be determined on a loan-by-loan
basis, (b) the rate referred to in clause (ii) above shall be determined on a
loan-by-loan basis and (c) the remaining term to stated maturity referred to
in clause (iii) above shall be determined on a weighted average basis,
provided that the final scheduled maturity date of any Qualifying Substitute
Mortgage Loan shall not exceed the Final Scheduled Distribution Date of any
Class of Certificates.  Whenever a Qualifying Substitute Mortgage Loan is
substituted for a Deleted Mortgage Loan pursuant to this Agreement, the party
effecting such substitution shall certify such qualification in writing to
the Trustee.

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

     Realized Loss:  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 Master Servicer with respect to such
Mortgage Loan (other than Advances of principal and interest) including
expenses of liquidation.  In determining whether a Realized Loss is a
Realized Loss of interest or principal, Liquidation Proceeds shall be
allocated, first, to payment of expenses related to such Liquidated Mortgage
Loan, then to accrued unpaid interest and finally to reduce the principal
balance of the Mortgage Loan.

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

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

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

     Reimbursement Amount:  As defined in Section 5.02.
     --------------------

     REMIC:  Each pool of assets in the Trust Fund designated as a REMIC
     -----
pursuant to Section 10.01(a) hereof.

     REMIC 1 Regular Interest:  Any of the Class T1-1, Class T1-2 and T1-3
     ------------------------
Interests.

     REMIC 2 Regular Interest:  Any of the Class T2-1, Class T2-2, Class
     ------------------------
T2-3 and Class T2-4 Interests.

     REMIC 3 Regular Interest:  Any of the Class T3-1, Class T3-2, Class
     ------------------------
T3-3, Class T3-4, Class T3-5, Class T3-6 and Class T3-7 Interests.

     REMIC 4 Regular Interest:  Any of the Class T4-1, Class T4-2, Class
     ------------------------
T4-3, Class T4-4, Class T4-5, Class T4-6, Class T4-7 and Class T4-8
Interests.

     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 each Servicer is
     ---------------
required to remit payments to the account maintained by the Master Servicer,
as specified in the related Servicing Agreement.

     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.

     Required Reserve Fund Deposit:  With respect to any Distribution Date
     -----------------------------
on which the Net Excess Spread is less than 0.25%, the amount, if any by
which (a) the product of 0.50% and the Aggregate Loan Balance for such date
exceeds (b) the amount on deposit in the Basis Risk Reserve Fund immediately
prior to such date.  With respect to any Distribution Date on which the Net
Excess Spread is equal to or greater than 0.25%, the amount, if any, by which
(i) $10,000 exceeds (ii) the amount on deposit in the Basis Risk Reserve Fund
immediately prior to such date.

     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 X or Class R Certificate.
     ----------------------

     Rolling Three Month Delinquency Rate:  With respect to any
     ------------------------------------
Distribution Date, the fraction, expressed as a percentage, equal to the
average of the Pool Delinquency Rates for each of the three (or one and two,
in the case of the first and second Distribution Dates) immediately preceding
Collection Periods.

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

     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.  In the case of any bi-weekly
payment Mortgage Loan, all payments due on such Mortgage Loan during any
Collection Period shall be deemed collectively to constitute the Scheduled
Payment due on such Mortgage Loan in such Collection Period.

     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.

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

     Senior Enhancement Percentage:  With respect to any Distribution
     -----------------------------
Date, the fraction, expressed as a percentage, the numerator of which is the
sum of the aggregate Certificate Principal Amount of the Subordinate
Certificates and the Overcollateralization Amount, in each case after giving
effect to distributions on such Distribution Date, and the denominator of
which is the Aggregate Loan Balance as of the last day of the related
Collection Period.

     Servicer:  Any Servicer, including the Special Servicer, that has
     --------
entered into any of the Servicing Agreements attached as Exhibit E hereto, or
any successor in interest.

     Servicing Agreement:  Each Servicing Agreement, including the Special
     -------------------
Servicing Agreement, among a Servicer and Lehman Capital attached hereto as
Exhibit E.

     Servicing Fee:  The Servicing Fee or, in the case of the Special
     -------------
Servicer, the Base Servicing Fee, specified in the applicable Servicing
Agreement.

     Servicing Fee Rate:  With respect to any Servicer, as specified in
     ------------------
the applicable Servicing Agreement.

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

     Special Servicer:  Ocwen Federal Bank FSB, as special servicer under
     ----------------
the Special Servicing Agreement.

     Special Servicing Agreement:  The Special Servicing Agreement between
     ---------------------------
the Seller and the Special Servicer dated as of January 1, 1998, attached as
part of Exhibit E hereto.

     Standard Rate:  With respect to any Distribution Date, the rate at
     -------------
which interest accrues on the Class B Certificates during the related Accrual
Period.

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

     Stepdown Date:  The later to occur of (x) the Distribution Date in
     -------------
February 2001 and (y) the first Distribution Date on which the Senior
Enhancement Percentage (calculated for this purpose after giving effect to
payments or other recoveries in respect of the Mortgage Loans during the
related Collection Period but before giving effect to distributions on the
Certificates on such Distribution Date) is greater than to equal to 34.53%.

     Subordinate Certificate:  Any Class M-1, Class M-2, Class B or Class
     -----------------------
X Certificate.

     Substitution Amount:  As defined in the definition of Qualifying
     -------------------
Substitute Mortgage Loan.

     Targeted Overcollateralization Amount:  With respect to any
     -------------------------------------
Distribution Date, (x) prior to the Stepdown Date, the product of 0.875% and
the Aggregate Loan Balance as of the Cut-Off Date and (y) on and after the
Stepdown Date, the greater of (i) the product of 1.75% and the Aggregate Loan
Balance as of the last day of the related Collection Period and (ii) $3,000,260.

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

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

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

     Total Distribution Amount:  With respect to any Distribution Date,
     -------------------------
the sum of the Interest Remittance Amount for such date and the Principal
Remittance Amount for such date.

     Transfer Agreement:  As defined in the Mortgage Loan Sale Agreement.
     ------------------

     Transferor:  Each seller of Mortgage Loans to the Seller pursuant to
     ----------
a Transfer Agreement.

     Trigger Event:  A Trigger Event will have occurred or be continuing
     -------------
with respect to any Distribution Date if the Rolling Three Month Delinquency
Rate as of the last day of the immediately preceding Collection Period equals
or exceeds 50% of the Senior Enhancement Percentage for such Distribution
Date.

     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 Agreement, such amounts as
shall from time to time be held in the Collection Account, the Certificate
Account and any Escrow 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:  First Union National Bank, 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:  As to any Distribution Date, an amount equal to the
     -----------
product of the Trustee Fee Rate and the Aggregate Loan Balance as of the
first day of the related Collection Period.

     Trustee Fee Rate:  0.0025% per annum.
     ----------------

     Unpaid Basis Risk Shortfall:  With respect to any Distribution Date
     ---------------------------
and any Class of LIBOR Certificates, the aggregate of all Basis Risk
Shortfalls with respect to such Class remaining unpaid from previous
Distribution Dates, plus interest accrued thereon at the applicable
Certificate Interest Rate (calculated without giving effect to the Net Funds
Cap).

     Upper Tier REMIC:  REMIC 4.
     ----------------

     Voting Interests:  The portion of the voting rights of all the
     ----------------
Certificates that is allocated to any Certificate for purposes of the voting
provisions of this Agreement.  At all times during the term of this
Agreement, 93% of all Voting Interests shall be allocated to the Certificates
other than the Class X Certificate, and 7% of all Voting Interests shall be
allocated to the Class X Certificate.  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).

     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 Master Servicer.  The Trustee shall not be
required to recompute, verify or recalculate the information supplied to it
by the Master Servicer.

     Section 1.03.  Calculations Respecting Accrued Interest.  Accrued
                    ----------------------------------------
interest, if any, on any Certificate shall be calculated based upon a 360-day
year and the actual number of days in each Accrual Period.


                                  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 received on or with respect to the Mortgage Loans
on and after the Cut-off Date (other than payments of principal and interest
due on or before such date), together with all of the Depositor's right,
title and interest in and to the Collection Account and all amounts from time
to time credited to and the proceeds of the Collection Account, the
Certificate Account and all amounts from time to time credited to and the
proceeds of the Certificate Account, any Escrow Account established pursuant
to Section 9.06 hereof and all amounts from time to time credited to and the
proceeds of any such Escrow 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 Agreement, including all rights of the Seller
under the Servicing Agreements and the Transfer Agreements to the extent
assigned thereunder, and delegates its obligations thereunder.  The Trustee
hereby accepts such assignment and delegation, and shall be entitled to
exercise all rights of the Depositor under the Mortgage Loan Sale Agreement
as if, for such purpose, it were the Depositor.

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

          (i)  with respect to each Mortgage Loan, the original Mortgage Note
     endorsed without recourse in proper form to the order of the Trustee, or
     in blank (in each case, with all necessary intervening endorsements as
     applicable);

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

          (iii)     with respect to any Mortgage Loan other than a
     Cooperative Loan, the original recorded Mortgage with evidence of
     recording indicated thereon.  If, in connection with any Mortgage Loan,
     the Depositor cannot deliver the Mortgage with evidence of recording
     thereon on or prior to the Closing Date because of a delay caused by the
     public recording office where such Mortgage has been delivered for
     recordation or because such Mortgage has been lost, the Depositor shall
     deliver or cause to be delivered to the Trustee (or its custodian), in
     the case of a delay due to recording, a true copy of such Mortgage,
     pending delivery of the original thereof, together with an Officer's
     Certificate of the Depositor certifying that the copy of such Mortgage
     delivered to the Trustee (or its custodian) is a true copy and that the
     original of such Mortgage has been forwarded to the public recording
     office, or, in the case of a Mortgage that has been lost, a copy thereof
     (certified as provided for under the laws of the appropriate
     jurisdiction) and a written Opinion of Counsel acceptable to the Trustee
     and the Depositor that an original recorded Mortgage is not required to
     enforce the Trustee's interest in the Mortgage Loan;

          (iv) The original of each assumption, modification or substitution
     agreement, if any, relating to the Mortgage Loans, or, as to any
     assumption, modification or substitution agreement which cannot be
     delivered on or prior to the Closing Date because of a delay caused by
     the public recording office where such assumption, modification or
     substitution agreement has been delivered for recordation, a photocopy
     of such assumption, modification or substitution agreement, pending
     delivery of the original thereof, together with an Officer's Certificate
     of the Depositor certifying that the copy of such assumption,
     modification or substitution agreement delivered to the Trustee (or its
     custodian) is a true copy and that the original of such agreement has
     been forwarded to the public recording office;

          (v)  with respect to any Mortgage Loan other than a Cooperative
     Loan, the original Assignment of Mortgage for each Mortgage Loan;

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

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

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

          (ix) the original of any security agreement, chattel mortgage or
     equivalent executed in connection with the Mortgage or as to any
     security agreement, chattel mortgage or their equivalent that cannot be
     delivered on or prior to the Closing Date because of a delay caused by
     the public recording office where such document has been delivered for
     recordation, a photocopy of such document, pending delivery of the
     original thereof, together with an Officer's Certificate of the
     Depositor certifying that the copy of such security agreement, chattel
     mortgage or their equivalent delivered to the Trustee (or its custodian)
     is a true copy and that the original of such document has been forwarded
     to the public recording office;

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

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

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

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

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

     (e)  For Mortgage Loans (if any) that have been prepaid in full after
the Cut-off Date and prior to the Closing Date, the Depositor, in lieu of
delivering the above documents, herewith delivers to the Trustee an Officer's
Certificate which shall include a statement to the effect that all amounts
received in connection with such prepayment that are required to be deposited
in the applicable Collection Account pursuant to Section 4.01 have been so
deposited.  All original documents that are not delivered to the Trustee
shall be held by the Master Servicer or the applicable Servicer in trust for
the benefit of the Trustee and the Certificateholders.

     Section 2.02.  Acceptance of Trust Fund by Trustee: Review of
Documentation for Trust Fund.  (a)  The Trustee, by execution and delivery
hereof, acknowledges receipt of the Mortgage Files pertaining to the--------
Mortgage Loans listed on the Mortgage Loan Schedule, subject to review
thereof by the Trustee, or by the Custodian on behalf of the Trustee, under
this Section 2.02.  The Trustee, or the Custodian on behalf of the Trustee,
will execute and deliver on the Closing Date to the Depositor and the Master
Servicer an Initial Certification in the form annexed hereto as Exhibit B-1.

     (b)  Within 45 days after the Closing Date, the Custodian will, on
behalf of the Trustee and for the benefit of Holders of the Certificates,
review each Mortgage File to ascertain that all required documents set forth
in Section 2.01 have been received and appear on their face to contain the
requisite signatures by or on behalf of the respective parties thereto, and
shall deliver to the Depositor, the Master Servicer and the Special Servicer an
Interim Certification in the form annexed hereto as Exhibit B-2 to the effect
that, as to each Mortgage Loan listed in the Mortgage Loan Schedule (other
than any Mortgage Loan prepaid in full or any Mortgage Loan specifically
identified in such certification as not covered by such certification), (i)
all of the applicable documents specified in Section 2.01(b) are in its
possession and (ii) such documents have been reviewed by it and appear to
relate to such Mortgage Loan.  The Trustee, or the Custodian on behalf of the
Trustee, shall make sure that the documents are executed and endorsed, but
shall be under no duty or obligation to inspect, review or examine any such
documents, instruments, certificates or other papers to determine that the
same are valid, binding, legally effective, properly endorsed, genuine,
enforceable or appropriate for the represented purpose or that they have
actually been recorded or are in recordable form or that they are other than
what they purport to be on their face.  Neither the Trustee nor the Custodian
shall have any responsibility for verifying the genuineness or the legal
effectiveness of or authority for any signatures of or on behalf of any party
or endorser.

     (c)  If in the course of the review described in paragraph (b) above the
Trustee or the Custodian discovers any document or documents constituting a
part of a Mortgage File that is missing, does not appear regular on its face
(i.e., is mutilated, damaged, defaced, torn or otherwise physically altered)
or appears to be unrelated to the Mortgage Loans identified in the Mortgage
Loan Schedule (each, a "Material Defect"), the Trustee, or the Custodian on
behalf of the Trustee, shall promptly identify the Mortgage Loan to which
such Material Defect relates in the Interim Certificate delivered to the
Depositor or the Master Servicer (and to the Trustee).  Within 90 days of its
receipt of such notice, the applicable Transferor, or, if such Transferor
does not do so, the Depositor shall be required to cure such Material Defect
(and, in such event, the Depositor shall provide the Trustee with an
Officer's Certificate confirming that such cure has been effected).  If the
applicable Transferor or the Depositor, as applicable, does not so cure such
Material Defect, the applicable Transferor, or, if such Transferor does not
do so, the Depositor, shall repurchase the related Mortgage Loan from the
Trust Fund at the Purchase Price.  Within the two year period following the
Closing Date, the Depositor may, in lieu of repurchasing a Mortgage Loan
pursuant to this Section 2.02, substitute for such Mortgage Loan a Qualifying
Substitute Mortgage Loan subject to the provisions of Section 2.05.  The
failure of the Trustee or the Custodian to give the notice contemplated
herein within 45 days after the Closing Date shall not affect or relieve the
Depositor of its obligation to repurchase any Mortgage Loan pursuant to this
Section 2.02 or any other Section of this Agreement requiring the repurchase
of Mortgage Loans from the Trust Fund.

     (d)  Within 180 days following the Closing Date, the Trustee, or the
applicable Custodian, shall deliver to the Depositor, the Master Servicer and
the Special Servicer a Final Certification substantially in the form annexed
hereto as Exhibit B-3 evidencing the completeness of the Mortgage Files in
its possession or control.

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

     Section 2.03.  Representations and Warranties of the Depositor.  (a)
                    -----------------------------------------------
The Depositor hereby represents and warrants to the Trustee, for the benefit
of Certificateholders, and to the Master Servicer, 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 and the Master Servicer, 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; and

          (vi) immediately prior to the transfer and assignment of the
     Mortgage Loans to the Trustee, the Depositor was the sole owner of
     record and holder of each Mortgage Loan, and the Depositor had good and
     marketable title thereto, and had full right to transfer and sell each
     Mortgage Loan to the Trustee free and clear, subject only to (1) liens
     of current real property taxes and assessments not yet due and payable
     and, if the related Mortgaged Property is a condominium unit, any lien
     for common charges permitted by statute, (2) covenants, conditions and
     restrictions, rights of way, easements and other matters of public
     record as of the date of recording of such Mortgage acceptable to
     mortgage lending institutions in the area in which the related Mortgaged
     Property is located and specifically referred to in the lender's Title
     Insurance Policy or attorney's opinion of title and abstract of title
     delivered to the originator of such Mortgage Loan, and (3) such other
     matters to which like properties are commonly subject which do not,
     individually or in the aggregate, materially interfere with the benefits
     of the security intended to be provided by the Mortgage, of any
     encumbrance, equity, participation interest, lien, pledge, charge, claim
     or security interest, and had full right and authority, subject to no
     interest or participation of, or agreement with, any other party, to
     sell and assign each Mortgage Loan pursuant to this Agreement.

     (b)  The representations and warranties of each Transferor with respect
to the related Mortgage Loans in the applicable Transfer Agreement, which
have been assigned to the Trustee hereunder, were made as of the date
specified in the applicable Transfer Agreement (or underlying agreement, if
such Transfer Agreement is in the form of an assignment of a prior
agreement).  To the extent that any fact, condition or event with respect to
a Mortgage Loan constitutes a breach of both (i) a representation or warranty
of the applicable Transferor under the applicable Transfer Agreement and (ii)
a representation or warranty of Lehman Capital under the Mortgage Loan Sale
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 applicable Transferor 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 Agreement are
applicable only to facts or conditions that arise or events that occur
subsequent to the date as of which the representations and warranties with
respect to the related Mortgage Loans in the Transfer Agreements were made,
and which do not constitute a breach of any representation or warranty made
by the applicable Transferor in the applicable Transfer 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 applicable Transferor in the applicable Transfer Agreement,
without regard to whether such Transferor 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 (except as set forth in Section 2.03(a)(vi)) under any
circumstances.

     Section 2.04.  Discovery of Breach.  It is understood and agreed that
                    -------------------
the representations and warranties (i) set forth in Section 2.03, (ii) of the
Seller set forth in the Mortgage Loan Sale Agreement and assigned to the
Trustee by the Depositor hereunder and (iii) of each Transferor and each
Servicer, assigned by the Seller to the Depositor pursuant to the Mortgage
Loan Sale Agreement and assigned to the Trustee by the Depositor hereunder
shall each survive delivery of the Mortgage Files and the Assignment of
Mortgage of each Mortgage Loan to the Trustee and shall continue throughout
the term of this Agreement.  Upon discovery by either the Depositor, the
Master Servicer or the Trustee of a breach of any of such representations and
warranties that adversely and materially affects the value of the related
Mortgage Loan, the party discovering such breach shall give prompt written
notice to the other parties.  Within 90 days of the discovery of a breach of
any representation or warranty given to the Trustee by the Depositor or given
by the Seller and assigned to the Trustee, the Depositor or the Seller, as
applicable, shall either (a) cure such breach in all material respects, (b)
repurchase such Mortgage Loan or any property acquired in respect thereof
from the Trustee at the Purchase Price or (c) within the two year period
following the Closing Date, substitute a Qualifying Substitute Mortgage Loan
for the affected Mortgage Loan.  In the event of discovery of a breach of any
representation and warranty of any Transferor assigned to the Trustee, the
Trustee shall enforce its rights under the applicable Transfer Agreement for
the benefit of Certificateholders.

     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 Seller pursuant to the Mortgage
Loan Sale Agreement or by any Transferor pursuant to the applicable Transfer
Agreement, the principal portion of the funds received by the Trustee in
respect of such repurchase of a Mortgage Loan will be considered a Principal
Prepayment and shall be deposited in the Collection Account.  The Trustee,
upon receipt of the full amount of the Purchase Price for a Deleted Mortgage
Loan, or upon receipt of the Mortgage File for a Qualifying Substitute
Mortgage Loan substituted for a Deleted Mortgage Loan, shall release or cause
to be released and reassign to the Depositor, the Seller or the applicable
Transferor, 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 the Depositor or its designee or assignee title
to any Deleted Mortgage Loan released pursuant hereto, free and clear of all
security interests, liens and other encumbrances created by this Agreement,
which instruments shall be prepared by the Trustee, and the Trustee shall
have no further responsibility with respect to the Mortgage File relating to
such Deleted Mortgage Loan.

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

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

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

     Section 2.07.  Purchase of Defaulted Mortgage Loans.  (a) The initial
                    ------------------------------------
Holder (other than the Placement Agent or any nominee thereof) of the Class X
Certificate shall have the right to purchase defaulted Mortgage Loans from
the Trust Fund as and to the extent provided in the Special Servicing
Agreement.  Such right shall be transferable to and exercisable by subsequent
Holders of the Class X Certificate only upon satisfaction of the conditions
set forth in the Special Servicing Agreement.

     (b)  In addition to the purchase option provided under subsection (a)
above, the Special Servicer and the initial Holder (other than the Placement
Agent or any nominee thereof) of the Class X Certificate shall have the right
to purchase Severely Delinquent Loans from the Trust Fund as and to the
extent provided in the Special Servicing Agreement.  Such right of such
initial Holder shall be transferable to and exercisable by subsequent Holders
of the Class X Certificate only upon satisfaction of the conditions set forth
in the Special Servicing Agreement.  The aggregate of any such purchase of
Mortgage Loans pursuant to this Section 2.07(b) shall not exceed 5% of the
Cut-off Date Aggregate Loan Balance.


                                 ARTICLE III

                               THE CERTIFICATES

     Section 3.01.  The Certificates.  (a)  The Certificates shall be
                    ----------------
issuable in registered form only and shall be securities governed by Article
8 of the New York Uniform Commercial Code.  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 Principal Amount, as applicable, or in the Percentage Interests,
specified herein.  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.  The Class X and Class R Certificates will each be issued as a
single Certificate and maintained in definitive, fully registered form in a
denomination equal to 100% of the Percentage Interest of such Class.  The
Certificates may be issued in the form of typewritten certificates.

     (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 and the Master Servicer, 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
Master Servicer, 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 Master
Servicer, 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 Master Servicer, 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.  Collection Account.  (a)  On the Closing Date, the
                    ------------------
Master Servicer shall open and shall thereafter maintain an account held in
trust (the "Collection Account"), entitled "Norwest Bank Minnesota, National
Association, as Master Servicer, in trust for the benefit of the Holders of
Structured Asset Securities Corporation Mortgage Pass-Through Certificates,
Series 1998-2."  The Collection Account shall relate solely to the
Certificates issued by the Trust Fund hereunder, and funds in such Collection
Account shall not be commingled with any other monies.

     (b)  The Collection Account shall be an Eligible Account.  If an
existing Collection Account ceases to be an Eligible Account, the Master
Servicer shall establish a new Collection Account that is an Eligible Account
within 30 days and transfer all funds on deposit in such existing Collection
Account into such new Collection Account.

     (c)  The Master Servicer will give to the Trustee prior written notice
of the name and address of the depository institution at which the Collection
Account is maintained and the account number of such Collection Account.  The
Master Servicer shall take such actions as are necessary to cause the
depository institution holding the Collection Account to hold such account in
the name of the Trustee (subject to such Master Servicer's right to direct
payments and investments and its rights of withdrawal) under this Agreement. 
On the Deposit Date, the entire amount on deposit in the Collection Account
(subject to permitted withdrawals set forth in Section 4.02), other than
amounts not included in the Total Distribution Amount for such Distribution
Date, shall be remitted to the Trustee for deposit into the Certificate
Account by wire transfer in immediately available funds.  The Master
Servicer, at its option, may choose to make daily remittances from the
Collection Account to the Trustee for deposit into the Certificate Account.

     (d)  The Master Servicer shall deposit or cause to be deposited into the
Collection Account, no later than the Business Day following the Closing
Date, any amounts representing Scheduled Payments on the Mortgage Loans due
after the Cut-off Date and received by the Master Servicer on or before the
Closing Date.  Thereafter, the Master Servicer shall deposit or cause to be
deposited in the Collection Account on the applicable Remittance Date the
following amounts received or payments made by it (other than in respect of
principal of and interest on the Mortgage Loans due on or before the Cut-Off
Date):

          (i)  all payments on account of principal, including Principal
     Prepayments and late collections, on the Mortgage Loans;

          (ii) all payments on account of interest on the Mortgage Loans
     (other than payments due prior to the Cut-off Date), including
     prepayment premiums or penalties, net of the Servicing Fee and Master
     Servicing Fee with respect to each such Mortgage Loan, but only to the
     extent of the amount permitted to be withdrawn or withheld from the
     Collection Account in accordance with Sections 5.04 and 9.21;

          (iii)     any unscheduled payment or other recovery with respect to
     a Mortgage Loan not otherwise specified in this paragraph (d), including
     all Liquidation Proceeds with respect to the Mortgage Loans and REO
     Property, and all amounts received in connection with the operation of
     any REO Property, net of any unpaid Servicing Fees and Master Servicing
     Fees with respect to such Mortgage Loans (but only to the extent of the
     amount permitted to be withdrawn or withheld from the Collection Account
     in accordance with Sections 5.04 and 9.21);

          (iv) all Insurance Proceeds;

          (v)  all Advances made by the Master Servicer or any Servicer
     pursuant to Section 5.04; and

          (vi) all proceeds of any Mortgage Loan repurchased by the
     Depositor, the Seller, the Master Servicer or any other Person.

     (e)  Funds in the Collection Account may be invested in Eligible
Investments (selected by and at the written direction of the Master Servicer)
which shall mature not later than the earlier of (a) the Deposit Date (except
that if such Eligible Investment is an obligation of the Trustee or the
Paying Agent, if other than the Trustee, and such Collection Account is
maintained with the Trustee or the Paying Agent, if other than the Trustee,
then such Eligible Investment shall mature not later than such applicable
Distribution Date) or (b) the day on which the funds in such Collection
Account are required to be remitted to the Trustee for deposit into the
Certificate Account, and any such Eligible Investment shall not be sold or
disposed of prior to its maturity.  All such Eligible Investments shall be
made in the name of the Trustee (in its capacity as such) or its nominee. 
All income and gain realized from any such investment shall be for the
benefit of the Master Servicer and shall be subject to its withdrawal or
order from time to time, subject to Section 5.05, and shall not be part of
the Trust Fund.  The amount of any losses incurred in respect of any such
investments shall be deposited in such Collection Account by the Master
Servicer out of its own funds, without any right of reimbursement therefor,
immediately as realized.  The foregoing requirements for deposit in the
Collection Account are exclusive, it being understood and agreed that,
without limiting the generality of the foregoing, payments of interest on
funds in the Collection Account and payments in the nature of late payment
charges, assumption fees and other incidental fees and charges relating to
the Mortgage Loans (other than prepayment premiums or penalties) need not
be deposited by the Master Servicer in the Collection Account and may be
retained by the Master Servicer or the applicable Servicer as additional
servicing compensation.  If the Master Servicer deposits in the Collection
Account any amount not required to be deposited therein, it may at any time
withdraw such amount from such Collection Account.

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

          (i)  to reimburse itself or any Servicer for Advances made by it or
     by such Servicer pursuant to Section 5.04; the Master Servicer's right
     to reimburse itself pursuant to this subclause (i) is limited to amounts
     received on or in respect of particular Mortgage Loans (including, for
     this purpose, Liquidation Proceeds and amounts representing Insurance
     Proceeds with respect to the property subject to the related Mortgage)
     which represent late recoveries (net of the applicable Servicing Fee and
     the Master Servicing Fee) of payments of principal or interest
     respecting which any such Advance was made, it being understood, in the
     case of any such reimbursement, that the Master Servicer's or Servicer's
     right thereto shall be prior to the rights of the Certificateholders;

          (ii) to reimburse itself or any Servicer, following a final
     liquidation of a Mortgage Loan, for any amounts advanced by it or by
     such Servicer that it determines in good faith will not be recoverable
     from amounts representing late recoveries of payments of principal or
     interest respecting the particular Mortgage Loan as to which such
     Advance was made or from Liquidation Proceeds or Insurance Proceeds with
     respect to such Mortgage Loan, it being understood, in the case of any
     such reimbursement, that such Master Servicer's or Servicer's right
     thereto shall be prior to the rights of the Certificateholders;

          (iii)     to reimburse itself from Liquidation Proceeds for
     Liquidation Expenses and for amounts expended by it pursuant to Sections
     9.20 and 9.22(a) in good faith in connection with the restoration of
     damaged property and, to the extent that Liquidation Proceeds after such
     reimbursement exceed the unpaid principal balance of the related
     Mortgage Loan, together with accrued and unpaid interest thereon at the
     applicable Mortgage Rate less the applicable Servicing Fee and the
     Master Servicing Fee for such Mortgage Loan to the Due Date next
     succeeding the date of its receipt of such Liquidation Proceeds, to pay
     to itself out of such excess the amount of any unpaid assumption fees,
     late payment charges or other Mortgagor charges on the related Mortgage
     Loan and to retain any excess remaining thereafter as additional
     servicing compensation, it being understood, in the case of any such
     reimbursement or payment, that such Master Servicer's right thereto
     shall be prior to the rights of the Certificateholders;

          (iv) in the event it has elected not to pay itself the Master
     Servicing Fee out of any Mortgagor payment on account of interest or
     other recovery with respect to a particular Mortgage Loan prior to the
     deposit of such Mortgagor payment or recovery in the Collection Account,
     to pay to itself the Master Servicing Fee for each Distribution Date and
     any unpaid Master Servicing Fees for prior Distribution Dates, as
     reduced pursuant to Section 5.05, from any Mortgagor payment as to
     interest or such other recovery with respect to that Mortgage Loan, as
     is permitted by this Agreement;

          (v)  to reimburse itself for expenses incurred by and recoverable
     by or reimbursable to it or such Servicer pursuant to Section 9.04,
     9.06, 9.16 or 9.22(a), and to reimburse itself for any expenses
     reimbursable to it pursuant to Section 10.01(c);

          (vi) to pay to the Depositor, the Seller, the applicable
     Transferor, the Special Servicer or the Directing Holder, as applicable,
     with respect to each Mortgage Loan or REO Property acquired in respect
     thereof that has been purchased pursuant to this Agreement, all amounts
     received thereon and not distributed on the date on which the related
     repurchase was effected, and to pay to the applicable Person any
     Advances to the extent specified in the definition of Purchase Price;

          (vii)     subject to Section 5.04, to pay to itself income earned
     on the investment of funds deposited in the Collection Account;

          (viii)    to make payments to the Trustee for deposit into the
     Certificate Account in the amounts and in the manner provided for in
     Section 4.04;

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

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

          (xi) to clear and terminate any Collection Account pursuant to
     Section 7.02;

          (xii)     to reimburse a successor Master Servicer (solely in its
     capacity as successor Master Servicer), for any fee or advance
     occasioned by a termination of the Master Servicer, and the assumption
     of such duties by the Trustee or a successor Master Servicer appointed
     by the Trustee pursuant to Section 6.14, in each case to the extent not
     reimbursed by the terminated Master Servicer, it being understood, in
     the case of any such reimbursement or payment, that the right of the
     Master Servicer or the Trustee thereto shall be prior to the rights of
     the Certificateholders; and

          (xiii)    to reimburse any Servicer for such amounts as are due
     thereto under the applicable Servicing Agreement and have not been
     retained by or paid to such Servicer, to the extent provided in such
     Servicing Agreement.

     In connection with withdrawals pursuant to subclauses (i), (ii), (iii),
(iv) and (vi) above, the Master Servicer's or Servicer's entitlement thereto
is limited to collections or other recoveries on the related Mortgage Loan. 
The Master Servicer shall therefore keep and maintain a separate accounting
for each Mortgage Loan it master services for the purpose of justifying any
withdrawal from the Collection Account it maintains pursuant to such
subclause (i), (ii), (iii), (iv) and (vi).

     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 Master Servicer will determine
(on the basis of information obtained from the Servicers) and deliver to the
Trustee no later than one Business Day prior to such Distribution Date:

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

          (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;

          (iii)     the amount, if any, of any distribution to the Holders of
     the Class X Certificate and the Residual Certificate;

          (iv) (A) the aggregate amount of any Advances required to be made
     by or on behalf of the Master Servicer or any Servicer with respect to
     such Distribution Date, (B) the aggregate amount of such Advances
     actually made, and (C) the amount, if any, by which (A) above exceeds
     (B) above;

          (v)  the Aggregate Loan Balance as of the close of business on the
     last day of the related Collection 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, separately identifying 
     any reduction of any of the foregoing Certificate Principal Amounts due
     to Applied Loss Amounts:

          (vii)     any Realized Losses realized with respect to the Mortgage
     Loans (x) in the applicable Prepayment Period and (y) in the aggregate
     since the Cut-off Date;

          (viii)    the amount of the Master Servicing Fees, Servicing Fees
     and Trustee Fee paid during the Collection Period to which such
     distribution relates;

          (ix) the number and aggregate Principal Balance of Mortgage Loans,
     as reported to the Trustee by the Master Servicer, (a) remaining
     outstanding (b) delinquent 30 to 59 days on a contractual basis, (c)
     delinquent 60 to 89 days on a contractual basis, (d) delinquent 90 or
     more days on a contractual basis, 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 Principal Balance of each Deleted Mortgage
     Loan, and of each Qualifying Substitute Mortgage Loan;

          (xiii)    the aggregate outstanding Carryforward Interest, Net
     Prepayment Interest Shortfalls, Basis Risk Shortfalls and Unpaid Basis
     Risk Shortfalls, if any, if any, for each Class of Certificates, after
     giving effect to the distribution made on such Distribution Date;

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

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

          (xvi)     any other "loan-level" information for any Mortgage Loans
     that are delinquent 90 or more days on a contractual basis and any REO
     Property held by the Trust that is reported by the Master 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.

     In preparing or furnishing the foregoing information to the Trustee, the
Master Servicer shall be entitled to rely conclusively on the accuracy of the
information or data regarding the Mortgage Loans and the related REO Property
that has been provided to the Master Servicer by each Servicer, and the
Master Servicer shall not be obligated to verify, recompute, reconcile or
recalculate any such information or data.

     (b)  Upon the reasonable advance written request of any
Certificateholder that is a savings and loan, bank or insurance company,
which request, if received by the Trustee, will be promptly forwarded to the
Master Servicer, the Master Servicer shall provide, or cause to be provided,
(or, to the extent that such information or documentation is not required to
be provided by a Servicer under the applicable Servicing Agreement, shall use
reasonable efforts to obtain such information and documentation from such
Servicer, and provide) to such Certificateholder such reports and access to
information and documentation regarding the Mortgage Loans as such
Certificateholder may reasonably deem necessary to comply with applicable
regulations of the Office of Thrift Supervision or its successor or other
regulatory authorities with respect to investment in the Certificates;
provided, however, that the Master Servicer shall be entitled to be
reimbursed by such Certificateholder for such Master Servicer'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.  The
Master Servicer shall provide the Trustee with such information as is
necessary for the Trustee to prepare such reports.

     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 Master Servicer to the Trustee, all such amounts.  The Trustee shall
make withdrawals from the Certificate Account only for the following
purposes:

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

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

          (iii)     to make payments of the Master Servicing Fee (to the
     extent not already withheld or withdrawn from the Collection Account by
     the Master Servicer) to the Master Servicer;

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

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

     (c)  The Trustee shall invest, or cause to be invested, funds held in
the Certificate Account in Eligible Investments (which may be obligations of
the Trustee).  All such investments must mature no later than the next
Distribution Date, and shall not be sold or disposed of prior to their
maturity.  All such Eligible Investments will be made in the name of the
Trustee (in its capacity as such) or its nominee.  All income and gain
realized from any such investment shall be compensation for the Trustee and
shall be subject to its withdrawal on order from time to time.  The amount of
any losses incurred in respect of any such investments shall be paid by the
Trustee for deposit in the Certificate Account out of its own funds, without
any right of reimbursement therefor, 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
     Accrual Period will be the 

     arithmetic mean of such offered quotations (rounding such arithmetic
     mean if necessary to the nearest five decimal places;

          (ii) If on any LIBOR Determination Date only one or none of the
     Reference Banks provides such offered quotations, LIBOR for the next
     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 if necessary to the nearest five decimal
     places) 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 at least two
     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 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 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, or, in the case
of a Class X Certificate, a Percentage Interest of 100%, 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 Class 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 Total Distribution
Amount for such date, shall allocate such amount to the interests issued in
respect of REMIC 1, REMIC 2, and REMIC 3, and shall distribute such amount as
specified in this Section.

     (b)  On each Distribution Date, the Trustee shall distribute the
Interest Remittance Amount for such date in the following order of priority:

          (i)  to the Trustee, the Trustee Fee for such Distribution Date;

          (ii) to the Class A Certificates, Current Interest for such Class
     and such Distribution Date and any Carryforward Interest for such Class
     and such date;

          (iii)to the Class M-1 Certificates, Current Interest for such Class
     and such Distribution Date;

          (iv) to the Class M-2 Certificates, Current Interest for such Class
     and such Distribution Date;

          (v)  to the Class B Certificates, Current Interest for such Class
     and such Distribution Date; and

          (vi) for application as part of Monthly Excess Cashflow for such
     Distribution Date, as provided in subsection (d) of this Section, any
     Interest Remittance Amount remaining after application pursuant to
     clauses (i) through (v) above.

     (c)  On each Distribution Date, the Trustee shall distribute the
Principal Distribution Amount for such date as follows:

          (i)  On each Distribution Date (x) prior to the Stepdown Date or
     (y) on which a Trigger Event has occurred and is continuing, the Trustee
     shall distribute the Principal Distribution Amount for such date in the
     following order of priority:


               (1)  to the Class A Certificates, until the Class Certificate
          Principal Amount of such Class has been reduced to zero;

               (2)  to the Class M-1 Certificates, until the Class
          Certificate Principal Amount of such Class has been reduced to
          zero;

               (3)  to the Class M-2 Certificates, until the Class
          Certificate Principal Amount of such Class has been reduced to
          zero;

               (4)  to the Class B Certificates, until the Class Certificate
          Principal Amount of such Class has been reduced to zero; and

               (5)  for application as part of Monthly Excess Cashflow for
          such Distribution Date, as provided in subsection (d) of this
          Section, any Principal Distribution Amount remaining after
          application pursuant to clauses (1) through (4) above.

          (ii) On each Distribution Date (x) on or after the Stepdown Date or
     (y) with respect to which a Trigger Event is not continuing (or has not
     occurred), the Principal Distribution Amount for such date will be
     distributed in the following order of priority:

               (1)  to the Class A Certificates, an amount equal to the
          lesser of (A) the Principal Distribution Amount for such
          Distribution Date and (B) the Class A Principal Distribution Amount
          for such date, until the Class Certificate Principal Amount of such
          Class has been reduced to zero;

               (2)  to the Class M-1 Certificates, an amount equal to the
          lesser of (A) the excess of (I) the Principal Distribution Amount
          for such Distribution Date over (II) the amount distributed to the
          Class A Certificates on such date pursuant to clause (1) above and
          (B) the Class M-1 Principal Distribution Amount for such date,
          until the Class Certificate Principal Amount of such Class has been
          reduced to zero;

               (3)  to the Class M-2 Certificates, an amount equal to the
          lesser of (A) the excess of (I) the Principal Distribution Amount
          for such Distribution Date over (II) the amount distributed to the
          Class A and Class M-1 Certificates on such date pursuant to clauses
          (1) and (2) above and (B) the Class M-2 Principal Distribution
          Amount for such date, until the Class Certificate Principal Amount
          of such Class has been reduced to zero;

               (4)  to the Class B Certificates, an amount equal to the
          lesser of (A) the excess of (1) the Principal Distribution Amount
          for such Distribution Date over (II) the amount distributed to the
          Class A, Class M-1 and Class M-2 Certificates on such date pursuant
          to clauses (1), (2) and (3) above and (B) the Class B Principal
          Distribution Amount for such date, until the Class Certificate
          Principal Amount of such Class has been reduced to zero; and

               (5)  for application as part of Monthly Excess Cashflow for
          such Distribution Date, as in subsection (d) of this Section, any
          Principal Distribution Amount remaining after application pursuant
          to clauses (1) through (4)  above.

     Notwithstanding the foregoing, on any Distribution Date on which the
     Class Certificate Principal Amount of each Class of Certificates having
     a higher priority of distribution has been reduced to zero, any
     remaining Principal Distribution Amount will be distributed to the
     remaining Classes of Class A, Class M-1, Class M-2 and Class B
     Certificates, in the order of priority set forth above, until the Class
     Certificate Principal Amount of each such Class has been reduced to
     zero.

     (d)  On each Distribution Date, the Trustee shall distribute the Monthly
Excess Cashflow for such date in the following order of priority:

          (i)  to the Basis Risk Reserve Fund, and then, to the Class A,
     Class M-1, Class M-2 and Class B Certificates, in that order, from the
     Basis Risk Reserve Fund, in an amount equal to the unpaid amount of any
     Basis Risk Shortfall for such date and 

     any Unpaid Basis Risk Shortfall for such date, as required by Section
     5.08 of this Agreement;

          (ii) to fund the Extra Principal Distribution Amount for such
     Distribution Date,

          (iii)     to the Class M-1 Certificates, any Carryforward Interest
     for such Class and such date;

          (iv) to the Class M-1 Certificates, any Deferred Amount for such
     Class and such date;

          (v)  to the Class M-2 Certificates, any Carryforward Interest for
     such Class and such date;

          (vi) to the Class M-2 Certificates, any Deferred Amount for such
     Class and such date;

          (vii)     to the Class B Certificates, any Carryforward Interest
     for such Class and such date;

          (viii)    to the Class B Certificates, any Deferred Amount for such
     Class and such date;

          (ix) to the Special Servicer, any Special Servicing Fee, Extended
     Special Servicing Fee and Incentive Fee with respect to the related
     Collection Period, in each case as defined in the Special Servicing
     Agreement;

          (x)  to the Basis Risk Reserve Fund, an amount equal to the
     Required Reserve Fund Deposit;

          (xi) to the Class X Certificate, the Class X Distributable Amount
     for such Distribution Date, together with any amounts withdrawn from the
     Basis Risk Reserve Fund for distribution to the Class X Certificates
     pursuant to Section 5.08(c) and (d) on such date;

          (xii)     to the Directing Holder, if any, on such Distribution
     Date, the Directing Holder Servicing Fee for such Distribution Date to
     the extent such Directing Holder Servicing Fee is due and payable under
     Section 5.07 of this Agreement; and

          (xiii)    to the Class R Certificate, any amount remaining on such
     date after application pursuant to clauses (i) through (xi) above.

     Section 5.03.  Allocation of Realized Losses.  On each Distribution
                    -----------------------------
Date, the Class Certificate Principal Amount of each Class of Class M-1,
Class M-2 and Class B Certificates will be reduced by the amount of any
Applied Loss Amount for such date, in the following order of priority:

          (i)  to the Class B Certificates, until the Class Certificate
     Principal Amount thereof has been reduced to zero;

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

          (iii)     to the Class M-1 Certificates, until the Class
     Certificate Principal Amount thereof has been reduced to zero.

     Section 5.04.  Advances by Master Servicer and Trustee.  (a) Advances
                    ---------------------------------------
shall be made in respect of each Deposit Date as provided herein.  If, on any
Determination Date, the Master Servicer determines that any Scheduled
Payments due during the related Collection Period (other than Balloon
Payments) have not been received, the Master Servicer shall, or cause the
applicable Servicer to, advance such amount, less an amount, if any, to be
set forth in an Officer's Certificate to be delivered to the Trustee on such
Determination Date, which if advanced the Master Servicer or the applicable
Servicer has determined would not be recoverable from amounts received with
respect to such Mortgage Loan, including late payments, Liquidation Proceeds,
Insurance Proceeds or otherwise.  If the Master Servicer determines that an
Advance is required, it shall on the Deposit Date immediately following such
Determination Date either (i) remit to the Trustee from its own funds (or
funds advanced by the applicable Servicer) for deposit in the Certificate
Account an amount equal to such Advance, (ii) cause to be made an appropriate
entry in the records of the Collection Account that funds in such account
being held for future distribution or withdrawal have been, as permitted by
this Section 5.04, used by the Master Servicer to make such Advance, and
remit such funds to the Trustee for deposit in the Certificate Account or
(iii) make Advances in the form of any combination of clauses (i) and (ii)
aggregating the amount of such Advance.  Any funds being held in the
Collection Account for future distribution to Certificateholders and so used
shall be replaced by the Master Servicer from its own funds by remittance to
the Trustee for deposit in the Certificate Account on or before any future
Deposit Date to the extent that funds in the Certificate Account on such
Deposit Date shall be less than payments to Certificateholders required to be
made on the related Distribution Date.  The Master Servicer and each Servicer
shall be entitled to be reimbursed from the Collection Account for all
Advances made by it as provided in Section 4.02.

     (b)  In the event that the Master Servicer fails for any reason to make
an Advance required to be made pursuant to Section 5.04 on or before the
Deposit 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 Master Servicer or any Servicer that
would have been deposited in such Certificate Account over (b) the amount 
of any Advance made by the Master Servicer or any 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 late payments,
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 Master Servicer.

     Section 5.05.  Compensating Interest Payments.  The amount of the
                    ------------------------------
Aggregate Master Servicing Compensation payable to the Master Servicer in
respect of any Distribution Date shall be reduced by the amount of any
Compensating Interest Payment for such Distribution Date.  Such amount shall
not be treated as an Advance and shall not be reimbursable to the Master
Servicer.

     Section 5.06.  REMIC 1, REMIC 2, REMIC 3 and REMIC 4 Allocations.
                    -------------------------------------------------

    (a)   The initial principal balances of the Class T1-1, Class T1-2 and
Class T1-3 Interests shall equal 98%, 1% and 1%, respectively, of the Cut-off
Date Aggregate Loan Balance.  On each Distribution Date, 98% of all
collections and other recoveries allocable to principal of the Mortgage Loans
will be allocated to the Class T1-1 Interest.  Remaining amounts allocable to
principal of the Mortgage Loans on such Distribution Date will be allocated
first to the Class T1-3 Interest up to an amount equal to 2% of any amount
that represents an Adjusted Overcollateralization Release Amount with respect
to such Distribution Date and then equally to the Class T1-2 and Class T1-3
Interests.  Interest accruing on the Class T1-3 Interest in respect of each
Distribution Date in an amount equal to 1% of the increase in the Adjusted
Overcollateralization Amount from the immediately preceding Distribution Date
will be deferred and added to the principal balance of the Class T1-3
Interest.  The amount of interest accrued and deferred on the Class T1-3
Interest in accordance with the preceding sentence in respect of each
Distribution Date shall be distributed as principal on such date to the Class
T1-2 Interest.

     (b)  On each Distribution Date, the Applied Loss Amount for such date
shall be allocated 98% to the Class T1-1 Interest.  The remaining 2% of such
Applied Loss Amount shall be allocated to the Class T1-3 Interest to the
extent that the principal balance of the Class T1-3 Interest exceeds 1% of
the Aggregate Loan Balance and then equally between the Class T1-2 Interest
and the Class T1-3 Interest.

     (c)  On each Distribution Date, Net Prepayment Interest Shortfalls shall
be allocated ratably among the Class T1-1, Class T1-2 and Class T1-3
Interests in proportion to their rights to receive interest on such
Distribution Date, and prepayment premiums and penalties shall be allocated
to the Class T1-3 Interest and treated as additional interest distributable
with respect to the Class T1-3 Interest on such Distribution Date.

     (d)  The initial principal balances of the Class T2-1 Interest, Class
T2-2 Interest and Class T2-3 Interest shall equal 98%, 1% and 1%,
respectively, of the Cut-off Date Aggregate Loan Balance.  The Class T2-4
shall not have a principal balance.  On each Distribution Date, all
collections and other recoveries allocable to principal of the Mortgage Loans
will be allocated 98% to the Class T1-1 Interest.  Remaining amounts
allocable to principal of the Mortgage Loans on such Distribution Date will
be allocated first to the Class T2-3 Interest up to an amount equal to 2% of
any amount that represents an Adjusted Overcollateralization Release Amount
for such Distribution Date and then equally to the Class T2-2 and Class T2-3
Interests.  Interest accruing on the Class T2-3 Interest in respect of such
Distribution Date in an amount equal to 1% of the increase in the Adjusted
Overcollateralization Amount from the immediately preceding Distribution Date
will be deferred and added to the principal balance of the Class T2-3
Interest.  The amount of interest accrued and deferred on the Class T2-3
Interest in accordance with the preceding sentence in respect of each
Distribution Date shall be distributed as principal to the Class T2-2
Interest. 

     (e)  On each Distribution Date, the Applied Loss Amount for such date
shall be allocated 98% to the Class T2-1 Interest.  The remaining 2% of such
Applied Loss Amount shall be allocated to the Class T2-3 Interest to the
extent that the principal balance of the Class T2-3 Interest exceeds 1% of
the Aggregate Loan Balance and then equally between the Class T2-2 Interest
and the Class T2-3 Interest.

     (f)  On each Distribution Date, Net Prepayment Interest Shortfalls shall
be allocated ratably among the Class T2-1, Class T2-2 and the Class T2-3
Interests in proportion to their rights to receive interest on such
Distribution Date, and prepayment premiums and penalties shall be allocated
to the Class T2-3 Interest and treated as additional interest distributable
with respect to the Class T2-3 Interest on such Distribution Date.

     (g)  On each Distribution Date, the Class T3-4, Class T3-5, Class T3-6
and Class T3-7 Interests shall be entitled to receive principal distributions
that correspond to the Principal Distribution Amount paid with respect to the
corresponding class of Interests in REMIC 4 (the Class T4-1, Class T4-2,
Class T4-3, and Class T4-4 Interests, respectively).

     (h)  On each Distribution Date, interest that accrues with respect to
the Class T3-1, Class T3-2 and Class T3-3 Interests during the related
Accrual Period shall be distributed as principal on the Class T3-4. Class T3-
5, Class T3-6 and Class T3-7 Interests to the extent needed to achieve the
Targeted Overcollateralization Amount for such Distribution Date, and, to the
extent not needed for this purpose, shall be distributed with respect to the
Class T3-1. Class T3-2, and Class T3-3 Interests in proportion to their
entitlements to current and accrued undistributed interest.  Interest that
accrues on the Class T3-1, Class T3-2, and Class T3-3 Interests shall not
itself bear interest.

     (i)  On each Distribution Date, the Applied Loss Amount with respect to
REMIC 3 and any Distribution Date shall be allocated as follows:

          first, to the Class T3-4 Interest, to the extent that its principal
     balance exceeds the principal balance of the Class T4-1 Interest as of
     such Distribution Date (after giving effect to any distributions made on
     such date);

          second, to the Class T3-5 Interest, to the extent that its
     principal balance exceeds the principal balance of the Class T4-2
     Interest as of such Distribution Date (after giving effect to any
     distributions made on such date);

          third, to the Class T3-6 Interest, to the extent that its principal
     balance exceeds the principal balance of the Class T4-3 Interest as of
     such Distribution Date (after giving effect to any distributions made on
     such date);

          fourth, to the Class T3-7 Interest, to the extent that its
     principal balance exceeds the principal balance of the Class T4-4
     Interest as of such Distribution Date (after giving effect to any
     distributions made on such date);

          fifth, proportionately, to the accrued interest balances of the
     Class T3-1, Class T3-2, and Class T3-3 Interests;

          sixth, in a manner that will cause any amount due on each REMIC 3
     Regular Interest to equal the amount due on the corresponding Class of
     Regular interests in REMIC 4.

     (j)  On each Distribution Date, Net Prepayment Interest Shortfalls shall
be allocated ratably among the REMIC 3 Regular Interests according to their
right to receive interest on such Distribution Date, and prepayment premiums
and penalties shall be allocated ratably among the Class T3-1, Class T3-2 and
Class T3-4 Interests in proportion to the interest accruing on those
Interests and shall be treated as additional interest distributable with
respect to those Interests on such Distribution Date.

     (k)  On each Distribution Date, the Class T4-1, Class T4-2, Class T4-3
and Class T4-4 Interests shall be entitled to receive distributions of
principal and interest equal to the interest and principal distributions
required to be paid with respect to the corresponding Class of Certificates
(determined as if the distributions on the Certificates were computed without
regard to amounts distributed under Section 5.02(d)(i) hereof from the Basis
Risk Reserve Fund).  On each Distribution Date, interest that accrues with
respect to the Class T4-5, Class T4-6, T4-7 and Class T4-8 Interests during
the related Accrual Period shall be distributed as principal on the Class T4-
1, Class T4-2, Class T4-3 and Class T4-4 Interests to the extent needed to
fund the Excess Principal Distribution Amount for the corresponding Classes
of Certificates, and, to the extent not needed for this purpose, shall be
distributed with respect to the Class T4-5, Class T4-6, Class T4-7 and T4-8
Interests in proportion to their entitlement to current and accrued
undistributed interest.  Interest that accrues on the Class T4-5, Class T4-6,
Class T4-7 and Class T4-8 Interests shall not itself bear interest.

     (l)  On each Distribution Date, the Applied Loss Amount with respect to
REMIC 4 and any Distribution Date shall be allocated among the REMIC 4
Regular Interests in accordance with the allocations provided in Section 5.03
hereof for the corresponding Classes of Certificates.

     (m)  On each Distribution Date, Net Prepayment Interest Shortfalls shall
be allocated ratably among the Class T4-5, Class T4-6, Class T4-7 and Class
T4-8 Interests in proportion to the interest accruing on those Interests with
resect to such Distribution Date, and prepayment premiums and penalties shall
be allocated ratably among the Class T4-5, Class T4-6, Class T4-7 and Class
T4-8 Interests in proportion to the interest accruing on those interests and
shall be treated as additional interest distributable with respect to those
Interests on such Distribution Date.

     Section 5.07.  Directing Holder Servicing Fee.  REMIC 4 shall pay to
                    ------------------------------
the Directing Holder the Director Holding Servicing Fee as an additional fee
for services rendered as Special Servicer.  Such fee shall be due and payable
on any Distribution Date only to the extent that there are amounts remaining
after all amounts required to be distributed with respect to the REMIC 4
Regular Interests have been made for that Distribution Date.  With respect to
each Distribution Date, the Directing Holder Servicing Fee shall equal the
sum of the following:

     (i)  an amount equal to the product of the Class A Certificate Interest
     Rate for such Distribution Date and the excess of the Class T3-4
     Interest principal balance over the Class T4-1 Interest principal
     balance (before giving effect to any reductions of such balances on such
     Distribution Date);

     (ii) an amount equal to the product of the Class M-1 Certificate
     Interest Rate for such Distribution Date and the excess of the Class T3-
     5 Interest principal balance over the Class T4-2 Interest principal
     balance (before giving effect to any reductions of such balances on such
     Distribution Date); and

     (iii)     an amount equal to the product of the Class M-2 Certificate
     Interest Rate for such Distribution Date and the excess of the Class T3-
     6 Interest principal balance over the Class T4-3 Interest principal
     balance (before giving effect to any reductions of such balances on such
     Distribution Date).

     Section 5.08.  Basis Risk Reserve Fund.  (a)  On the Closing Date the
                    -----------------------
Trustee shall establish and maintain in its name, in trust for the benefit of
the holders of the Class A, Class M-1, Class M-2 and Class B Certificates,
the Basis Risk Reserve Fund, into which the Depositor shall deposit $10,000. 
The Basis Risk Reserve Fund shall be an Eligible Account, and funds on
deposit therein shall be held separate and apart from, and shall not be
commingled with, any other moneys, including, without limitation, other
moneys of the Trustee held pursuant to this Agreement.

     (b)  On each Distribution Date on which the Net Excess Spread is less
than 0.25%, the Trustee shall transfer the Required Reserve Fund Deposit from
the Certificate Account to the Basis Risk Reserve Fund pursuant to Section
5.02(d)(x).  The Trustee shall make withdrawals from the Basis Risk Reserve
Fund to make distributions pursuant to Section 5.02(d)(i) hereof.

     (c)  Funds in the Basis Risk Reserve Fund may be invested in Permitted
Investments.  Any earnings on such amounts shall be distributed to the Class
X Certificate pursuant to Section 5.02(d)(xi).  The Class X Certificate shall
evidence ownership of the Basis Risk Reserve Fund for federal income tax
purposes and shall direct the Trustee, in writing, as to investment of
amounts on deposit therein.

     (d)  Upon termination of the Trust Fund, any amounts remaining in the
Basis Risk Reserve Fund shall be distributed to the Class X Certificateholder
pursuant to Section 5.02(d)(xi).


                                  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 Master Servicer, in which case it shall use the same
degree of care and skill as the Master Servicer hereunder.

     (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 Master 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 Master Servicer (i) to remit funds (or to make
     Advances) or (ii) to furnish information to the Trustee when required to
     do so) 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 Master 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 Master
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 (subject to the limitations set forth in
Section 11.15) of Certificateholders of any Class holding Certificates which
evidence, as to such Class, Percentage Interests aggregating not less than
25% as to the time, method and place of conducting any proceeding for any
remedy available to the Trustee, or exercising any trust or power conferred
upon the Trustee, under this Agreement.

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

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

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

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

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

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

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

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

     (c)  The Holders of more than 50% of the Class Certificate Principal
Amount (or Percentage Interest) 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, one copy to the Trustee so removed and one copy
to the Master Servicer; 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, the Master Servicer 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 Master
Servicer and 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 Master Servicer shall mail notice of the succession of
such trustee hereunder to all Holders of Certificates at their addresses as
shown in the Certificate Register and to the Rating Agencies.  The expenses
of such mailing shall be borne by the Master Servicer.

     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 to 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
(or the Trustee has been advised by the Master Servicer that 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 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)  with respect to any such claim, the Trustee shall have given
     the Depositor, the Master Servicer and the Holders written notice
     thereof promptly after the Trustee shall have knowledge thereof;

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

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

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

     Section 6.12.  Fees and Expenses of Trustee.  The Trustee shall be
                    ----------------------------
entitled to receive, and is authorized to pay to itself the amount of income
or gain earned from the investment of funds in the Certificate Account.

     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 Master Servicer, the Trustee shall request the Master 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)  The
                    ----------------------------------------
occurrence of any one or more of the following events shall constitute an
"Event of Default"):

          (i)  Any failure by the Master Servicer to furnish the Trustee the
     Mortgage Loan data sufficient to prepare the reports described in
     Section 4.03(a) which continues unremedied for a period of one Business
     Day after the date upon which written notice of such failure shall have
     been given to such Master Servicer by the Trustee or to such Master
     Servicer and the Trustee by the Holders of not less than 25% of the
     Class Certificate Principal Amount (or Percentage Interest) of each
     Class of Certificates affected thereby; or

          (ii) Any failure on the part of the Master Servicer duly to observe
     or perform in any material respect any other of the covenants or
     agreements on the part of such Master Servicer contained in this
     Agreement which continues unremedied for a period of 30 days (or 15
     days, in the case of a failure to maintain any Insurance Policy required
     to be maintained pursuant to this Agreement) after the date on which
     written notice of such failure, requiring the same to be remedied, shall
     have been given to such Master Servicer by the Trustee, or to such
     Master Servicer and the Trustee by the Holders of not less than 25% of
     the Class Certificate Principal Amount (or Percentage Interest) of each
     Class of Certificates affected thereby; or

          (iii)     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,
     marshalling of assets and liabilities or similar proceedings, or for the
     winding-up or liquidation of its affairs, shall have been entered
     against the Master Servicer, and such decree or order shall have
     remained in force undischarged or unstayed for a period of 60 days or
     any Rating Agency reduces or withdraws or threatens to reduce or
     withdraw the rating of the Certificates because of the financial
     condition or loan servicing capability of such Master Servicer; or

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

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

          (vi) The Master Servicer shall be dissolved, or shall dispose of
     all or substantially all of its assets, or consolidate with or merge
     into another entity or shall permit another entity to consolidate or
     merge into it, such that the resulting entity does not meet the criteria
     for a successor servicer as specified in Section 9.27 hereof; or

          (vii)     If a representation or warranty set forth in Section 9.14
     hereof shall prove to be incorrect as of the time made in any respect
     that materially and adversely affects the interests of the
     Certificateholders, and the circumstance or condition in respect of
     which such representation or warranty was incorrect shall not have been
     eliminated or cured within 60 days after the date on which written
     notice of such incorrect representation or warranty shall have been
     given to the Master Servicer by the Trustee, or to the Master Servicer
     and the Trustee by the Holders of not less than 25% of the Aggregate
     Certificate Principal Amount of each Class of Certificates; or

          (viii)    A sale or pledge of the any of the rights of the Master
     Servicer hereunder or an assignment of this Agreement by the Master
     Servicer or a delegation of the rights or duties of the Master Servicer
     hereunder shall have occurred in any manner not otherwise permitted
     hereunder and without the prior written consent of the Trustee and
     Certificateholders holding more than 50% of the Class Certificate
     Principal Amount (or Percentage Interest) of each Class of Certificates;
     or

          (ix) Any Servicer at any time is not either an FNMA- or FHLMC-
     approved Seller/Servicer, and the Master Servicer has not terminated the
     rights and obligations of such Servicer under the applicable Servicing
     Agreement and replaced such Servicer with an FNMA- or FHLMC-approved
     servicer within 45 days of the absence of such approval; or

          (x)  Any failure of the Master Servicer to remit to the Trustee any
     payment required to be made to the Trustee for the benefit of
     Certificateholders under the terms of this Agreement, including any
     Advance, on any Deposit Date.

     If an Event of Default described in clauses (i) through (ix) of this
Section 6.14 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 this Section 6.14, the Trustee, by notice in
writing to the Master Servicer may, and shall, if so directed by
Certificateholders evidencing more than 50% of the Class Certificate
Principal Amount (or Percentage Interest) of each Class of Certificates
affected thereby, terminate all of the rights and obligations of the Master
Servicer hereunder and in and to the Mortgage Loans and the proceeds thereof. 
If an Event of Default described in clause (x) of this Section 6.14 shall
occur, then, in each and every case, subject to applicable law, the Trustee,
by notice in writing to the Master Servicer, shall promptly terminate all of
the rights and obligations of the Master Servicer hereunder and in and to the
Mortgage Loans and the proceeds thereof.  On or after the receipt by the
Master Servicer of such written notice, all authority and power of the Master
Servicer, and only in its capacity as Master Servicer under this 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 this Agreement; and
the Trustee is hereby authorized and empowered to execute and deliver, on
behalf of the defaulting Master Servicer as attorney-in-fact or otherwise,
any and all documents and other instruments, and to do or accomplish all
other acts or things necessary or appropriate to effect the purposes of such
notice of termination, whether to complete the transfer and endorsement or
assignment of the Mortgage Loans and related documents or otherwise.  The
defaulting Master Servicer agrees to cooperate with the Trustee in effecting
the termination of the defaulting Master Servicer's responsibilities and
rights hereunder as Master Servicer including, without limitation, notifying
Mortgagors of the assignment of the master servicing function and providing
the Trustee or its designee all documents and records in electronic or other
form reasonably requested by it to enable the Trustee or its designee to
assume the defaulting Master Servicer's functions hereunder and the transfer
to the Trustee for administration by it of all amounts which shall at the
time be or should have been deposited by the defaulting 
Master Servicer in the Collection Account maintained by such defaulting
Master Servicer and any other account or fund maintained with respect to the
Certificates or thereafter received with respect to the Mortgage Loans.  The
Master Servicer being terminated shall bear all costs of a master servicing
transfer, including but not limited to those of the Trustee reasonably
allocable to specific employees and overhead, legal fees and expenses,
accounting and financial consulting fees and expenses, and costs of amending
the Agreement, if necessary.

     Notwithstanding the termination of its activities as Master Servicer,
each terminated Master Servicer shall continue to be entitled to
reimbursement to the extent provided in Section 4.02(i), (ii), (iii), (iv),
(v), (vi), (vii) and (ix) to the extent such reimbursement relates to the
period prior to such Master Servicer's termination.

     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 Master Servicer upon
such Master Servicer's failure to remit funds on the Deposit Date.

     (b)  On and after the time the Master Servicer receives a notice of
termination from the Trustee pursuant to Section 6.14(a) or the Trustee
receives the resignation of the Master Servicer evidenced by an Opinion of
Counsel pursuant to Section 9.29, the Trustee, unless another master servicer
shall have been appointed, shall be the successor in all respects to the
Master 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 Master Servicer
hereunder, including the obligation to make Advances; provided, however, that
any failure to perform such duties or responsibilities caused by the Master
Servicer's failure to provide information required by this 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 Master
Servicer prior to the issuance of any notice of termination and shall have no
liability relating to the representations and warranties of the Master
Servicer set forth in Section 9.14.  In the Trustee's capacity as such
successor, the Trustee shall have the same limitations on liability herein
granted to the Master Servicer.  As compensation therefor, the Trustee shall
be entitled to receive all compensation payable to the Master Servicer under
this Agreement, including the Master 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,
servicing or mortgage servicing institution having a net worth of not less
than $15,000,000 and meeting such other standards for a successor master
servicer as are set forth in this Agreement, as the successor to such Master
Servicer in the assumption of all of the responsibilities, duties or
liabilities of a master servicer, like the Master Servicer.  Any entity
designated by the Trustee as a successor master 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 master
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 Master
Servicer hereunder.  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 Master
Servicer shall cooperate with the Trustee and any successor master servicer
in effecting the termination of the Master Servicer's responsibilities and
rights hereunder including, without limitation, notifying Mortgagors of the
assignment of the master servicing functions and providing the Trustee and
successor master servicer, as applicable, all documents and records in
electronic or other form reasonably requested by it to enable it to assume
the Master Servicer's functions hereunder and the transfer to the Trustee or
such successor master servicer, as applicable, all amounts which shall at the
time be or should have been deposited by the Master Servicer in the
Collection Account and any other account or fund maintained with respect to
the Certificates or thereafter be received with respect to the Mortgage
Loans.  Neither the Trustee nor any other successor master 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 Master Servicer to deliver, or any delay in
delivering, cash, documents or records to it, (ii) the failure of the Master
Servicer to cooperate as required by this Agreement, (iii) the failure of the
Master Servicer to deliver the Mortgage Loan data to the Trustee as required
by this Agreement or (iv) restrictions imposed by any regulatory authority
having jurisdiction over the Master 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 Master Servicer in the performance of its obligations
hereunder, except that a default in the making of any required 
deposit to the Certificate Account that would result in a failure of the
Trustee to make any required payment of principal of or interest on the
Certificates may only be waived with the consent of 100% of the affected
Certificateholders.  Upon any such waiver of a past default, such default
shall cease to exist, and any Event of Default arising therefrom shall be
deemed to have been remedied for every purpose of this Agreement.  No such
waiver shall extend to any subsequent or other default or impair any right
consequent thereon except to the extent expressly so waived.

     Section 6.17.  Notification to Holders.  Upon termination of the
                    -----------------------
Master Servicer or appointment of a successor to the Master 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 Sections 8.01 and
- -----------------------
11.15 hereof, during the continuance of any Event of Default, Holders of
Certificates evidencing not less than 25% of the Class Certificate Principal
Amount (or Percentage Interest) of each Class of Certificates affected
thereby 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 Master Servicer or any successor master servicer from
its rights and duties as master 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 Master Servicer
                    ---------------------------------------------------
and Upon Event of Default.  In the event that the Trustee shall have
- -------------------------
actual knowledge of any action or inaction of the Master Servicer that would
become an Event of Default upon the Master Servicer's failure to remedy the
same after notice, the Trustee shall give notice thereof to the Master
Servicer.


                                 ARTICLE VII

                       PURCHASE AND TERMINATION OF THE
                     TRUST FUND; PURCHASE OF CERTIFICATES

     Section 7.01.  Termination of Trust Fund Upon Repurchase or
                    --------------------------------------------
Liquidation of All Mortgage Loans.  (a)  The respective obligations and
- ---------------------------------
responsibilities of the Trustee and the Master Servicer created hereby (other
than the obligation of the Trustee to make payments to Certificateholders as
set forth in Section 7.02, the obligation of the Master Servicer to make a
final remittance to the Trustee for deposit into the Certificate Account
pursuant to Section 4.01 and the obligations of the Master Servicer to the
Trustee pursuant to Sections 9.10 and 9.14) 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) or (c); 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 Loan Balance is less than 10% of the Cut-off Date Aggregate Loan
Balance, the Special Servicer shall have the option to 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.  Upon exercise of such option, 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 Collection 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 Master Servicer and the
Trustee.

     (c)  On any Distribution Date occurring on or after the Distribution
Date on which the Class Certificate Principal Amount of the Class A
Certificates is less than 35% of the Class Certificate Principal Amount
thereof as of the Closing Date, the Class X Certificateholder shall have the
option to 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.  Upon
exercise of such option, the property of the Trust Fund shall be sold to the
Class X Certificateholder for the Termination Price.

     (d)  (i) On any Distribution Date occurring on or after the Distribution
Date on which the Class Certificate Principal Amount of the Class A
Certificates is less than 35% of the Class Certificate Principal Amount
thereof as of the Closing Date, Ocwen Partnership, 
L.P. ("OPLP"), shall, if it is the Holder of the Class X Certificate and has
remained the Holder of the Class X Certificate continuously since its initial
acquisition thereof, have the option to purchase all, but not less than all,
of the Class A, Class M-1, Class M-2 and Class B Certificates (the "Purchase
Certificates") for a price equal to the outstanding Certificate Principal
Amount of each such Certificate plus interest accrued thereon at the
applicable Certificate Interest Rate and unpaid (the "Acquisition Price"). 
In order to exercise such option, OPLP must deliver to the Trustee written
notice of its intent to purchase all of the Purchase Certificates and of the
Distribution Date on which it intends to do so not less than 20 days prior to
such Distribution Date.

     (ii) On or before the date of delivery of the notice specified in
paragraph (i) above, OPLP shall deposit with the Trustee cash, certificates
of deposit or a letter of credit in an amount sufficient to provide for
payment of the Acquisition Price.  Such amount shall be paid by the Trustee
to Holders of Purchase Certificates upon surrender for purchase as provided
below.

     (iii)     Notice of any purchase of the Purchase Certificates pursuant
to the provisions of this subsection, specifying the Distribution Date upon
which such purchase shall be made, shall be given promptly by the Trustee by
first class mail to Holders of the Purchase Certificates mailed no later than
five Business Days after the Trustee has received notice from OPLP of its
intent to exercise its right to repurchase the Purchase Certificates.  Such
notice shall specify (A) the Distribution Date upon which the Acquisition
Price will be paid upon transfer of the Purchase Certificates (the
"Acquisition Date"), and the time and place at which any Purchase Certificate
held in definitive form by other than the Clearing Agency (a "Definitive
Purchase Certificate") must be surrendered for cancellation and (B) that the
Acquisition Price applicable to each Purchase Certificate constitutes payment
in full therefor, and that no further amounts in respect of interest or
principal will be distributable to the Holders from whom such Certificates
are purchased by OPLP.  The Trustee shall give such notice to the Master
Servicer and the Certificate Registrar at the time such notice is given to
Holders of the Certificates.

     (iv) On the Acquisition Date, the Trustee shall (i) make payment to each
Holder of a Purchase Certificate of the Acquisition Price therefor in the
manner in which distributions are effected under this Agreement and (ii)
effect the transfer of each such Certificate (or interest therein) to OPLP,
which shall thereafter (unless it transfers such Certificate in accordance
with this Agreement) be the Holder (or Certificate Owner) of such Certificate
for all purposes.  Notwithstanding the foregoing, in the event that all of
the Holders of Definitive Purchase Certificates do not surrender their
Certificates for purchase at the time specified in the above-mentioned
written notice, the Trustee shall give a second written notice to such
remaining Certificateholders to surrender their Certificates for purchase. 
If within ten days after the second notice any Definitive Purchase
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.  Subject to applicable law,
The Trustee shall hold all amounts payable 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 Certificateholder's
failure to surrender its Certificate(s) for payment of the Acquisition Price
thereon in accordance with this Section.  Notwithstanding that any Definitive
Purchase Certificate has not been surrendered after notice and deposit of the
Acquisition Price as provided above, on the Acquisition Date the Trustee
shall cancel such Certificate and effect a transfer of such Certificate (or
interest therein) to OPLP, which shall thereafter (unless it transfers such
Certificate in accordance with this Agreement) be the Holder (or Certificate
Owner) of such Certificate for all purposes.

     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 upon (x) the sale of the property of the Trust Fund by the Trustee
pursuant to Section 7.01 (c), (y) no later than five Business Days after the
Trustee has received notice from the Class R Certificateholder of its intent
to exercise its right to cause the termination of the Trust Fund pursuant to
Section 7.01(b) or (z) upon the final payment or other liquidation of the
last Mortgage Loan or REO Property in the Trust Fund.  Such notice shall
specify (A) the Distribution Date upon which final distribution on the
Certificates of all amounts required to be distributed to it pursuant to
Section 5.02 will be made upon presentation and surrender of the Certificates
at the Corporate Trust Office, and (B) that the Record Date otherwise
applicable to such Distribution Date is not applicable, distribution being
made only upon presentation and surrender of the Certificates at the office
or agency of the Trustee therein specified.  The Trustee shall give such
notice to the Master Servicer and 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, or request the Master
Servicer to 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 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 (at the request of the
Master Servicer), and subsequently receives, an Opinion of Counsel (at the
expense of the Master Servicer), 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
     Special Servicer or the Class X Certificateholder that it intends to
     exercise its option to cause the termination of the Trust Fund) shall
     adopt a plan of complete liquidation of the Trust Fund on behalf of each
     REMIC, meeting the requirements of a qualified liquidation under the
     REMIC Provisions;

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

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

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

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


                                 ARTICLE VIII

                         RIGHTS OF CERTIFICATEHOLDERS

     Section 8.01.  Limitation on Rights of Holders.  (a)  The death or
                    ------------------------------- 
incapacity of any Certificateholder shall not operate to terminate this
Agreement or this Trust Fund, nor entitle such
Certificateholder's legal representatives or heirs to claim an accounting or
take any action or proceeding in any court for a partition or winding up of
this Trust Fund, nor otherwise affect the rights, obligations and liabilities
of the parties hereto or any of them.  Except as otherwise expressly provided
herein, no Certificateholder, solely by virtue of its status as a
Certificateholder, shall have any right to vote or in any manner otherwise
control the Master Servicer or 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 Percentage Interest) of
Certificates of each Class affected thereby 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.

     At the request of any Holder of a Class A Certificate, the Trustee shall
promptly inform such Holder of the identity of the Holder of the Class X
Certificate as of the date of such request.

     (c)  Every Holder or Certificate Owner, if the Holder is a Clearing
Agency, by receiving and holding a Certificate, agrees with the Depositor,
the Master Servicer, the Certificate Registrar and the Trustee that neither
the Depositor, the Master Servicer, 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 and, where
expressly required herein, to the Master Servicer.  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 and Master Servicer, if made
in the manner provided in this Section.  Each of the Trustee and Master
Servicer shall promptly notify the other of receipt of any such instrument by
it, and shall promptly forward a copy of such instrument to the other.

     (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, the Master Servicer, 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 or the Master Servicer in reliance thereon, whether or not
notation of such action is made upon such Certificate.


                                  ARTICLE IX

                ADMINISTRATION AND SERVICING OF MORTGAGE LOANS
                            BY THE MASTER SERVICER

     Section 9.01.  Duties of the Master Servicer.  The
                    -----------------------------
Certificateholders, by their purchase and acceptance of the Certificates,
appoint Norwest Bank Minnesota, National Association, as Master Servicer. 
For and on behalf of the Depositor, the Trustee and the Certificateholders,
the Master Servicer shall master service the Mortgage Loans in accordance
with the provisions of this Agreement and the provisions of the applicable
Servicing Agreement.

     Section 9.02.  Master Servicer Fidelity Bond and Master Servicer
                    -------------------------------------------------
Errors and Omissions Insurance Policy.  (a)  The Master Servicer, at its
- -------------------------------------
expense, shall maintain in effect a Master Servicer Fidelity Bond and a
Master Servicer Errors and Omissions Insurance Policy, affording coverage
with respect to all directors, officers, employees and other Persons acting
on such Master Servicer's behalf, and covering errors and omissions in the
performance of the Master Servicer's obligations hereunder.  The Master
Servicer Errors and Omissions Insurance Policy and the Master Servicer
Fidelity Bond shall be in such form and amount that would meet the
requirements of FNMA or FHLMC if it were the purchaser of the Mortgage Loans. 
The Master Servicer shall (i) require each Servicer to maintain an Errors and
Omissions Insurance Policy and a Servicer Fidelity Bond in accordance with
the provisions of the applicable Servicing Agreement, (ii) cause each Servicer 
to provide to the Master Servicer certificates evidencing that such policy and
bond is in effect and to furnish to the Master Servicer any notice of
cancellation, non-renewal or modification of the policy or bond received by
it, as and to the extent provided in the applicable Servicing Agreement, and
(iii) furnish copies of the certificates and notices referred to in clause
(ii) to the Trustee upon its request.

     (b)  The Master Servicer shall promptly report to the Trustee any
material changes that may occur in the Master Servicer Fidelity Bond or the
Master Servicer Errors and Omissions Insurance Policy and shall furnish to
the Trustee, on request, certificates evidencing that such bond and insurance
policy are in full force and effect.  The Master Servicer shall promptly
report to the Trustee all cases of embezzlement or fraud, if such events
involve funds relating to the Mortgage Loans.  The total losses, regardless
of whether claims are filed with the applicable insurer or surety, shall be
disclosed in such reports together with the amount of such losses covered by
insurance.  If a bond or insurance claim report is filed with any of such
bonding companies or insurers, the Master Servicer shall promptly furnish a
copy of such report to the Trustee.  Any amounts relating to the Mortgage
Loans collected by the Master Servicer under any such bond or policy shall be
promptly remitted by the Master Servicer to the Trustee for deposit into the
Certificate Account.  Any amounts relating to the Mortgage Loans collected by
any Servicer under any such bond or policy shall be remitted to the Master
Servicer to the extent provided in the applicable Servicing Agreement.

     Section 9.03.  Master Servicer's Financial Statements and Related
                    --------------------------------------------------
Information.  For each year this Agreement is in effect, the Master
- -----------
Servicer shall submit to the Trustee, each Rating Agency and the Depositor a
copy of its annual unaudited financial statements on or prior to May 31 of
each year.  Such financial statements shall include a balance sheet, income
statement, statement of retained earnings, statement of additional paid-in
capital, statement of changes in financial position and all related notes and
schedules and shall be in comparative form, certified by a nationally
recognized firm of Independent Accountants to the effect that such statements
were examined and prepared in accordance with generally accepted accounting
principles applied on a basis consistent with that of the preceding year.

     Section 9.04.  Power to Act; Procedures.  (a)  The Master Servicer
                    ------------------------
shall master service the Mortgage Loans and shall have full power and
authority, subject to the REMIC Provisions and the provisions of Article X
hereof, and each Servicer shall have full power and authority (to the extent
delegated to such Servicer by the Master Servicer under the applicable
Servicing Agreement) to do any and all things that it may deem necessary or
desirable in connection with the servicing and administration of the Mortgage
Loans, including but not limited to the power and authority (i) to execute
and deliver, on behalf of the Certificateholders and the Trustee, customary
consents or waivers and other instruments and documents, (ii) to consent to
transfers of any Mortgaged Property and assumptions of the Mortgage Notes and
related Mortgages, (iii) to collect any Insurance Proceeds and Liquidation
Proceeds, and (iv) to effectuate foreclosure or other conversion of the
ownership of the Mortgaged Property securing any Mortgage Loan, in each case,
in accordance with the provisions of this Agreement and the related Servicing
Agreement, as applicable; provided that the Master Servicer shall not take,
or knowingly permit any Servicer to take, any action that is inconsistent
with or prejudices the interests of the Trust Fund or the Certificateholders
in any Mortgage Loan or the rights and interests of the Depositor, the
Trustee and the Certificateholders under this Agreement.  The Master Servicer
shall represent and protect the interests of the Trust Fund in the same
manner as it protects its own interests in mortgage loans in its own
portfolio in any claim, proceeding or litigation regarding a Mortgage Loan
and shall not make or permit any Servicer to make any modification, waiver or
amendment of any term of any Mortgage Loan that would cause the Trust Fund to
fail to qualify as a REMIC or result in the imposition of any tax under
Section 860F(a) or Section 860G(d) of the Code.  Without limiting the
generality of the foregoing, the Master Servicer in its own name or in the
name of a Servicer, and each Servicer, to the extent such authority is
delegated to such Servicer by the Master Servicer under the applicable
Servicing Agreement, is hereby authorized and empowered by the Trustee when
the Master Servicer or a Servicer, as the case may be, believes it
appropriate in its best judgment and in accordance with Accepted Servicing
Practices and the applicable Servicing Agreement, to execute and deliver, on
behalf of itself and the Certificateholders, the Trustee or any of them, any
and all instruments of satisfaction or cancellation, or of partial or full
release or discharge and all other comparable instruments, with respect to
the Mortgage Loans and with respect to the Mortgaged Properties.  The Trustee
shall furnish the Master Servicer, upon request, with any powers of attorney
empowering the Master Servicer or any Servicer to execute and deliver
instruments of satisfaction or cancellation, or of partial or full release or
discharge, and to foreclose upon or otherwise liquidate Mortgaged Property,
and to appeal, prosecute or defend in any court action relating to the
Mortgage Loans or the Mortgaged Property, in accordance with the applicable
Servicing Agreement and this Agreement, and the Trustee shall execute and
deliver such other documents, as the Master Servicer may request, necessary
or appropriate to enable the Master Servicer to master service and administer
the Mortgage Loans and carry out its duties hereunder, in each case in
accordance with Accepted Servicing Practices (and the Trustee shall have no
liability for misuse of any such powers of attorney by the Master Servicer or
any Servicer).  If the Master Servicer or the Trustee has been advised that
it is likely that the laws of the state in which action is to be taken
prohibit such action if taken in the name of the Trustee or that the Trustee
would be adversely affected under the "doing business" or tax laws of such
state if such action is taken in its name, then upon request of the Trustee,
the Master Servicer shall join with the Trustee in the appointment of a
co-trustee pursuant to Section 6.09 hereof.  In the performance of its duties
hereunder, the Master Servicer shall be an independent contractor and shall
not, except in those instances where it is taking action in the name of the
Trustee, be deemed to be the agent of the Trustee.

     (b)  In master servicing and administering the Mortgage Loans, the
Master Servicer shall employ procedures, and shall cause each Servicer to
employ procedures (including, but not limited to, collection procedures),
consistent with the applicable Servicing Agreement.  Consistent with the
foregoing, the Master Servicer may, and may permit any Servicer to, in its
discretion (i) waive any late payment charge or any prepayment charge or
penalty interest in connection with the prepayment of a
Mortgage Loan and (ii) extend the due dates for payments due on a Mortgage
Note for a period not greater than 120 days; provided, however, that the
maturity of any Mortgage Loan shall not be extended past the date on which
the final payment is due on the latest maturing Mortgage Loan as of the Cut-
off Date.  In the event of any extension described in clause (ii) above, the
Master Servicer shall make or cause to be made Advances on the related
Mortgage Loan in accordance with the provisions of Section 5.04 on the basis
of the amortization schedule of such Mortgage Loan without modification
thereof by reason of such extension.  Notwithstanding anything to the
contrary in this Agreement, the Master Servicer shall not, unless default by
the related Mortgagor is, in the reasonable judgment of the Master Servicer,
imminent, permit any modification, waiver or amendment of any material term
of any Mortgage Loan (including but not limited to the interest rate, the
principal balance, the amortization schedule, or any other term affecting the
amount or timing of payments on the Mortgage Loan or the collateral therefor)
unless the Master Servicer shall have provided or caused to be provided to
the Trustee an Opinion of Counsel in writing to the effect that such
modification, waiver or amendment would not be treated as giving rise to a
new debt instrument for federal income tax purposes and would not adversely
affect the status of the REMIC.

     9.05.  Servicing Agreements Between the Master Servicer and
            ----------------------------------------------------
Servicers; Enforcement of Servicers' Obligations.  (a)  Each Servicing
- ------------------------------------------------
Agreement requires the applicable Servicer to service the Mortgage Loans in
accordance with the provisions thereof.  References in this Agreement to
actions taken or to be taken by the Master Servicer include actions taken or
to be taken by a Servicer on behalf of the Master Servicer.  Any fees paid to
such Servicers shall be paid by the Master Servicer (or deducted from amounts
remitted to the Master Servicer by the applicable Servicer) and shall not be
an obligation of the Trust.

     (b)  The Master Servicer, for the benefit of the Trustee and the
Certificateholders, shall enforce the obligations of each Servicer under the
related Servicing Agreement, and shall, in the event that a Servicer fails to
perform its obligations in accordance with the related Servicing Agreement,
terminate the rights and obligations of such Servicer thereunder and either
act as servicer of the related Mortgage Loans or enter into a Servicing
Agreement with a successor Servicer.  Such enforcement, including, without
limitation, the legal prosecution of claims, termination of Servicing
Agreements and the pursuit of other appropriate remedies, shall be in such
form and carried out to such an extent and at such time as the Master
Servicer, in its good faith business judgment, would require were it the
owner of the related Mortgage Loans.  The Master Servicer shall pay the costs
of such enforcement at its own expense, and shall be reimbursed therefor only
(i) from a general recovery resulting from such enforcement only to the
extent, if any, that such recovery exceeds all amounts due in respect of the
related Mortgage Loans or (ii) from a specific recovery of costs, expenses or
attorneys' fees against the party against whom such enforcement is directed.

     Section 9.06.  Collection of Taxes, Assessments and Similar Items. 
                    --------------------------------------------------
(a)  To the extent provided in the applicable Servicing Agreement, the Master
Servicer shall cause each Servicer to establish and maintain one or more
custodial accounts at a depository institution (which may be a depository
institution with which the Master Servicer or any Servicer establishes
accounts in the ordinary course of its servicing activities), the accounts of
which are insured to the maximum extent permitted by the FDIC (each, an
"Escrow Account") and shall deposit therein any collections of amounts
received with respect to amounts due for taxes, assessments, water rates,
Standard Hazard Insurance Policy premiums or any comparable items for the
account of the Mortgagors.  Withdrawals from any Escrow Account may be made
(to the extent amounts have been escrowed for such purpose) only in
accordance with the applicable Servicing Agreement.  Each Servicer shall be
entitled to all investment income not required to be paid to Mortgagors on
any Escrow Account maintained by such Servicer.  The Master Servicer shall
make (or cause to be made) to the extent provided in the applicable Servicing
Agreement advances to the extent necessary in order to effect timely payment
of taxes, water rates, assessments, Standard Hazard Insurance Policy premiums
or comparable items in connection with the related Mortgage Loan (to the
extent that the Mortgagor is required, but fails, to pay such items),
provided that it has determined that the funds so advanced are recoverable
from escrow payments, reimbursement pursuant to Section 4.02(v) or otherwise.

     (b)  Costs incurred by the Master Servicer or by Servicers in effecting
the timely payment of taxes and assessments on the properties subject to the
Mortgage Loans may be added to the amount owing under the related Mortgage
Note where the terms of the Mortgage Note so permit; provided, however, that
the addition of any such cost shall not be taken into account for purposes of
calculating the distributions to be made to Certificateholders.  Such costs,
to the extent that they are unanticipated, extraordinary costs, and not
ordinary or routine costs shall be recoverable by the Master Servicer
pursuant to Section 4.02(v).

     Section 9.07.  Termination of Servicing Agreements; Successor
                    ----------------------------------------------
Servicers.  (a)  The Master Servicer shall be entitled to terminate the
- ---------
rights and obligations of any Servicer under the applicable Servicing
Agreement in accordance with the terms and conditions of such Servicing
Agreement and without any limitation by virtue of this Agreement; provided,
however, that in the event of termination of Servicing Agreement by the
Master Servicer or the related Servicer, the Master Servicer shall provide
for the servicing of the related Mortgage Loans as follows:  (i) upon any
such termination of Option One as Servicer, servicing of the related Mortgage
Loans shall be transferred to Aurora, provided that Aurora exercises its
option to acquire such servicing as provided below; (ii) upon any such
termination of Aurora as Servicer, servicing of the related Mortgage Loans
shall be transferred to the Special Servicer, provided that the Special
Servicer exercises its option to acquire such servicing as provided below;
and (iii) upon any such termination of Ocwen, a successor special servicer
shall be appointed as provided in the Special Servicing Agreement.  In each
such case, servicing of the related Mortgage Loans shall be performed by the
applicable successor in accordance with the provisions of the Servicing
Agreement to which such successor is a party.  In the event that any such
successor servicer fails to notify the Master Servicer within 15 days of such
proposed transfer described in clause (i) or (ii) above of its intention to
exercise its option to acquire such servicing and to service the related
Mortgage Loans in accordance with the terms of the applicable Servicing
Agreement, the Master Servicer shall appoint a successor servicer or special
servicer or shall itself (or through an Affiliate) act as servicer or special
servicer of the related Mortgage Loans.

     Notwithstanding the foregoing provisions to the extent applicable to
termination of the rights and obligations of the Special Servicer, the
Directing Holder, if any, shall have the rights accorded to it under the
Special Servicing Agreement.

     (b)  If the Master Servicer acts as Servicer, it will not assume
liability for the representations and warranties of the Servicer, if any,
that it replaces.  The Master Servicer shall use reasonable efforts to have
the successor Servicer assume liability for the representations and
warranties made by the terminated Servicer in respect of the related Mortgage
Loans, and in the event of any such assumption by the successor Servicer, the
Trustee or the Master Servicer, as applicable, may, in the exercise of its
business judgment, release the terminated Servicer from liability for such
representations and warranties.

     Section 9.08.  Master Servicer Liable for Enforcement. 
                    --------------------------------------
Notwithstanding any Servicing Agreement, the Master Servicer shall remain
obligated and liable to the Trustee and the Certificateholders in accordance
with the provisions of this Agreement, to the extent of its obligations
hereunder, without diminution of such obligation or liability by virtue of
such Servicing Agreements or arrangements.  The Master Servicer shall ensure
that the Mortgage Loans are serviced in accordance with the provisions of
this Agreement and shall enforce the provisions of each Servicing Agreement
for the benefit of the Certificateholders.  The Master Servicer shall be
entitled to enter into any agreement with its Servicers for indemnification
of the Master Servicer and nothing contained in this Agreement shall be
deemed to limit or modify such indemnification.

     Section 9.09.  No Contractual Relationship Between Servicers and
                    -------------------------------------------------
Trustee or Depositor.  Any Servicing Agreement that may be entered into
- --------------------
and any other transactions or services relating to the Mortgage Loans
involving a Servicer in its capacity as such and not as an originator shall
be deemed to be between such Servicer, Lehman Capital and the Master
Servicer, and the Trustee and the Depositor shall not be deemed parties
thereto and shall have no claims, rights, obligations, duties or liabilities
with respect to such Servicer except as set forth in Section 9.10 hereof.

     Section 9.10.  Assumption of Servicing Agreement by Trustee.  (a)  In
                    --------------------------------------------
the event the Master Servicer shall for any reason no longer be the Master
Servicer (including by reason of any Event of Default under this Agreement),
the Trustee shall thereupon assume all of the rights and obligations of such
Master Servicer hereunder and under each Servicing Agreement entered into
with respect to the Mortgage Loans.  The Trustee, its designee or any
successor master servicer appointed by the Trustee shall be deemed to have
assumed all of the Master Servicer's interest herein and therein to the same
extent as if such Servicing Agreement had been assigned to the assuming party,
except that the Master Servicer shall not thereby be relieved of any liability
or obligations of the Master Servicer under such Servicing Agreement accruing
prior to its replacement as Master Servicer, and shall be liable to the
Trustee, and hereby agrees to indemnify and hold harmless the Trustee from
and against all costs, damages, expenses and liabilities (including
reasonable attorneys' fees) incurred by the Trustee as a result of such
liability or obligations of the Master Servicer and in connection with the
Trustee's assumption (but not its performance, except to the extent that
costs or liability of the Trustee are created or increased as a result of
negligent or wrongful acts or omissions of the Master Servicer prior to its
replacement as Master Servicer) of the Master Servicer's obligations, duties
or responsibilities thereunder.

     (b)  The Master Servicer that has been terminated shall, upon request of
the Trustee but at the expense of such Master Servicer, deliver to the
assuming party all documents and records relating to each Servicing Agreement
and the related Mortgage Loans and an accounting of amounts collected and
held by it and otherwise use its best efforts to effect the orderly and
efficient transfer of each Servicing Agreement to the assuming party.

     Section 9.11.  "Due-on-Sale" Clauses; Assumption Agreements.  To the
                    --------------------------------------------
extent provided in the applicable Servicing Agreement, to the extent Mortgage
Loans contain enforceable due-on-sale clauses, the Master Servicer shall
cause the Servicers to enforce such clauses in accordance with the applicable
Servicing Agreement.  If applicable law prohibits the enforcement of a
due-on-sale clause or such clause is otherwise not enforced in accordance
with the applicable Servicing Agreement, and, as a consequence, a Mortgage
Loan is assumed, the original Mortgagor may be released from liability in
accordance with the applicable Servicing Agreement.

     Section 9.12.  Release of Mortgage Files.  (a)  Upon becoming aware
                    -------------------------
of the payment in full of any Mortgage Loan, or the receipt by the Master
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 Master Servicer will, or will cause the applicable
Servicer to, promptly notify the Trustee (or the applicable 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 Collection Account maintained by the Master Servicer
pursuant to Section 4.01 have been or will be so deposited) of a Servicing
Officer and shall request the Trustee or the applicable Custodian, to deliver
to the applicable Servicer the related Mortgage File.  Upon receipt of such
certification and request, the Trustee or the applicable Custodian (with the
consent, and at the direction of the Trustee), shall promptly release the
related Mortgage File to the applicable Servicer and the Trustee shall have
no further responsibility with regard to such Mortgage File.  Upon any such
payment in full, the Master Servicer is authorized, and each Servicer, to the
extent such authority is delegated to such Servicer by the Master Servicer
under the applicable Servicing Agreement, is authorized, to give, as agent
for the Trustee, as the mortgagee under the Mortgage that secured the
Mortgage Loan, an instrument of satisfaction (or assignment of mortgage
without recourse) regarding the Mortgaged Property subject to the Mortgage,
which instrument of satisfaction or assignment, as the case may be, shall be
delivered to the Person or Persons entitled thereto against receipt therefor
of such payment, it being understood and agreed that no expenses incurred in
connection with such instrument of satisfaction or assignment, as the case may
be, shall be chargeable to the Collection Account.

     (b)  From time to time and as appropriate for the servicing or
foreclosure of any Mortgage Loan and in accordance with Accepted Servicing
Practices and the applicable Servicing Agreement, the Trustee shall execute
such documents as shall be prepared and furnished to the Trustee by the
Master Servicer, or by a Servicer (in form reasonably acceptable to the
Trustee) and as are necessary to the prosecution of any such proceedings. 
The Trustee or the applicable Custodian, shall, upon request of the Master
Servicer, or of a Servicer, and delivery to the Trustee or the applicable
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 Master Servicer (or the applicable Servicer). 
Such trust receipt shall obligate the Master Servicer or applicable Servicer
to return the Mortgage File to the Trustee or Custodian, as applicable, when
the need therefor by the Master Servicer or applicable 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 hereinabove
specified, the trust receipt shall be released by the Trustee or its
custodian, as applicable, to the Master Servicer (or the applicable
Servicer).

     Section 9.13.  Documents, Records and Funds in Possession of Master
                    ----------------------------------------------------
Servicer To Be Held for Trustee.  (a)  The Master Servicer shall transmit,
- -------------------------------
or cause the applicable Servicer to transmit, to the Trustee such documents
and instruments coming into the possession of the Master Servicer or such
Servicer from time to time as are required by the terms hereof to be
delivered to the Trustee.  Any funds received by the Master Servicer or by a
Servicer in respect of any Mortgage Loan or which otherwise are collected by
the Master Servicer or by a Servicer as Liquidation Proceeds or Insurance
Proceeds in respect of any Mortgage Loan shall be held for the benefit of the
Trustee and the Certificateholders subject to the Master Servicer's right to
retain or withdraw from the Collection Account the Master Servicing Fee and
other amounts provided in this Agreement, and to the right of each Servicer
to retain its Servicing Fee as provided in the applicable Servicing
Agreement.  The Master Servicer shall, and shall (to the extent provided in
the applicable Servicing Agreement) cause each Servicer to, provide access to
information and documentation regarding the Mortgage Loans to the Trustee,
its agents and accountants at any time upon reasonable request and during
normal business hours, and to Certificateholders that are savings and loan
associations, banks or insurance companies, the Office of Thrift Supervision,
the FDIC and the supervisory agents and examiners of such Office and
Corporation or examiners of any other federal or state banking or insurance
regulatory authority if so required by applicable regulations of the Office
of Thrift Supervision or other regulatory authority, such access to be
afforded without charge but only upon reasonable request in writing and
during normal business hours at the offices of the Master Servicer 
designated by it.  In fulfilling such a request the Master Servicer shall not
be responsible for determining the sufficiency of such information.

     (b)  All Mortgage Files and funds collected or held by, or under the
control of, the Master Servicer, or any Servicer, in respect of any Mortgage
Loans, whether from the collection of principal and interest payments or from
Liquidation Proceeds or Insurance Proceeds, shall be held by the Master
Servicer, or by any Servicer, for and on behalf of the Trustee and the
Certificateholders and shall be and remain the sole and exclusive property of
the Trustee; provided, however, that the Master Servicer and each Servicer
shall be entitled to setoff against, and deduct from, any such funds any
amounts that are properly due and payable to the Master Servicer or such
Servicer under this Agreement or the applicable Servicing Agreement.

     (c)  The Master Servicer hereby acknowledges that concurrently with the
execution of this Agreement, the Trustee shall own or, to the extent that a
court of competent jurisdiction shall deem the conveyance of the Mortgage
Loans from the Seller to the Depositor not to constitute a sale, the Trustee
shall have a security interest in the Mortgage Loans and in all Mortgage
Files representing such Mortgage Loans and in all funds now or hereafter held
by, or under the control of, a Servicer or the Master Servicer that are
collected by any Servicer or the Master Servicer in connection with the
Mortgage Loans, whether as scheduled installments of principal and interest
or as full or partial prepayments of principal or interest or as Liquidation
Proceeds or Insurance Proceeds or otherwise, and in all proceeds of the
foregoing and proceeds of proceeds (but excluding any fee or other amounts to
which a Servicer is entitled under its Servicing Agreement, or the Master
Servicer or the Depositor is entitled to hereunder); and the Master Servicer
agrees that so long as the Mortgage Loans are assigned to and held by the
Trustee, all documents or instruments constituting part of the Mortgage
Files, and such funds relating to the Mortgage Loans which come into the
possession or custody of, or which are subject to the control of, the Master
Servicer or any Servicer shall be held by the Master Servicer or such
Servicer for and on behalf of the Trustee as the Trustee's agent and bailee
for purposes of perfecting the Trustee's security interest therein as
provided by the applicable Uniform Commercial Code or other laws.

     (d)  The Master Servicer agrees that it shall not, and shall not
authorize any Servicer to, create, incur or subject any Mortgage Loans, or
any funds that are deposited in any custodial account, Escrow Account or the
Collection Account, or any funds that otherwise are or may become due or
payable to the Trustee, to any claim, lien, security interest, judgment,
levy, writ of attachment or other encumbrance, nor assert by legal action or
otherwise any claim or right of setoff against any Mortgage Loan or any funds
collected on, or in connection with, a Mortgage Loan.

     Section 9.14.  Representations and Warranties of the Master Servicer. 
                    -----------------------------------------------------
(a)  The Master Servicer hereby represents and warrants to the Depositor and
the Trustee, for the benefit of the Certificateholders, as of the Closing
Date that:

          (i)  it is validly existing and in good standing under the laws of
     the United States of America as a national banking association, and as
     Master Servicer has full power and authority to transact any and all
     business contemplated by this Agreement and to execute, deliver and
     comply with its obligations under the terms of this Agreement, the
     execution, delivery and performance of which have been duly authorized
     by all necessary corporate action on the part of the Master Servicer;

          (ii) the execution and delivery of this Agreement by the Master
     Servicer and its performance and compliance with the terms of this
     Agreement will not (A) violate the Master Servicer's charter or bylaws,
     (B) violate any law or regulation or any administrative decree or order
     to which it is subject or (C) constitute a default (or an event which,
     with notice or lapse of time, or both, would constitute a default)
     under, or result in the breach of, any material contract, agreement or
     other instrument to which the Master Servicer is a party or by which it
     is bound or to which any of its assets are subject, which violation,
     default or breach would materially and adversely affect the Master
     Servicer's ability to perform its obligations under this Agreement;

          (iii)     this Agreement constitutes, assuming due authorization,
     execution and delivery hereof by the other respective parties hereto, a
     legal, valid and binding obligation of the Master Servicer, enforceable
     against it in accordance with the terms hereof, except as such
     enforcement may be limited by bankruptcy, insolvency, reorganization,
     moratorium and other laws affecting the enforcement of creditors' rights
     in general, and by general equity principles (regardless of whether such
     enforcement is considered in a proceeding in equity or at law);

          (iv) the Master Servicer is not in default with respect to any
     order or decree of any court or any order or regulation of any federal,
     state, municipal or governmental agency to the extent that any such
     default would materially and adversely affect its performance hereunder;

          (v)  the Master Servicer is not a party to or bound by any
     agreement or instrument or subject to any charter provision, bylaw or
     any other corporate restriction or any judgment, order, writ,
     injunction, decree, law or regulation that may materially and adversely
     affect its ability as Master Servicer to perform its obligations under
     this Agreement or that requires the consent of any third person to the
     execution of this Agreement or the performance by the Master Servicer of
     its obligations under this Agreement; 

          (vi) no litigation is pending or, to the best of the Master
     Servicer's knowledge, threatened against the Master Servicer which would
     prohibit its entering into this Agreement or performing its obligations
     under this Agreement;

          (vii)     the Master Servicer, or an affiliate thereof the primary
     business of which is the servicing of conventional residential mortgage
     loans, is an FNMA- and FHLMC-approved seller/servicer;

          (viii)    no consent, approval, authorization or order of any court
     or governmental agency or body is required for the execution, delivery
     and performance by the Master Servicer of or compliance by the Master
     Servicer with this Agreement or the consummation of the transactions
     contemplated by this Agreement, except for such consents, approvals,
     authorizations and orders (if any) as have been obtained;

          (ix) the consummation of the transactions contemplated by this
     Agreement are in the ordinary course of business of the Master Servicer;
     and

          (x)  the Master Servicer has obtained an Errors and Omissions
     Insurance Policy and a Fidelity Bond, each of which is in full force and
     effect, and each of which provides at least such coverage as is required
     hereunder.

     (b)  It is understood and agreed that the representations and warranties
set forth in this Section 9.14 shall survive the execution and delivery of
this Agreement.  The Master Servicer shall indemnify the Depositor and the
Trustee and hold them harmless against any loss, damages, penalties, fines,
forfeitures, 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 Master Servicer's
representations and warranties contained in Section 9.14(a).  It is
understood and agreed that the enforcement of the obligation of the Master
Servicer set forth in this Section to indemnify the Depositor and the Trustee
as provided in this Section constitutes the sole remedy (other than as set
forth in Section 6.14) of the Depositor and the Trustee, respecting a breach
of the foregoing representations and warranties.  Such indemnification shall
survive any termination of the Master Servicer as Master Servicer hereunder,
and any termination of this Agreement.

     Any cause of action against the Master Servicer relating to or arising
out of the breach of any representations and warranties made in this Section
shall accrue upon discovery of such breach by either the Depositor, the
Master Servicer or the Trustee or notice thereof by any one of such parties
to the other parties.

     (c)  It is understood and agreed that the representations and warranties
of the Depositor set forth in Sections 2.03(a) through (f) shall survive the
execution and delivery of this Agreement.  The Depositor shall indemnify the
Master Servicer and hold it harmless against any loss, damages, penalties,
fines, forfeitures, 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 Depositor's representa-
tions and warranties contained in Sections 2.03(a) through (f) hereof.  It is
understood and agreed that the enforcement of the obligation of the Depositor
set forth in this Section to indemnify the Master Servicer as provided in
this Section constitutes the sole remedy of the Master Servicer respecting
a breach by the Depositor of the representations and warranties in Sections
2.03(a) through (f) hereof.

     Any cause of action against the Depositor relating to or arising out of
the breach of the representations and warranties made in Sections 2.03(a)
through (f) hereof shall accrue upon discovery of such breach by either the
Depositor or the Master Servicer or notice thereof by any one of such parties
to the other parties.

     Section 9.15.  Closing Certificate and Opinion.  On or before the
                    -------------------------------
Closing Date, the Master Servicer shall cause to be delivered to the
Depositor and Lehman Brothers Inc. an Opinion of Counsel, dated the Closing
Date, in form and substance reasonably satisfactory to the Depositor and
Lehman Brothers Inc., as to the due authorization, execution and delivery of
this Agreement by the Master Servicer and the enforceability thereof.  The
Master Servicer shall also deliver an Officer's Certificate, dated the
Closing Date, to the effect that no Event of Default by the Master Servicer
has occurred hereunder.

     Section 9.16.  Standard Hazard and Flood Insurance Policies.  For
                    --------------------------------------------
each Mortgage Loan, the Master Servicer shall maintain or cause to be
maintained standard fire and casualty insurance and, where applicable, flood
insurance, all in accordance with the provisions of this Agreement and the
related Servicing Agreement, as applicable.  It is understood and agreed that
such insurance shall be with insurers meeting the eligibility requirements
set forth in the applicable Servicing Agreement and that no earthquake or
other additional insurance is to be required of any Mortgagor or to be
maintained on property acquired in respect of a defaulted loan, other than
pursuant to such applicable laws and regulations as shall at any time be in
force and as shall require such additional insurance.

     Pursuant to Section 4.01, any amounts collected by the Master Servicer,
or by any Servicer, under any insurance policies maintained pursuant to this
Section 9.16 (other than amounts to be applied to the restoration or repair
of the property subject to the related Mortgage or released to the Mortgagor
in accordance with the applicable Servicing Agreement) shall be deposited
into the Collection Account, subject to withdrawal pursuant to Section 4.02. 
Any cost incurred by the Master Servicer or any Servicer in maintaining any
such insurance if the Mortgagor defaults in its obligation to do so shall be
added to the amount owing under the Mortgage Loan where the terms of the
Mortgage Loan so permit; provided, however, that the addition of any such
cost shall not be taken into account for purposes of calculating the
distributions to be made to Certificateholders and shall be recoverable by
the Master Servicer or such Servicer pursuant to Section 4.02(v).

     Section 9.17.  Presentment of Claims and Collection of Proceeds.  The
                    ------------------------------------------------
Master Servicer shall, or shall cause each Servicer (to the extent provided
in the applicable Servicing Agreement) to, prepare and present on behalf of
the Trustee and the Certificateholders all claims under the Insurance
Policies with respect to the Mortgage Loans, and take such actions (including
the negotiation, settlement, compromise or enforcement of the insured's
claim) as shall be necessary to realize recovery under such policies.  Any
proceeds disbursed to the Master Servicer (or disbursed to a Servicer and
remitted to the Master Servicer) in respect of such policies or bonds shall
be promptly deposited in the Collection Account upon receipt, except that
any amounts realized that are to be applied to the repair or restoration of
the related Mortgaged Property as a condition requisite to the presentation
of claims on the related Mortgage Loan to the insurer under any applicable
Insurance Policy need not be so deposited (or remitted).

     Section 9.18.  Maintenance of the Primary Mortgage Insurance
                    ---------------------------------------------
Policies.  (a)  The Master Servicer shall not take, or permit any Servicer
- --------
(consistent with the applicable Servicing Agreement) to take, any action that
would result in noncoverage under any applicable Primary Mortgage Insurance
Policy of any loss which, but for the actions of such Master Servicer or
Servicer, would have been covered thereunder.  The Master Servicer shall use
its best reasonable efforts to keep in force and effect, or to cause each
Servicer to keep in force and effect (to the extent that the Mortgage Loan
requires the Mortgagor to maintain such insurance), primary mortgage
insurance applicable to each Mortgage Loan in accordance with the provisions
of this Agreement and the related Servicing Agreement, as applicable.  The
Master Servicer shall not, and shall not permit any Servicer to, cancel or
refuse to renew any such Primary Mortgage Insurance Policy that is in effect
at the date of the initial issuance of the Certificates and is required to be
kept in force hereunder except in accordance with the provisions of this
Agreement and the related Servicing Agreement, as applicable.

     (b)  The Master Servicer agrees to present, or to cause each Servicer to
present, on behalf of the Trustee and the Certificateholders, claims to the
insurer under any Primary Mortgage Insurance Policies and, in this regard, to
take such reasonable action as shall be necessary to permit recovery under
any Primary Mortgage Insurance Policies respecting defaulted Mortgage Loans. 
Pursuant to Section 4.01, any amounts collected by the Master Servicer or any
Servicer under any Primary Mortgage Insurance Policies shall be deposited in
the Collection Account, subject to withdrawal pursuant to Section 4.02.

     Section 9.19.  Trustee To Retain Possession of Certain Insurance
                    -------------------------------------------------
Policies and Documents.  The Trustee (or its custodian, if any, as
- ----------------------
directed by the Trustee), shall retain possession and custody of the
originals of the Primary Mortgage Insurance Policies or certificate of
insurance if applicable and any certificates of renewal as to the foregoing
as may be issued from time to time as contemplated by this Agreement.  Until
all amounts distributable in respect of the Certificates have been
distributed in full and the Master Servicer otherwise has fulfilled its
obligations under this Agreement, the Trustee (or its custodian, if any, as
directed by the Trustee) shall also retain possession and custody of each
Mortgage File in accordance with and subject to the terms and conditions of
this Agreement.  The Master Servicer shall promptly deliver or cause to be
delivered to the Trustee (or its custodian, if any, as directed by the
Trustee), upon the execution or receipt thereof the originals of the Primary
Mortgage Insurance Policies and any certificates of renewal thereof, and such
other documents or instruments that constitute portions of the Mortgage File
that come into the possession of the Master Servicer from time to time.

     Section 9.20.  Realization Upon Defaulted Mortgage Loans.  Subject to
                    -----------------------------------------
the provisions of the Special Servicing Agreement, the Master Servicer shall
use its reasonable best efforts to, or to cause the Special Servicer to,
foreclose upon, repossess or otherwise comparably convert the ownership of
Mortgaged Properties securing such of the Mortgage Loans as come into and
continue in default and as to which no satisfactory arrangements can be made
for collection of delinquent payments, all in accordance with the  applicable
Servicing Agreement.

     Section 9.21.  Compensation to the Master Servicer.  The Master
                    -----------------------------------
Servicer shall (i) be entitled, at its election, either (a) to pay itself the
Master Servicing Fee, as reduced pursuant to Section 5.05, in respect of the
Mortgage Loans out of any Mortgagor payment on account of interest prior to
the deposit of such payment in the Collection Account it maintains or (b) to
withdraw from the Collection Account, subject to Section 5.05, the Master
Servicing Fee to the extent permitted by Section 4.02(iv).  The Master
Servicer shall also be entitled, at its election, either (a) to pay itself
the Master Servicing Fee in respect of each delinquent Mortgage Loan master
serviced by it out of Liquidation Proceeds in respect of such Mortgage Loan
or other recoveries with respect thereto to the extent permitted in Section
4.02 or (b) to withdraw from the Collection Account it maintains the Master
Servicing Fee in respect of each Liquidated Mortgage Loan to the extent of
such Liquidation Proceeds or other recoveries, to the extent permitted by
Section 4.02.  Servicing compensation in the form of assumption fees, if any,
late payment charges, as collected, if any, or otherwise (but not including
any prepayment premium or penalty) shall be retained by the Master Servicer
(or the applicable Servicer) and shall not be deposited in the Collection
Account.  If the Master Servicer does not retain or withdraw the Master
Servicing Fee from the Collection Account as provided herein, the Master
Servicer shall be entitled to direct the Trustee to pay the Master Servicing
Fee to such Master Servicer by withdrawal from the Certificate Account to the
extent that payments have been received with respect to the applicable
Mortgage Loan.  The Master Servicer shall be required to pay all expenses
incurred by it in connection with its activities hereunder and shall not be
entitled to reimbursement therefor except as provided in this Agreement. 
Pursuant to Section 4.01(e), all income and gain realized from any investment
of funds in the Collection Account shall be for the benefit of the Master
Servicer as additional compensation.  The provisions of this Section 9.21 are
subject to the provisions of Section 6.14(b).

     Section 9.22.  REO Property.  (a)  In the event the Trust Fund
                    ------------
acquires ownership of any REO Property in respect of any Mortgage Loan, the
deed or certificate of sale shall be issued to the Trustee, or to its
nominee, on behalf of the Certificateholders.  Subject to the provisions of
the Special Servicing Agreement, the Master Servicer shall use its reasonable
best efforts to sell, or, to the extent provided in the applicable Servicing
Agreement, cause the Special Servicer to sell, any REO Property as
expeditiously as possible and in accordance with the provisions of this
Agreement and the related Servicing Agreement, as applicable, but in all
events within the time period, and subject to the conditions set forth in
Article X hereof.  Pursuant to its efforts to sell such REO Property, the
Master Servicer shall protect and conserve, or cause the Special Servicer to
protect and conserve, such REO Property in the manner and to such extent\
required by the applicable Servicing Agreement, subject to Article X hereof.

     (b)  The Master Servicer shall deposit or cause to be deposited all
funds collected and received in connection with the operation of any REO
Property in the Collection Account it maintains.

     (c)  The Master Servicer and the applicable Servicer, upon the final
disposition of any REO Property, shall be entitled to reimbursement for any
related unreimbursed Advances and other unreimbursed advances as well as any
unpaid Master Servicing Fees or Servicing Fees from Liquidation Proceeds
received in connection with the final disposition of such REO Property;
provided, that any such unreimbursed Advances as well as any unpaid Master
Servicing Fees or Servicing Fees may be reimbursed or paid, as the case may
be, prior to final disposition, out of any net rental income or other net
amounts derived from such REO Property.

     (d)  The Liquidation Proceeds from the final disposition of the REO
Property, net of any payment to the Master Servicer and the applicable
Servicer as provided above and in the Special Servicing Agreement, shall be
deposited in the Collection Account on or prior to the Determination Date in
the month following receipt thereof (and the Master Servicer shall provide
prompt written notice to the Trustee upon such deposit) and be remitted by
wire transfer in immediately available funds to the Trustee for deposit into
the Certificate Account on the next succeeding Deposit Date.

     Section 9.23.  Preparation of Tax Returns and Other Reports.  (a) 
                    --------------------------------------------
The Master Servicer shall prepare or cause to be prepared on behalf of the
Trust Fund, based upon information calculated in accordance with this
Agreement pursuant to instructions given by the Depositor, and the Trustee
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 the Trustee 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 file
annual reports required by applicable state authorities, will file copies of
this Agreement with the appropriate state authorities as may be required by
applicable law, and will prepare and disseminate to Certificateholders Form
1099 (or otherwise furnish information within the control of the Trustee) to
the extent required by applicable law.  The Master Servicer will indemnify
the Trustee for any liability of or assessment against the Trustee resulting
from any error in any of such tax or information returns resulting from
errors in the information provided by such Master Servicer (other than any
such information that is derived solely from information provided by a
Servicer).

     (b)  The Master Servicer shall prepare and file with the Internal
Revenue Service ("IRS"), on behalf of the Trust Fund, an application on IRS
Form SS-4.  The Master Servicer, upon receipt from the IRS of the Notice of
Taxpayer Identification Number Assigned, shall promptly forward a copy of
such notice to the Trustee and the Depositor.

     (c)  The Depositor shall prepare or cause to be prepared the initial
current report on Form 8-K and thereafter the Master Servicer will prepare or
cause to be prepared Form 10-Ks and Form 10-Qs (if necessary), or monthly
current reports on Form 8-K, on behalf of the Trust Fund, as may be required
by applicable law, for filing with the Securities and Exchange Commission
(the "SEC").  The Trustee will sign each such report on behalf of the Trust. 
The Master Servicer 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 9.24.  Reports to the Trustee.  (a) Not later than 30 days
                    ----------------------
after each Distribution Date, the Master Servicer shall forward to the
Trustee a statement, deemed to have been certified by a Servicing Officer,
setting forth the status of the Collection Account maintained by the Master
Servicer as of the close of business on the related Distribution Date,
stating that all distributions required by this Agreement to be made by the
Master Servicer have been made (or if any required distribution has not been
made by the Master Servicer, specifying the nature and status thereof) and
showing, for the period covered by such statement, the aggregate of deposits
into and withdrawals from the Collection Account maintained by the Master
Servicer for each category of deposit specified in Section 4.01 and each
category of withdrawal specified in Section 4.02.  Copies of such statement
shall be provided by the Master Servicer to the Depositor, Attention: 
Contract Finance, and, upon request, to any Certificateholders (or by the
Trustee at the Master Servicer's expense if the Master Servicer shall fail to
provide such copies (unless (i) the Master Servicer shall have failed to
provide the Trustee with such statement or (ii) the Trustee shall be unaware
of the Master Servicer's failure to provide such statement)).

     (b)  Not later than two Business Days following each Distribution Date,
the Master Servicer shall deliver to the Person designated by the Depositor,
in a format consistent with other electronic loan level reporting supplied by
the Master Servicer in connection with similar transactions, "loan level"
information with respect to the Mortgage Loans as of the related
Determination Date, to the extent that such information has been provided to
the Master Servicer by the Servicers or by the Depositor.

     Section 9.25.  Annual Officer's Certificate as to Compliance.  (a) 
                    ---------------------------------------------
The Master Servicer shall deliver to the Trustee and the Rating Agencies on
or before May 31 of each year, commencing on May 31, 1998, an Officer's
Certificate, certifying that with respect to the period ending December 31:
(i) such Servicing Officer has reviewed the activities of such Master
Servicer during the preceding calendar year or portion thereof and its
performance under this Agreement, (ii) to the best of such Servicing
Officer's knowledge, based on such 
review, such Master Servicer has performed and fulfilled its duties,
responsibilities and obligations under this Agreement in all material
respects throughout such year, or, if there has been a default in the
fulfillment of any such duties, responsibilities or obligations, specifying
each such default known to such Servicing Officer and the nature and status
thereof, (iii) such Servicing Officer has conducted an examination of the
activities of each Servicer during the preceding calendar year and its
performance under the related Servicing Agreement, (iv) the Master Servicer
has received from each Servicer such Servicer's annual certificate of
compliance, (v) to the best of such Servicing Officer's knowledge, based on
such examination, each Servicer has performed and fulfilled its duties,
responsibilities and obligations under its Servicing Agreement in all
material respects throughout such year, or, if there has been a material
default in the performance or fulfillment of any such duties,
responsibilities or obligations, specifying each such default known to such
Servicing Officer and the nature and status thereof.

     (b)  Copies of such statements shall be provided to any
Certificateholder upon request, by the Master Servicer or by the Trustee at
the Master Servicer's expense if the Master Servicer failed to provide such
copies (unless (i) the Master Servicer shall have failed to provide the
Trustee with such statement or (ii) the Trustee shall be unaware of the
Master Servicer's failure to provide such statement).

     Section 9.26.  Annual Independent Accountants' Servicing Report.  If
                    ------------------------------------------------
the Master Servicer has, during the course of any fiscal year, directly
serviced any of the Mortgage Loans, then the Master Servicer at its expense
shall cause a nationally recognized firm of independent certified public
accountants to furnish a statement to the Trustee, the Rating Agencies and
the Depositor on or before May 31 of each year, commencing on May 31, 1999 to
the effect that, with respect to the most recently ended fiscal year, such
firm has examined certain records and documents relating to the Master
Servicer's performance of its servicing obligations under this Agreement and
pooling and servicing and trust agreements in material respects similar to
this Agreement and to each other and that, on the basis of such examination
conducted substantially in compliance with the audit program for mortgages
serviced for FHLMC or the Uniform Single Attestation Program for Mortgage
Bankers, such firm is of the opinion that the Master Servicer's activities
have been conducted in compliance with this Agreement, or that such
examination has disclosed no material items of noncompliance except for (i)
such exceptions as such firm believes to be immaterial, (ii) such other
exceptions as are set forth in such statement and (iii) such exceptions that
the Uniform Single Attestation Program for Mortgage Bankers or the Audit
Program for Mortgages Serviced by FHLMC requires it to report.  Copies of
such statements shall be provided to any Certificateholder upon request by
the Master Servicer, or by the Trustee at the expense of the Master Servicer
if the Master Servicer shall fail to provide such copies.  If such report
discloses exceptions that are material, the Master Servicer shall advise the
Trustee whether such exceptions have been or are susceptible of cure, and
will take prompt action to do so.

     Section 9.27.  Merger or Consolidation.  Any Person into which the
                    -----------------------
Master Servicer may be merged or consolidated, or any Person resulting from
any merger, conversion, other 
change in form or consolidation to which the Master Servicer shall be a
party, or any Person succeeding to the business of the Master Servicer, shall
be the successor to the Master Servicer hereunder, without the execution or
filing of any paper or any further act on the part of any of the parties
hereto, anything herein to the contrary notwithstanding; provided, however,
that the successor or resulting Person to the Master Servicer shall be a
Person that shall be qualified and approved to service mortgage loans for
FNMA or FHLMC and shall have a net worth of not less than $15,000,000.


     Section 9.28.  Resignation of Master Servicer.  Except as otherwise
                    ------------------------------
provided in Sections 9.27 and 9.29 hereof, the Master Servicer shall not
resign from the obligations and duties hereby imposed on it unless it or the
Trustee determines that the Master Servicer's duties hereunder are no longer
permissible under applicable law or are in material conflict by reason of
applicable law with any other activities carried on by it and cannot be
cured.  Any such determination permitting the resignation of the Master
Servicer shall be evidenced by an Opinion of Counsel that shall be
Independent to such effect delivered to the Trustee.  No such resignation
shall become effective until the Trustee shall have assumed, or a successor
master servicer shall have been appointed by the Trustee and until such
successor shall have assumed, the Master Servicer's responsibilities and
obligations under this Agreement.  Notice of such resignation shall be given
promptly by the Master Servicer to the Depositor.

     Section 9.29.  Assignment or Delegation of Duties by the Master
                    ------------------------------------------------
Servicer.  Except as expressly provided herein, the Master Servicer shall
- --------
not assign or transfer any of its rights, benefits or privileges hereunder to
any other Person, or delegate to or subcontract with, or authorize or appoint
any other Person to perform any of the duties, covenants or obligations to be
performed by the Master Servicer hereunder; provided, however, that the
Master Servicer shall have the right without the prior written consent of the
Trustee, the Depositor or the Rating Agencies to delegate or assign to or
subcontract with or authorize or appoint an Affiliate of the Master Servicer
to perform and carry out any duties, covenants or obligations to be performed
and carried out by the Master Servicer hereunder.  In no case, however, shall
any such delegation, subcontracting or assignment to an Affiliate of the
Master Servicer relieve the Master Servicer of any liability hereunder. 
Notice of such permitted assignment shall be given promptly by the Master
Servicer to the Depositor and the Trustee.  If, pursuant to any provision
hereof, the duties of the Master Servicer are transferred to a successor
master servicer, the entire amount of the Master Servicing Fees and other
compensation payable to the Master Servicer pursuant hereto, including
amounts payable to or permitted to be retained or withdrawn by the Master
Servicer pursuant to Section 9.21 hereof, shall thereafter be payable to such
successor master servicer.

     Section 9.30.  Limitation on Liability of the Master Servicer and
                    --------------------------------------------------
Others.  Neither the Master Servicer nor any of the directors, officers,
- ------
employees or agents of the Master Servicer shall be under any liability to
the Trustee or the Certificateholders for any action taken or for refraining
from the taking of any action in good faith pursuant to this Agreement, or
for errors in judgment; provided, however, that this provision shall not
protect the Master Servicer or any such person against any liability that
would otherwise be imposed 
by reason of willful misfeasance, bad faith or negligence in its performance
of its duties or by reason of reckless disregard for its obligations and
duties under this Agreement.  The Master Servicer and any director, officer,
employee or agent of the Master Servicer may rely in good faith on any
document of any kind prima facie properly executed and submitted by any
Person respecting any matters arising hereunder.  The Master Servicer shall
be under no obligation to appear in, prosecute or defend any legal action
that is not incidental to its duties to master service the Mortgage Loans in
accordance with this Agreement and that in its opinion may involve it in any
expenses or liability; provided, however, that the Master Servicer may in its
sole discretion undertake any such action that it may deem necessary or
desirable in respect to this Agreement and the rights and duties of the
parties hereto and the interests of the Certificateholders hereunder.  In
such event, the legal expenses and costs of such action and any liability
resulting therefrom shall be expenses, costs and liabilities of the Trust
Fund and the Master Servicer shall be entitled to be reimbursed therefor out
of the Collection Account it maintains as provided by Section 4.02.

     The Master Servicer shall not be liable for any acts or omissions of any
Servicer.  In particular, the Master Servicer shall not be liable for any
servicing errors or interruptions resulting from any failure of any Servicer
to maintain computer and other information systems that are year-2000
compliant.

     Section 9.31.  Indemnification; Third-Party Claims.  The Master
                    -----------------------------------
Servicer agrees to indemnify the Depositor and the Trustee, and hold them
harmless against any and all claims, losses, penalties, fines, forfeitures,
legal fees and related costs, judgments, and any other costs, liability, fees
and expenses that the Depositor and the Trustee may sustain as a result of
the failure of the Master Servicer to perform its duties and master service
the Mortgage Loans in compliance with the terms of this Agreement.  The
Depositor and the Trustee shall immediately notify the Master Servicer if a
claim is made by a third party with respect to this Agreement or the Mortgage
Loans entitling the Depositor or the Trustee to indemnification hereunder,
whereupon the Master Servicer shall assume the defense of any such claim and
pay all expenses in connection therewith, including counsel fees, and
promptly pay, discharge and satisfy any judgment or decree which may be
entered against it or them in respect of such claim.

     Section 9.32.  Alternative Index.  In the event that the Index for
                    -----------------
any Mortgage Loan, as specified in the related Mortgage Note, becomes
unavailable for any reason, the Master Servicer shall select an alternative
index, which in all cases shall be an index that constitutes a qualified rate
on a regular interest under the REMIC Provisions, in accordance with the
terms of such Mortgage Note or, if such Mortgage Note does not make provision
for the selection of an alternative index in such event, the Master Servicer
shall, subject to applicable law, select an alternative index based on
information comparable to that used in connection with the original Index
and, in either case, such alternative index shall thereafter be the Index for
such Mortgage Loan.

                                  ARTICLE X

                             REMIC ADMINISTRATION

     Section 10.01.  REMIC Administration.   (a)  REMIC elections as set
                     --------------------
forth in the Preliminary Statement shall be made by the Trustee on Forms 1066
or other appropriate federal tax or information return for the taxable year
ending on the last day of the calendar year in which the Certificates are
issued.  The regular interests and residual interest in each REMIC shall be
as designated in the Preliminary Statement.

     (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 Master Servicer 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 Master Servicer in fulfilling
its duties hereunder (including its duties as tax return preparer).  The
Master Servicer shall be entitled to reimbursement of expenses to the extent
provided in clause (i) above from the Collection Account.

     (d)  The Master Servicer shall prepare, and the Trustee shall 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 Master Servicer.

     (e)  The Master Servicer shall act as Tax Matters Person for each REMIC. 
The Master Servicer or its designee shall perform on behalf of each REMIC all
reporting and other tax compliance duties that are the responsibility of such
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 Master Servicer 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, the Master Servicer and the Holders of Certificates
shall take any action or cause the 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, the Master Servicer nor the 
Holder of any Residual Certificate shall take any action, cause the 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 and the Master
Servicer have 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 the 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 and the Master Servicer, or their
respective designees, 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 or the Master Servicer has advised it in writing that
an Adverse REMIC Event could occur.

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

     (h)  The Master Servicer 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.

     (j)  Neither the Trustee nor the Master Servicer shall enter into any
arrangement by which any REMIC will receive a fee or other compensation for
services.

     (k)  On or before April 15 of each calendar year beginning in 1998, the
Master Servicer shall deliver to the Trustee and each Rating Agency an
Officer's Certificate stating the Master Servicer's compliance with the
provisions of this Section 10.01.

     (l)  The Trustee shall treat the Basis Risk Reserve Fund as an outside
reserve fund within the meaning of Treasury Regulation Section 1.860G-2(h)
that is owned by the Class X Certificateholder and that is not an asset of
the REMIC.  The Trustee shall treat the rights of the Class A, Class M-1,
Class M-2, and Class B Certificateholders to receive payments from the Basis
Risk Reserve Fund in the event of a Basis Risk Shortfall as rights in an
interest rate cap contract written by the Class X Certificateholder in favor
of the Class A, Class M-1, Class M-2, and Class B Certificateholders.  Thus,
each Class A, Class M-1, Class M-2, and Class B Certificate shall be treated
as representing not only ownership of regular interests in REMIC 4, but also
ownership of an interest in an interest rate cap contract.  For purposes of
determining the issue prices of the REMIC 4 regular interests, the Trustee
shall assume that the interest rate cap contract has a value of $10,000.  

     Section 10.02.  Prohibited Transactions and Activities.  Neither the
                     --------------------------------------
Depositor, the Master Servicer 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 the
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 interests
therein other than the Residual Certificates as the regular interests
therein, (b) affect the distribution of interest or principal on the
Certificates, (c) result in the encumbrance of the assets transferred or
assigned to the Trust Fund (except pursuant to the provisions of this
Agreement) or (d) cause such REMIC to be subject to a tax on prohibited
transactions or prohibited contributions pursuant to the REMIC Provisions.

     Section 10.03.  Indemnification with Respect to Certain Taxes and
                     -------------------------------------------------
Loss of REMIC Status.  (a)  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 Master
Servicer of its duties and obligations set forth herein, the Master Servicer
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 Master Servicer shall not
be liable for any such Losses attributable to the action or inaction of the
Trustee, the Depositor, the Class X Certificateholder 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 Master Servicer 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 Master Servicer 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 Master Servicer 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).

     (b)  If the Internal Revenue Service determines that one of the REMICs
established hereunder recognized income from a prohibited transaction within
the meaning of Section 860F(a)(2) of the Code as a result of the lapse of the
Class X Certificateholder's right to effect a Special Termination of the
Trust Fund by purchasing the assets of the Trust Fund, then the Seller shall
indemnify the Trust Fund for any such tax.

     Section 10.04.  REO Property.  (a)  Notwithstanding any other
                     ------------
provision of this Agreement, the Master Servicer, acting on behalf of the
Trustee hereunder, shall not, and shall, to the extent provided in the
applicable Servicing Agreement, not permit any Servicer to, rent, lease, or
otherwise earn income on behalf of any REMIC with respect to any REO Property
which might cause such REO Property to fail to qualify as "foreclosure"
property within the meaning of section 860G(a)(8) of the Code or result in
the receipt by any REMIC of any "income from non-permitted assets" within the
meaning of section 860F(a)(2) of the Code or any "net income from foreclosure
property" which is subject to tax under the REMIC Provisions unless the
Master Servicer has advised, or has caused the applicable Servicer to advise,
the Trustee in writing to the effect that, under the REMIC Provisions, such
action would not adversely affect the status of the REMIC as a REMIC and any
income generated for such REMIC by the REO Property would not result in the
imposition of a tax upon such REMIC.

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


                                  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, the Master Servicer 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, the Master Servicer and the Trustee with the consent of the
Holders of not less than 66-2/3% of the Class Certificate Principal Amount
(or Percentage Interest) of each Class of Certificates affected thereby for
the purpose of adding any provisions to or changing in any manner or
eliminating any of the provisions of this Agreement or of modifying in any
manner the rights 
of the Holders; provided, however, that no such amendment 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, in 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.

     (e)  Notwithstanding anything to the contrary in any Servicing
Agreement, the Trustee shall not consent to any amendment of any Servicing
Agreement except pursuant to the standards provided in this Section with
respect to amendment of this Agreement.

     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 Percentage Interest),
Certificates owned by the Depositor, the Master Servicer, the Trustee or any
Servicer or Affiliates thereof are not to be counted so long as such
Certificates are owned by the Depositor, the Master Servicer, the Trustee or
any 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 9.23(c) and (ii) a copy of any other document incorporated by
reference in the Prospectus.  Any reasonable out-of-pocket expenses incurred
by the Trustee in providing copies of such documents shall be reimbursed by
the Depositor.

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

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

     Section 11.07.  Notices.  All demands, notices and communications
                     -------
hereunder shall be in writing and shall be deemed to have been duly given
when received by (a) in the case of the Depositor, Structured Asset
Securities Corporation, 200 Vesey Street, 12th Floor, New York, New York
10285, Attention: Mark Zusy, (b) in the case of the Trustee, First Union
National Bank, 230 South Tryon Street NC1179, Charlotte, North Carolina
28288, Attention:  Structured Finance, and (c) in the case of the Master
Servicer, Norwest Bank Minnesota, National Association, 11000 Broken Land
Parkway, Columbia, Maryland  21044; Attention: Master Servicing, or as to
each party such other address as may hereafter be furnished by such party to
the other parties in writing.  Any notice required or permitted to be mailed
to a Holder shall be given by first class mail, postage prepaid, at the
address of such Holder as shown in the Certificate Register.  Any notice so
mailed within the time prescribed in this Agreement shall be conclusively
presumed to have been duly given, whether or not the Holder receives such
notice.

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

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

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

     Section 11.11.  Benefits of Agreement.  Nothing in this Agreement or
                     ---------------------
in the Certificates, express or implied, shall give to any Person, other than
the parties to this Agreement and their successors hereunder and the Holders
of the Certificates, any benefit or any legal or equitable right, power,
remedy or claim under this Agreement, except to the extent specified in
Sections 11.14 and 11.15.

     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) any Assignment by the Master Servicer of its rights
          hereunder or delegation of its duties hereunder;

               (iii)     the occurrence of any Event of Default described in
          Section 6.14;

               (iv) any notice of termination given to the Master Servicer
          pursuant to Section 6.14 and any resignation of the Master Servicer
          hereunder;

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

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

               (vii)     any termination of the rights and obligations of any
          Servicer under the applicable Servicing Agreement.

          (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 IBCA, Inc.
     1201 East 7th Street
     Powell, Wyoming  82435
     Attention: Residential Mortgage Surveillance

     If to S&P, to:

     Standard & Poor's Rating Services
     26 Broadway, 15th Floor
     New York, New York  10004
     Attention: Residential Mortgages

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

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

     Section 11.14.  Transfer of Servicing.  Lehman Capital agrees that it
                     ---------------------
shall provide written notice to the Trustee and the Master Servicer thirty
days prior to any transfer or assignment by Lehman Capital of its rights
under any Servicing Agreement or of the servicing thereunder or delegation of
its rights or duties thereunder or any portion thereof to any Person other
than the initial Servicer under such Servicing Agreement.  In addition, the
ability of Lehman Capital to transfer or assign its rights and delegate its
duties under any Servicing Agreement or to transfer the servicing thereunder
to a successor servicer shall be subject to the following conditions:

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

          (ii) Such successor servicer must satisfy the seller/servicer
     eligibility standards in the applicable Servicing Agreement, exclusive
     of any experience in mortgage loan origination, and must be reasonably
     acceptable to the Master Servicer, whose approval shall not be
     unreasonably withheld;

          (iii)     Such successor servicer must execute and deliver to the
     Trustee and the Master Servicer an agreement, in form and substance
     reasonably satisfactory to the Trustee and the Master Servicer, that
     contains an assumption by such successor servicer of the due and
     punctual performance and observance of each covenant and condition to be
     performed and observed by the Servicer under the applicable Servicing
     Agreement;

          (iv) There must be delivered to the Trustee a letter from each
     Rating Agency to the effect that such transfer of servicing will not
     result in a qualification, withdrawal or downgrade of the then-current
     rating of any of the Certificates;

          (v)  Lehman Capital shall, at its cost and expense, take such
     steps, or cause the terminated Servicer to take such steps, as may be
     necessary or appropriate to effectuate and evidence the transfer of the
     servicing of the Mortgage Loans to such successor servicer, including,
     but not limited to, the following: (A) to the extent required by the
     terms of the Mortgage Loans and by applicable federal and state laws and
     regulations, Lehman Capital shall cause the prior Servicer to timely
     mail to each obligor under a Mortgage Loan any required notices or
     disclosures describing the transfer of servicing of the Mortgage Loans
     to the successor servicer; (B) prior to the effective date of such
     transfer of servicing, Lehman Capital shall cause the prior Servicer to
     transmit to any related insurer notification of such transfer of
     servicing; (C) on or prior to the effective date of such transfer of
     servicing, Lehman Capital shall cause the prior Servicer to deliver to
     the successor servicer all Mortgage Loan Documents and any related
     records or materials; (D) on or prior to the effective date of such
     transfer of servicing, Lehman Capital shall cause the prior Servicer to
     transfer to the successor servicer, or, if such transfer occurs after a
     Remittance Date but before the next succeeding Deposit Date, to the
     Master Servicer, all funds held by the Servicer in respect of the
     Mortgage Loans; (E) on or prior to the effective date of such transfer
     of servicing, Lehman Capital shall cause the prior Servicer to, after
     the effective date of the transfer of servicing to the successor
     servicer, continue to forward to such successor servicer, within one
     Business Day of receipt, the amount of any payments or other recoveries
     received by the prior Servicer, and to notify the successor servicer of
     the source and proper application of each such payment or recovery; and
     (F) Lehman Capital shall cause the prior Servicer to, after the
     effective date of transfer of servicing to the successor servicer,
     continue to cooperate with the successor servicer to facilitate such
     transfer in such manner and to such extent as the successor servicer may
     reasonably request.


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

                              STRUCTURED ASSET SECURITIES
                              CORPORATION, as Depositor


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




                              FIRST UNION NATIONAL BANK,
                              as Trustee


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



                              NORWEST BANK MINNESOTA, NATIONAL
                              ASSOCIATION, as Master Servicer


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


Solely for purposes of Section 11.14, 
accepted and agreed to by:

LEHMAN CAPITAL, A DIVISION OF
LEHMAN BROTHERS HOLDINGS INC.


By:___________________________________
   Name:
   Title:

                                  EXHIBIT A
                                  ---------

                            FORMS OF CERTIFICATES


                                   EXHIBIT B-1
                                   -----------

                            FORM OF INITIAL 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,
                                ---------------
          1998 among Structured Asset Securities Corporation, as Depositor,
          First Union National Bank, as Trustee, and Norwest Bank Minnesota,
          National Association, as Master Servicer, with respect to Structured
          Asset Securities Corporation Mortgage Pass-Through Certificates,
          Series 1998-2


Ladies and Gentlemen:

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

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




                              ((Custodian), on behalf of)
                              FIRST UNION NATIONAL BANK,
                              as Trustee


                              By:______________________________
                                 Name: 
                                 Title:


                                EXHIBIT B-2
                                -----------

                        FORM OF INTERIM 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,
          1998 among Structured Asset Securities Corporation, as Depositor,
          First Union National Bank, as Trustee, and Norwest Bank Minnesota,
          National Association, as Master Servicer, with respect to Structured
          Asset Securities Corporation Mortgage Pass-Through Certificates,
          Series 1998-2

Ladies and Gentlemen:

     In accordance with Section 2.02(b) of the Trust Agreement, the
undersigned, as Trustee, hereby certifies that as to each Mortgage Loan
listed in the Mortgage Loan Schedule (other than any Mortgage Loan paid in
full or listed on Schedule I hereto) it (or its custodian) has received the
applicable documents listed in Section 2.01(b) of the Trust Agreement.

     The undersigned hereby certifies that as to each Mortgage Loan
identified on the Mortgage Loan Schedule, other than any Mortgage Loan listed
on Schedule I hereto, it has reviewed the documents identified above and has
determined that each such document appears regular on its face and appears to
relate to the Mortgage Loan identified in such document.

     Capitalized words and phrases used herein shall have the respective
meanings assigned to them in the Trust Agreement. This Certificate is
qualified in all respects by the terms of said Trust Agreement including, but
not limited to, Section 2.02(b).


                              ((Custodian), on behalf of)
                              FIRST UNION NATIONAL BANK,
                              as Trustee


                              By:_______________________________
                                 Name:
                                 Title:


                                EXHIBIT B-3
                                -----------

                         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,
          1998 among Structured Asset Securities Corporation, as Depositor,
          First Union National Bank, as Trustee, and Norwest Bank Minnesota,
          National Association, as Master Servicer, with respect to Structured
          Asset Securities Corporation Mortgage Pass-Through Certificates,
          Series 1998-2

Ladies and Gentlemen:

     In accordance with Section 2.02(d) of the Trust Agreement, the
undersigned, as Trustee, hereby certifies that as to each Mortgage Loan
listed in the Mortgage Loan Schedule (other than any Mortgage Loan paid in
full or listed on Schedule I hereto) it (or its custodian) has received the
applicable documents listed in Section 2.01(b) of the Trust Agreement.

     The undersigned hereby certifies that as to each Mortgage Loan
identified on the Mortgage Loan Schedule, other than any Mortgage Loan listed
on Schedule I 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), on behalf of)
                              FIRST UNION NATIONAL BANK,
                              as Trustee


                              By:________________________________
                                 Name:
                                 Title:


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

                             FORM OF ENDORSEMENT

     Pay to the order of First Union National Bank, as trustee (the
"Trustee") under the Trust Agreement dated as of January 1, 1998, among
Structured Asset Securities Corporation, as Depositor, the Trustee and the
Master Servicer relating to Structured Asset Securities Corporation Mortgage
Pass-Through Certificates, Series 1998-2, 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 January 1, 1998 among
Structured Asset Securities Corporation, as Depositor, Norwest Bank
Minnesota, National Association, as Master Servicer, and you, as Trustee (the
"Trust Agreement"), the undersigned Master 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 Master 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. The Mortgage Loan is being foreclosed.

     3. Mortgage Loan substituted. (The Master 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. Mortgage Loan purchased. (The Master 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.)

     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 Master 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") among Structured Asset Securities
Corporation, First Union National Bank, as Trustee and Norwest Bank
Minnesota, National Association, as Master Servicer, dated as of January 1,
1998, no transfer of the Residual Certificates shall be permitted to be made
to any person unless the Trustee has received a certificate from such
transferee to the effect that such transferee is not an employee benefit plan
subject to ERISA or a plan subject to Section 4975 of the Code and is not
using the assets of any employee benefit plan or other plan to acquire
Residual Certificates.

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

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

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

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

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

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

          12.  That the Purchaser consents to the designation of the Master
Servicer 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
                                 ---------

                             SERVICING AGREEMENTS


                                 EXHIBIT F
                                 ---------

                    FORM OF RULE 144A TRANSFER CERTIFICATE


     Re:  Structured Asset Securities Corporation
          Mortgage Pass-Through Certificates
          Series 1998-2                          
          ---------------------------------------

          Reference is hereby made to the Trust Agreement dated as of January
1, 1998 (the "Trust Agreement") among Structured Asset Securities
Corporation, as Depositor, Norwest Bank Minnesota, National Association, as
Master Servicer and First Union National Bank, 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 1998-2 (the "Privately
Offered Certificates") of Structured Asset Securities Corporation (the
"Depositor"), we confirm that:

(1)  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 the exemption
     from registration provided by Rule 144 under the Securities Act, or (D)
     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 January 1, 1998 among the Depositor, Norwest Bank Minnesota,
     National Association, as Master Servicer and First Union National Bank,
     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.

     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") among Structured Asset Securities
Corporation, as Depositor, Norwest Bank Minnesota, National Association, as
Master Servicer, and First Union National Bank, as Trustee, dated as of
January 1, 1998, 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 I
                                 ---------

                          MONTHLY REMITTANCE ADVICE


                                 EXHIBIT J
                                 ---------

                     MONTHLY ELECTRONIC DATA TRANSMISSION


                                 EXHIBIT K
                                 ---------

                             CUSTODIAL AGREEMENT


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

                            MORTGAGE LOAN SCHEDULE





                                                                 EXHIBIT 99.1
                                                                 ------------
                          Aurora Loan Services, Inc.
                          --------------------------

    Aurora Loan Services, Inc., a wholly-owned subsidiary  of Lehman Brothers
Holdings Inc.  ("Aurora"), will initially  be the  servicer of  approximately
28.71% of  the Mortgage  Loans included in  the Trust  Fund described  in the
Prospectus  Supplement .    The  following information  with  respect to  the
delinquency  and foreclosure  experience of  the mortgage  loans in  Aurora's
servicing portfolio  has been provided  by Aurora, and neither  the Depositor
nor the Underwriter  makes any representation or warranty as  to the accuracy
or completeness of such information.

    Aurora began  operation as  a servicer of  residential mortgage loans  in
August 1997, following the acquisition of substantially all of the assets and
a majority of  the management and employees of  Harbourton Financial Services
L.P. ("Harbourton").  As of December  31, 1997, Aurora's total loan servicing
and  subservicing  portfolio  included loans  with  an  aggregate outstanding
principal balance of approximately $2.33 billion, of which approximately $2.26
billion is subserviced for Lehman Brothers Holdings Inc.  The following table
sets  forth certain  information regarding  the  delinquency and  foreclosure
experience of  Aurora and  Harbourton with  respect to  conventional mortgage
loans.  The indicated periods of delinquency are  based on the number of days
past due on a contractual basis.


                        DELINQUENCIES AND FORECLOSURES


<TABLE>
<CAPTION>
                                                                 DECEMBER 31,     
                                                                 ------------

<S>                                                              <C>

</TABLE>




<TABLE>
<CAPTION>
                                                   1994          1995          1996         1997(3)    
                                                   ----          ----          ----         ----

<S>                                               <C>           (c>           <C>           <C>

Total mortgage loans
     Dollar amount of mortgage loans 
     (in millions)                                $1,061        $1,625        $1,765        $1,203

Percentage  of mortgage  loans delinquent  by
period of delinquency(1)(2)

     30 to 59 days                                  1.93%         2.26%         1.92%         3.21%
     60 to 89 days                                  0.40          0.46          0.45          0.73
     90 days or more                                0.35          0.24          0.25          0.28

Total percentage of mortgage loans 
delinquent (1)(2)                                   2.68%         2.96%         2.62%         4.22%

     In foreclosure (excluding bankruptcies)        0.50          0.99          1.16          1.99
     In bankruptcy                                  0.57          0.36          0.47          0.78
                                                    ----          ----          ----          ----

Total (1)(2)                                        3.75%         4.31%         4.25%         6.99%

</TABLE>

__________________

(1)   Delinquency  information  is  for  conventional loans  only,  excluding
bankruptcies.  
(2)  Percentages are based on the number of mortgage loans.
(3)  Excludes information related to the  servicing of $331.3 million of sub-
prime loans acquired in 1997.



    The  above delinquency  and foreclosure  statistics represent  the recent
experience of Aurora.   The loans in Aurora's servicing  portfolio may differ
significantly  from  the  Mortgage Loans.  The  actual  loss and  delinquency
experience on  the Mortgage  Loans will  depend, among  other things,  on the
value  of the  Mortgaged  Properties  securing such  Mortgage  Loans and  the
ability  of mortgagors to make required  payments. There can be no assurance,
and no representation  is made, that the delinquency  experience with respect
to the Mortgage Loans will  be similar to that reflected in the tables above,
nor  is any  representation  made as  to  the rate  at  which  losses may  be
experienced on liquidation of defaulted Mortgage Loans.





                                                           Exhibit 99.2










                                                                              
                                     


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

                                    SELLER


                                     and 


                   STRUCTURED ASSET SECURITIES CORPORATION,

                                  PURCHASER



                 MORTGAGE LOAN SALE AND ASSIGNMENT AGREEMENT

                         Dated as of January 1, 1998




                                                                           
                                     





                         MORTGAGE LOAN SALE AGREEMENT

                              TABLE OF CONTENTS


                                  ARTICLE I

                         CONVEYANCE OF MORTGAGE LOANS

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

1.01.  Sale of Mortgage Loans . . . . . . . . . . . . . . . . . . . . . .   2
1.02.  Delivery of Documents  . . . . . . . . . . . . . . . . . . . . . .   2
1.03.  Review of Documentation  . . . . . . . . . . . . . . . . . . . . .   2
1.04.  Representations and Warranties of Lehman Capital . . . . . . . . .   3
1.05.  Grant Clause . . . . . . . . . . . . . . . . . . . . . . . . . . .   7
1.06   Assignment by Depositor  . . . . . . . . . . . . . . . . . . . . .   7

                                  ARTICLE II



                           MISCELLANEOUS PROVISIONS

2.01.  Binding Nature of Agreement; Assignment  . . . . . . . . . . . . .   7
2.02.  Entire Agreement . . . . . . . . . . . . . . . . . . . . . . . . .   8
2.03.  Amendment  . . . . . . . . . . . . . . . . . . . . . . . . . . . .   8
2.04.  Governing Law  . . . . . . . . . . . . . . . . . . . . . . . . . .   8
2.05.  Severability of Provisions . . . . . . . . . . . . . . . . . . . .   9
2.06.  Indulgences; No Waivers  . . . . . . . . . . . . . . . . . . . . .   9
2.07.  Headings Not to Affect Interpretation  . . . . . . . . . . . . . .   9
2.08.  Benefits of Agreement  . . . . . . . . . . . . . . . . . . . . . .   9
2.09.  Counterparts . . . . . . . . . . . . . . . . . . . . . . . . . . .   9


                                  SCHEDULES

SCHEDULE A     Mortgage Loan Schedule



     This MORTGAGE LOAN SALE AND ASSIGNMENT AGREEMENT is executed by and
between Lehman Capital, A Division of Lehman Brothers Holdings Inc. ("Lehman
Capital"), and Structured Asset Securities Corporation (the "Depositor"),
dated as of the 1st day of January, 1998.

     All capitalized terms not defined herein shall have the same meanings
assigned to such terms in that certain Trust Agreement (the "Trust
Agreement"), dated as of January 1, 1998, between the Depositor, Norwest Bank
Minnesota, N.A., as Master Servicer and First Union National Bank, as Trustee
(the "Trustee").

                             W I T N E S S E T H:
                             - - - - - - - - - -

     WHEREAS, pursuant to the following specified mortgage loan transfer
agreements (each a "Transfer Agreement", and together the "Transfer
Agreements"), Lehman Capital has purchased from certain transferors (each a
"Transferor", and together the "Transferors"), certain mortgage loans
identified on the Mortgage Loan Schedule attached hereto as Exhibit A:

          1.  Seller's Warranties and Servicing Agreement, dated as of
     September 30, 1997, between Lehman Capital and Option One Mortgage
     Corporation;

          2.  Assignment and Assumption Agreement, dated December 3,
     1997, among ICI Funding Corporation ("ICI"), Lehman Capital and WMC
     Mortgage Corporation ("WMC"), pursuant to which ICI transferred and
     assigned to Lehman Capital all of its right, title and interest as
     purchaser in, to and under a Mortgage Loan Purchase and Sale
     Agreement dated October 27, 1997, between ICI, as purchaser, and
     WMC, as seller; and

          3.  Assignment, Assumption and Recognition Agreement, dated
     November 25, 1997, among DLJ Mortgage Capital, Inc. ("DLJ"), Lehman
     Capital, BNC Mortgage, Inc. ("BNC") and Temple-Inland Mortgage
     Corporation pursuant to which DLJ transferred and assigned all of
     its right, title and interest in the Master Mortgage Loan Purchase
     Agreement, dated as of October 31, 1995, between DLJ, as purchaser,
     and BNC, as seller;

     WHEREAS, each Transfer Agreement permits the purchaser to assign its
rights and interests in such agreement and to delegate its obligations
thereunder; 

     WHEREAS, Lehman Capital desires to sell, without recourse, all of its
right, title and interest in the Mortgage Loans to the Depositor, to assign
all of its rights and interest under the Transfer Agreements, and to delegate
all of its obligations thereunder, to the Depositor; and

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

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


                                  ARTICLE I

                         CONVEYANCE OF MORTGAGE LOANS

     Section 1.01.  Sale of Mortgage Loans.  Concurrently with the
                    ----------------------
execution and delivery of this Agreement, Lehman Capital does hereby
transfer, assign, set over, deposit with and otherwise convey to the
Depositor, without recourse, all the right, title and interest of Lehman
Capital in and to the Mortgage Loans identified on Schedule A hereto, having
an aggregate principal balance as of the Cut-off Date of $600,051,982.34. 
Such conveyance includes, without limitation, the right to all distributions
of principal and interest received on or with respect to the Mortgage Loans
on or after January 1, 1998 (other than payments of principal and interest
due on or before such date), together with all of Lehman Capital's right,
title and interest in and to each related account and all amounts from time
to time credited to and the proceeds of such account, any REO Property and
the proceeds thereof, Lehman Capital's rights under any Insurance Policies
related to the Mortgage Loans, and Lehman Capital's security interest in any
collateral pledged to secure the Mortgage Loans, including the Mortgaged
Properties and any Additional Collateral.

     Concurrently with the execution and delivery of this Agreement, Lehman
Capital hereby assigns to the Depositor all of its rights and interest under
the Transfer Agreements, and delegates to the Depositor all of its
obligations.  Concurrently with the execution hereof, the Depositor tenders
the purchase price of $600,051,982.34.  The Depositor hereby accepts such
assignment and delegation, and shall be entitled to exercise all such rights
of Lehman Capital under the Transfer Agreements, as if the Depositor had been
a party to the Transfer Agreements.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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



                                  ARTICLE II

                           MISCELLANEOUS PROVISIONS

     Section 2.01.  Binding Nature of Agreement; Assignment.  This
                    ---------------------------------------
Agreement shall be binding upon and inure to the benefit of the parties
hereto and their respective successors and permitted assigns.

     Section 2.02.  Entire Agreement.  This Agreement contains the entire
                    ----------------
agreement and understanding among the parties hereto with respect to the
subject matter hereof, and supersedes all prior and contemporaneous
agreements, understandings, inducements and conditions, express or implied,
oral or written, of any nature whatsoever with respect to the subject matter
hereof.  The express terms hereof control and supersede any course of
performance and/or usage of the trade inconsistent with any of the terms
hereof.

     Section 2.03.  Amendment.  (a)  This Agreement may be amended from
                    ---------
time to time by Lehman Capital and the Depositor, without notice to or the
consent of any of the Holders, (i) to cure any ambiguity, (ii) to cause the
provisions herein to conform to or be consistent with or in furtherance of
the statements made with respect to the Certificates, the Trust Fund, the
Trust Agreement or this Agreement in any Offering Document; or to correct or
supplement any provision herein which may be inconsistent with any other
provisions herein, (iii) to make any other provisions with respect to matters
or questions arising under this Agreement or (iv) to add, delete, or amend
any provisions to the extent necessary or desirable to comply with any
requirements imposed by the Code and the REMIC Provisions.  No such amendment
effected pursuant to clause (iii) of the preceding sentence shall adversely
affect in any material respect the interests of any Holder.  Any such
amendment shall be deemed not to adversely affect in any material respect any
Holder, if the Trustee receives written confirmation from each Rating Agency
that such amendment will not cause such Rating Agency to reduce the then
current rating assigned to the Certificates (and any Opinion of Counsel
requested by the Trustee in connection with any such amendment may rely
expressly on such confirmation as the basis therefor).

     (b)  This Agreement may also be amended from time to time by Lehman
Capital and the Depositor with the consent of the Holders of not less than
66-2/3% of the Class Certificate Principal Amount (or 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 may (i) reduce in any
manner the amount of, or delay the timing of, payments received on Mortgage
Loans which are required to be distributed on any Certificate without, the
consent of the Holder of such Certificate or (ii) reduce the aforesaid
percentages of Class Certificate Principal Amount (or Aggregate Notional
Amount) of Certificates of each Class, the Holders of which are required to
consent to any such amendment without the consent of the Holders of 100% of
the Class Certificate Principal Amount (or Aggregate Notional Amount) of each
Class of Certificates affected thereby.

     (c)  It shall not be necessary for the consent of Holders under this
Section 2.03 to approve the particular form of any proposed amendment, but it
shall be sufficient if such consent shall approve the substance thereof.  The
manner of obtaining such consents and of evidencing the authorization of the
execution thereof by Holders shall be subject to such reasonable regulations
as the Trustee may prescribe.

     Section 2.04.  Governing Law.  THIS AGREEMENT SHALL BE CONSTRUED IN
                    -------------
ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK, AND THE OBLIGATIONS,
RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER SHALL BE DETERMINED IN
ACCORDANCE WITH SUCH LAWS WITHOUT REGARD TO CONFLICT OF LAWS PRINCIPLES
APPLIED IN NEW YORK.

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

     Section 2.06.  Indulgences; No Waivers.  Neither the failure nor any
                    -----------------------
delay on the part of a party to exercise any right, remedy, power or
privilege under this Agreement shall operate as a waiver thereof, nor shall
any single or partial exercise of any right, remedy, power or privilege
preclude any other or further exercise of the same or of any other right,
remedy, power or privilege, nor shall any waiver of any right, remedy, power
or privilege with respect to any occurrence be construed as a waiver of such
right, remedy, power or privilege with respect to any other occurrence.  No
waiver shall be effective unless it is in writing and is signed by the party
asserted to have granted such waiver.

     Section 2.07.  Headings Not to Affect Interpretation.  The headings
                    -------------------------------------
contained in this Agreement are for convenience of reference only, and they
shall not be used in the interpretation hereof.

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

     Section 2.09.  Counterparts.  This Agreement may be executed in one
                    ------------
or more counterparts, each of which shall be deemed to be an original, and
all of which together shall constitute one and the same instrument.

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



                              LEHMAN CAPITAL, A DIVISION OF
                                  LEHMAN BROTHERS HOLDINGS INC.



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


                              STRUCTURED ASSET SECURITIES
                                  CORPORATION



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




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


                            MORTGAGE LOAN SCHEDULE






                                                           Exhibit 99.3



                         SPECIAL SERVICING AGREEMENT


     THIS SPECIAL SERVICING AGREEMENT (this "Agreement"), entered  into as of
the 1st day  of January, 1998, by  and between LEHMAN CAPITAL,  A DIVISION OF
LEHMAN BROTHERS HOLDINGS INC., a Delaware corporation ("Lehman Capital"), and
OCWEN FEDERAL BANK FSB, a federal savings bank ("the Special Servicer"):

                                   RECITALS

     WHEREAS, Lehman Capital  has conveyed certain Mortgage  Loans identified
on  Schedule I  hereto (the  "Serviced Mortgage  Loans") to  Structured Asset
Securities  Corporation ("SASCO"), which  in turn  has conveyed  the Serviced
Mortgage Loans to First Union National Bank, as trustee (the "Trustee") under
a trust agreement  dated as of January 1, 1998 (the "Trust Agreement"), among
the Trustee, Norwest Bank Minnesota, National Association, as master servicer
("Norwest,"  and, together  with  any  successor  Master  Servicer  appointed
pursuant to the provisions of the Trust Agreement, the "Master Servicer") and
SASCO.

     WHEREAS,  multiple  classes  of  Certificates,  including  the  Class  X
Certificate,  will  be issued  on  the Closing  Date  pursuant  to the  Trust
Agreement,  and Ocwen  Partnership,  L.P.  (together  with any  successor  in
interest  thereto  and  any permitted  assignee  or  transferee  thereof, the
"Directing Holder") is expected to purchase  the Class X Certificate from the
Placement Agent and  is expected to be  the initial registered Holder  (other
than the Placement Agent and any nominee thereof) of the Class X Certificate;

     WHEREAS, Lehman Capital  desires that the  Special Servicer perform  the
services with  respect to  the Serviced  Mortgage Loans  as provided in  this
Agreement  (including those  provisions that  are  incorporated by  reference
herein),  and  the Special  Servicer  has agreed  to  do so,  subject  to the
conditions set forth herein.

     WHEREAS, Norwest and any  successor Master Servicer shall  be obligated,
among other things, to supervise the servicing of the Serviced Mortgage Loans
on  behalf  of  the  Trustee,  and  shall   have  the  right,  under  certain
circumstances,  to  terminate the  rights  and  obligations  of  the  Special
Servicer under this Special Servicing Agreement.

     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, Lehman  Capital and  the Special
Servicer hereby agree as follows:

                                  AGREEMENT

     I.   Definitions.  Capitalized terms used and not defined in this
          -----------
Agreement, including  Exhibit A  hereto and any  provisions of  the Servicing
Agreement  dated as  of  December 1,  1997, between  Lehman  Capital and  the
Servicer  (the "Servicing Agreement") incorporated by reference herein, shall
have the meanings ascribed to such terms in the Trust Agreement.

     II.  Special Servicing.  The Special Servicer agrees, with respect to
          -----------------
the  Serviced   Mortgage  Loans,   to   perform  and   observe  the   duties,
responsibilities and obligations that are  to be performed and observed under
the  provisions of  the  Servicing Agreement,  except  as otherwise  provided
herein and on  Exhibit A  hereto, and  that the provisions  of the  Servicing
Agreement, as  so modified, are and shall be a  part of this Agreement to the
same extent as if set forth herein in full.

     III. Master Servicing; Termination of Special Servicer.  The Special
          -------------------------------------------------
Servicer,  including any  successor  special  servicer  hereunder,  shall  be
subject  to the  supervision of  the Master  Servicer, which  Master Servicer
shall be obligated to ensure that the  Special Servicer services the Serviced
Mortgage Loans  in accordance with  the provisions  of this  Agreement.   The
Master Servicer,  acting  on behalf  of  the Trustee  pursuant  to the  Trust
Agreement, shall  have the  same rights  as the  "Owner" (as  defined in  the
Servicing Agreement) to enforce the obligations of the Special Servicer under
the Servicing Agreement.  The Master  Servicer shall be entitled to terminate
the rights and obligations of the Special Servicer  under this Agreement upon
the failure of the  Special Servicer to perform any of  its obligations under
this Agreement, after  the expiration of any notice and cure periods, if any,
as provided  in Section  9.01 of  the Servicing  Agreement.   If the  Special
Servicer is  in default  under this  Agreement, after  the expiration  of any
notice and cure  periods, if any, the Master Servicer shall, upon the written
direction of  the Directing Holder,  terminate the rights and  obligations of
the Special Servicer under this Agreement.

     Upon prior written notice, the Directing Holder shall have the exclusive
right to terminate  the rights and obligations of the  Special Servicer under
this  Agreement without cause  and without payment of  any termination fee in
connection  with such  termination;  provided,  that  any  successor  special
servicer shall be appointed in the manner provided below.

     Notwithstanding  anything to  the contrary  in Sections  9.01, 9.02  and
10.01 of the Servicing Agreement, the Directing  Holder shall, within 30 days
of the receipt by  the Special Servicer of a  copy of any termination  notice
delivered by the Master Servicer to the Special Servicer or upon  delivery by
the Directing Holder of any such notice pursuant Section 9.02 or upon receipt
by the Directing Holder  of any  resignation notice given  by the  Special 
Servicer, notify the Master  Servicer in writing  of the Directing Holder's  
nominee as successor  special servicer,  which  nominee shall  be  appointed 
as  special servicer by the Master Servicer unless the Master Servicer 
reasonably objects to such  nominee within  10 days following  receipt of 
such  notice.   If the Master  Servicer objects  to such  nominee, then  
the Master  Servicer shall, within such  10-day  period,  appoint a  
successor  special  servicer,  which successor shall be reasonably 
acceptable to the Directing Holder.

     IV.  No Representations.  Neither the Special Servicer nor the Master
          ------------------
Servicer  shall be  obligated or  required  to make  any representations  and
warranties  regarding  the Serviced  Mortgage  Loans in  connection  with the
transactions  contemplated  by  the  Trust  Agreement  and  issuance  of  the
certificates issued pursuant thereto.

     V.   Notices.  All notices and communications between or among the
          -------
parties hereto shall be in writing and shall be deemed received or given when
mailed first-class  mail, postage prepaid,  addressed to each other  party at
its address  specified below.  Each party may  designate to the other parties
in  writing,  from  time  to  time, other  addresses  to  which  notices  and
communications hereunder shall be sent.

     VI.  Governing Law.  THIS SPECIAL SERVICING AGREEMENT SHALL BE GOVERNED
          -------------
BY, AND  CONSTRUED IN  ACCORDANCE WITH, THE  LAWS OF  THE STATE OF  NEW YORK,
NOTWITHSTANDING NEW YORK OR OTHER CHOICE OF LAW RULES TO THE CONTRARY.

     VII. Counterparts.  This Agreement may be executed in any number of
          ------------
counterparts,  each of  which  when so  executed  shall be  deemed  to be  an
original, but all of which counterparts shall together constitute but one and
the same instrument.

     VIII.     Reconstitution.  Lehman Capital and the Special Servicer agree
               --------------
that this Agreement  is a Reconstitution Agreement, and that  the date hereof
is the Reconstitution Date, each as defined in the Servicing Agreement.  This
Agreement amends  the terms  and provisions of  the Servicing  Agreement only
with respect to  the Serviced Mortgage Loans identified  on Schedule I hereto
and does not purport to amend or modify the Servicing Agreement  with respect
to any other loans that are or may become subject to the Servicing Agreement.

     IX.  Notices and Remittances to the Master Servicer.  All notices
          ----------------------------------------------
required to  be delivered  to the  Owner or  the Master  Servicer under  this
Agreement shall be delivered to the Master Servicer at the following address:

          Norwest Bank Minnesota, National Association
          11000 Broken Land Parkway
          Columbia, Maryland  21044
          Attn:  Master Servicing Department, SASCO 1998-2

     Copies of  all such  notices, and  all notices  to be  delivered to  the
Directing Holder  under this Agreement,  shall be delivered to  the Directing
Holder at the following address:

          Ocwen Asset Investment Corp.
          The Forum
          Suite 1002
          1675 Palm Beach Lakes Boulevard
          West Palm Beach, Florida  33410
          Attn:  Secretary

     All remittances required  to be made  to the Master Servicer  under this
Agreement shall be made to the following wire account:

          Norwest Bank Minnesota, National Association
          Minneapolis, Minnesota
          ABA#:  091-000-019
          Account Name:  Corporate Trust Clearing
          Account Number:  3970771416
          For further credit to:  13399500, SASCO 1998-2

     X.   Termination of Rights of Directing Holder.  The parties hereto
          -----------------------------------------
intend that  the  Directing  Holder be  a  third party  beneficiary  of  this
Agreement.  All rights of the Directing Holder hereunder and under  the Trust
Agreement and all obligations of the other parties hereto with respect to the
Directing Holder shall terminate immediately upon any transfer of the Class X
Certificate to any other Person, unless (i) the Special  Servicer consents in
writing to the transfer of such rights and (ii) the Trustee  is provided with
a letter  from each  Rating Agency  to the  effect that the  transfer of  the
rights of  the Directing  Holder to such  transferee will  not result  in the
qualification, withdrawal  or downgrade of  the ratings then assigned  to any
Class of Certificates.

     XI.  Annual Audit Report.  On or before April 30 of each year, beginning
          -------------------
with  April 30,  1999, Special  Servicer shall  cause a  firm of  independent
public accountants (who may also  render other services to Special Servicer),
which is a member of the American Institute of  Certified Public Accountants,
to furnish a statement to Owner, Directing Holder and Master Servicer, to the
effect that  such firm  has examined  certain documents and  records for  the
preceding  calendar year (or during the period  from the date of commencement
of such servicer's duties hereunder until  the end of such preceding calendar
year in  the case of the  first such certificate)  and that, on the  basis of
such  examination  conducted  substantially in  compliance  with  the Uniform
Single Attestation Program for Mortgage Bankers, such firm  is of the opinion
that Special Servicer's overall servicing operations have been  conducted  in
compliance with the Uniform  Single Attestation Program for Mortgage  Bankers
except  for such exceptions  that, in the  opinion of such  firm, the Uniform
Single Attestation  Program for  Mortgage Bankers requires  it to  report, in
which case such exceptions shall be set forth in such statement.

     XII. Annual Officer's Certificate.  On or before April 30 of each year,
          ----------------------------
beginning with April 30, 1999, the Special Servicer, at its own expense, will
deliver  to the  Owner,  Directing  Holder and  Master  Servicer a  Servicing
Officer's certificate stating, as  to each signer thereof, that (i)  a review
of  the activities of the Special  Servicer during such preceding fiscal year
and of performance under  this Agreement has  been made under such  officers'
supervision, and (ii)  to the best of such officers' knowledge, based on such
review, the  Special Servicer  has fulfilled all  its obligations  under this
Agreement  for such year, or, if there  has been a default in the fulfillment
of all such obligations, specifying each such default  known to such officers
and the  nature and  status thereof including  the steps  being taken  by the
Special Servicer to remedy such default.

     Executed as of the day and year first above written.


                              LEHMAN CAPITAL, A DIVISION OF
                                  LEHMAN BROTHERS HOLDINGS INC.




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


                              OCWEN FEDERAL BANK FSB


                              By:                                        
                                  ---------------------------------
                              Name:  Jay B. Goldman
                              Title: Vice President



                                  EXHIBIT A

                   Modifications to the Servicing Agreement


1.   The   following  is  hereby   added  immediately  following   the  words
     "incidental fees and charges" in the definition of "Ancillary Income" in
     Article I:   ", but not including any premium or penalty associated with
     a prepayment of principal of a Mortgage Loan."

2.   The definition of "Base Servicing Fee" is hereby amended by deleting the
     last sentence therefrom.

3.   The definition of  "Custodial Agreement" in Article I  is hereby deleted
     and replaced with the following:

     "The  custodial agreement relating  to custody of  the Serviced Mortgage
     Loans between First Trust National Association, as Custodian, and  First
     Union National Bank, as Trustee, dated as of January 1, 1998."

4.   The  following is hereby added immediately  following the words "Special
     Servicer"  in the  definition  of  "Opinion of  Counsel"  in Article  I:
     "(except that such counsel must be Independent (as defined in  the Trust
     Agreement) outside counsel with respect  to any such opinion relating to
     the REMIC Provisions)"

5.   The definition of "Primary Servicer" in Article I is  hereby deleted and
     replaced with the following:

     "Any of  Option One Mortgage  Corporation, Aurora Loan Services  Inc. or
     any successor to either of them."

6.   The following definitions are hereby added to Article I:

          "Monthly Advance:  With respect to each Remittance Date and each
           ---------------
Mortgage,  an amount equal to the  Monthly Payment (with the interest portion
of such Monthly Payment adjusted to the Mortgage Loan Remittance Rate)  which
was due  on the Mortgage Loan, and  (i) which was delinquent at  the close of
business on the  immediately preceding Determination Date and  (ii) which was
not the  subject of  a previous  Monthly Advance,  unless such  Advance would
constitute a Nonrecoverable Advance.

          "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."

7.   The definition  of "Remittance Date" in Article  I is hereby deleted and
     replaced with the following:

          "The 18th day (or if such 18th day is not a Business Day, the first
     Business Day  immediately following) of  any month, following  the First
     Remittance Date."

8.   Section  2.03 is hereby amended by deleting  the first, second and third
     paragraphs  thereof  in  their entirety  and,  in  the fourth  paragraph
     thereof, deleting the  following:  "(and any  applicable Acknowledgement
     Agreement)".

9.   Section  2.05(a)(i) is  deleted in  its entirety  and replaced  with the
     following:

          "(a)(i)   Within  five business days following a Transfer Date, the
     Special Servicer shall reimburse the Primary  Servicer for all principal
     and interest  and Servicing Advances  made by such Primary  Servicer and
     all accrued and  unpaid Servicing Fees due to the  Primary Servicer with
     respect to  any Transferred Mortgage  Loan identified on such  Notice of
     Transfer  for  which  the  Primary Servicer  has  not  been  reimbursed.

     Thereafter,  such amounts paid by the Special Servicer, if any, shall be
     reimbursed  to  the Special  Servicer  in accordance  with  Section 3.04
     hereof."

10.  Section  3.01 is  hereby amended  by  deleting clause  (a) of  the third
     paragraph of subsection (B) thereof  and by adding the following  at the
     end of such Section:

          "(C) In  connection with  the transfer of  any Distressed  Mortgage
     Loan, (i)  the Special  Servicer will be  responsible for  servicing the
     Distressed Mortgage Loan  from and after the effective  date of transfer
     of servicing to  the Special Servicer, but  shall have no  obligation to
     service such Distressed Mortgage Loan on or prior to such effective date
     of the transfer of servicing, (ii) notwithstanding clause (i) above, the
     Special Servicer shall  not include the Distressed Mortgage  Loan in its
     monthly  remittance report  pursuant to  Section 4.02  for the  month in
     which such transfer is  effected and  shall not  be obligated to make the
     Monthly Advance with respect to such  Distressed Mortgage Loan on the 
     Remittance Date in  the month  in which such  transfer is  effected, in
     each case, regardless of  whether the  Remittance Date occurs  before or
     after the effective date of such transfer, (iii) the amount of Monthly  
     Advances to be reimbursed  to the Servicer  by the Special Servicer  
     hereunder shall include  the Monthly  Advance made  by the  Servicer on  
     such Remittance Date,  regardless of  whether  the Servicer  makes such  
     Monthly Advance before or  after  the effective  date  of such  transfer,
     and (iv)  the Special  Servicer shall  be  entitled  to the  Base  
     Servicing Fee  with respect to each such  Distressed Mortgage Loan for  
     the entire month  in which such transfer occurs."

11.  The words "(Special Servicer, in trust for Lehman Capital, A Division of
     Lehman Brothers  Holdings, Inc.,  owner of  Residential Mortgage  Loans,
     Group  No. ______,  and various  Mortgagors" in  the first  paragraph of
     Section 3.03 are hereby deleted and replaced with the following:  "Ocwen
     Federal  Bank  FSB,  in  trust  for  Norwest  Bank  Minnesota,  National
     Association, as master servicer for SASCO 1998-2."

12.  Section  3.04(ii) is  deleted  in  its entirety  and  replaced with  the
     following:

          "(ii)     to  reimburse itself  for  unreimbursed advances  of  the
     Special Servicer's funds made pursuant to Section 2.05 hereof, including
     advances by the  Special Servicer to reimburse the  Primary Servicer for
     principal and interest advances, Servicing Advances and unpaid servicing
     fees due  to them, if  any, the  Special Servicer's  right to  reimburse
     itself  pursuant to  this subclause  (ii)  being limited  to either  (x)
     amounts   received  on  the  related  Transferred  Mortgage  Loan  which
     represent  late payments of  principal and/or interest  respecting which
     any  such   advance  was   made,  and   related  Liquidation   Proceeds,
     condemnation  proceeds, Insurance Proceeds, REO Disposition Proceeds and
     other amounts received in respect of the related Mortgage Loan, it being
     understood  that, in  the case  of any  such reimbursement,  the Special
     Servicer's right thereto  shall be prior to the rights of the Owner, the
     Master Servicer, any Primary Servicer  and any Certificateholder or  (y)
     any  other  amounts in  the Collection  Account in  the event  that such
     advances  have been  deemed to  be  Nonrecoverable Advances  or are  not
     recovered from recoveries in respect of the related Transferred Mortgage
     Loan or REO  Property after a  final determination has  been made as  to
     what amounts have been  or will be recovered,  it being understood  that
     for those Transferred Mortgage Loans in foreclosure, the Owner shall 
     reimburse  the Special Servicer for Servicing Advances and advances made
     pursuant to Section  2.05 hereof through the  completion of the  sale of
     the defaulted Mortgage  Loan, or the foreclosure and  disposition of the
     REO Property;"

13.  Section 3.04  is hereby amended by deleting clause (iii) in its entirety
     and replacing such clause with the following clauses (iii) and (iv):

          "(iii)  to reimburse  itself for  Monthly  Advances of  the Special
     Servicer's  funds made pursuant to  Section 7.03, the Special Servicer's
     right to reimburse itself pursuant to this subclause (iii) being limited
     to amounts  received on the  related Mortgage Loan which  represent late
     payments of principal and/or interest respecting which any such  advance
     was made, related Liquidation Proceeds, Insurance Proceeds, condemnation
     proceeds, REO Disposition Proceeds and other amounts received in respect
     of the related REO Property, and such  other amounts as may be collected
     by the Special Servicer from the Mortgagor or otherwise relating to such
     Mortgage  Loan,  it  being understood  that,  in  the case  of  any such
     reimbursement, the Special  Servicer's right thereto  shall be prior  to
     the rights of the Owner,  the Master Servicer, any Primary Servicer  and
     any  Certificateholder  ;   provided,  that  if  the   Special  Servicer
     reasonably  determines that any unreimbursed Advance is a Nonrecoverable
     Advance, the foregoing limitation shall not apply thereto;

          (iv) to reimburse  itself for unreimbursed Servicing  Advances, and
     for  any unpaid  Base Servicing  Fees, the  Special Servicer's  right to
     reimburse itself pursuant  to this subclause (viii) with  respect to any
     Mortgage Loan  being limited  to related  late collections,  Liquidation
     Proceeds,  condemnation proceeds,  Insurance  Proceeds, REO  Disposition
     Proceeds  and other  amounts  received  in respect  of  the related  REO
     Property,  and such other  amounts as  may be  collected by  the Special
     Servicer from the Mortgagor or  otherwise relating to the Mortgage Loan,
     it being  understood that, in  the case of  any such reimbursement,  the
     Special Servicer's  right thereto  shall be prior  to the rights  of the
     Owner; provided, that if the Special Servicer reasonably determines that
     any  unreimbursed Advance  is a  Nonrecoverable  Advance, the  foregoing
     limitation shall not apply thereto;"

     Clauses (iv)  through  (viii) in  Section 3.04  are hereby  redesignated
     clauses (v) through (ix), as applicable.

14.  The words "Special Servicer, in trust for Lehman Capital, A  Division of
     Lehman Brothers  Holdings, Inc.,  owner of  Residential Mortgage  Loans,
     Group No. ______, and various  Mortgagors" in  the first paragraph  of 
     Section 3.05 are  hereby deleted and replaced with the following:  
     "Ocwen Federal Bank FSB, in  trust for Norwest Bank  Minnesota, National
     Association, as  master servicer  for SASCO 1998-2."

15.  Section  3.10(a)  is deleted  in  its  entirety  and replaced  with  the
     following:

          "(a) Default Management Responsibilities:  Subject only to Accepted
               -----------------------------------
     Servicing Practices and  Section 3.11 below, the Special  Servicer shall 
     have full power  and authority to  do or cause  to be done  any and all  
     things in connection with such servicing and administration which it may 
     deem necessary or desirable.   Without limiting the generality of the 
     foregoing, the Special Servicer is hereby  authorized and empowered by 
     the Owner (if, in the Special Servicer's reasonable judgment,  such 
     action with respect to  the Transferred Mortgage  Loans and/or the  
     Mortgaged Properties is in  the best interests of Owner in accordance 
     with, or is  required by, this Agreement, and subject  to  Accepted  
     Servicing  Practices   to  take  the  following   actions  (without
     limitation):  (i) prepare,  execute and deliver, on behalf of  the Owner
     with expenses associated therewith being Servicing Advances hereunder, 
     any and all financing  statements,   continuation  statements  and  other
     documents  or instruments necessary  to maintain  the lien on  each 
     Mortgaged  Property and related collateral;  and, subject  to the 
     remaining  terms and  provisions of this Section,  modifications, 
     waivers (including, without limitation, waivers of any late  payment 
     charge in  connection with any  delinquent payment on  a Transferred
     Mortgage  Loan),   consents,   amendments,  discounted   payoff
     agreements, forbearance agreements, cash management agreements or 
     consents to or with respect to any documents contained in the related 
     servicing file; and any and  all instruments of  satisfaction or 
     cancellation,  or of partial  or full release or discharge, and all 
     other instruments comparable to any of the types of instruments 
     described in this subsection (i), and (ii) institute and prosecute 
     judicial and non-judicial foreclosures, suits on promissory notes,
     indemnities, guaranties or other loan documents, actions for equitable 
     and/or extraordinary  relief  (including, without limitation,  actions 
     for  temporary restraining orders,  injunctions, and  appointment of  
     receivers), suits  for waste, fraud  and any and all other tort,  
     contractual and/or other claims of whatever nature,  and to  appear in  
     and file  on behalf  of  the Owner  such pleadings  or documents as  
     may be necessary  or advisable  in any bankruptcy action,  state or 
     federal  suit or any other  action.  In  the event that any Mortgage Loan
     is in default or, in the judgment of the Special Servicer, such
     default is reasonably foreseeable, the Special Servicer, consistent 
     with Accepted Servicing Practices, may waive, modify or vary any term of
     such  Mortgage Loan  (including  modifications  that  would  change  the
     Mortgage Interest  Rate, defer  or forgive the  payment of  principal or
     interest  or extend  the final  maturity  date of  such Mortgage  Loan),
     accept payment from  the related  Mortgagor of an  amount less than  the
     full outstanding and unpaid principal  balance in final satisfaction  of
     such Mortgage or  consent to the postponement of  strict compliance with
     any such term or otherwise grant  indulgence to any Mortgagor if in  the
     Special Servicer's determination such waiver, modification, postponement
     or  indulgence  is  not  materially  adverse to  the  interests  of  the
     Certificateholders (taking into account any estimated Realized Loss that
     might result absent  such action).  In  addition, if, with respect  to a
     Transferred Mortgage  Loan, a default  (or any condition resulting  in a
     default being reasonably foreseeable) is cured (such Mortgage Loan being
     referred to  herein as  a "Performing Loan"),  the Special  Servicer may
     thereafter waiver, modify or vary terms of such Performing Loan provided
     that  no  such  action  will  (A) decrease  the  Mortgage  Rate  on  the
     Performing  Loan, (B)  defer  or  forgive the  payment  of principal  or
     interest (except with respect to liquidation of such Performing Loan) or
     (C) extend  the final maturity  date of such Performing  Loan, provided,
     however, that no such modification shall be permitted to the extent that
     it would (a) affect adversely the status of the Trust Fund as a REMIC or
     (b) cause  the  Trust  Fund  to  be subject  to  a  tax  on  "prohibited
     transactions" or "contributions" pursuant to the REMIC Provisions.

          Notwithstanding anything  to the  contrary in  this Agreement,  the
     Special Servicer  shall not waive  any premium or penalty  in connection
     with  a prepayment  of principal  of any  Mortgage Loan,  and shall  not
     consent to the modification of any Mortgage Note to the extent that such
     modification  relates to  payment of  a  prepayment premium  or penalty;
     provided,  that  the foregoing  shall  not  (i)  apply to  any  Severely
     Delinquent Loan or (ii) prohibit the Special Servicer from entering into
     any  agreement  for  modification,  waiver,  forbearance,  amendment  or
     discounted payoff of  a Mortgage Loan in accordance  with this Agreement
     that  does not  have  the effect  of waiving  any prepayment  premium or
     penalty or modifying any provision requiring payment thereof.

          Notwithstanding the foregoing, in the event of any conflict between
     the provisions of this Section 3.10  and the provisions of Section 3.11,
     the provisions of Section 3.11 shall control."

16.  Section 3.10(e) is  hereby deleted in its entirety and replaced with the
     following:

          "(e) At any time, the Directing Holder may request that the Special
     Servicer take a particular action  with respect to a particular Mortgage
     Loan,   including    without   limitation   foreclosure,    waivers   or
     modifications.  Any  such request shall be  in writing, a copy  of which
     shall be  delivered to  the Master  Servicer.   If the  Special Servicer
     determines  that such  requested  action  is  consistent  with  Accepted
     Servicing Practices, then the Special  Servicer may, but is not required
     to, comply with  such request.  Within  two Business Days of  receipt of
     such a request,  the Special Servicer shall notify  the Directing Holder
     whether the  Special Servicer intends to  comply with such request.   If
     the Special Servicer declines  to comply with such request (or  fails to
     notify the Directing Holder of its decision within the  two Business Day
     period), then  the Directing  Holder may, at  its sole  option and  upon
     written notice to the Special Servicer and the Master Servicer, purchase
     the related Mortgage Loan from the Trust Fund at the Purchase  Price (as
     defined  in the  Trust Agreement).   If  the Directing  Holder does  not
     indicate whether it  wishes to exercise this option  within two Business
     Days of  receipt of such notice, then the  Directing Holder shall not be
     entitled  to object  to the  action taken by  the Special  Servicer with
     respect to such Mortgage Loan."   In addition, the Directing Holder  may
     purchase any  Severely Delinquent Mortgage  Loan upon written  notice to
     the Master Servicer  and the Special Servicer  within three days of  the
     day on which such Mortgage Loan becomes a Severely Delinquent Loan.

     The  Special Servicer  shall have  the  right to  purchase any  Severely
     Delinquent  Loan  at  the  Purchase  Price  (as  defined  in  the  Trust
     Agreement).   The  Special Servicer  shall  send a  written notice  (the
     "Initial Notice") to the Directing Holder advising the Directing  Holder
     that the  Special Servicer  intends to  purchase  a Severely  Delinquent
     Loan.   The Directing  Holder shall have  the option  to (i)  direct the
     Special Servicer not  to purchase any such Severely  Delinquent Loan but
     to  proceed  with  a particular  default  resolution  strategy otherwise
     mutually  acceptable to the  Special Servicer and  the Directing Holder,
     (ii) direct  the Special Servicer  to proceed with the  purchase of such
     loan on the terms  proposed by the  Special Servicer, or (iii)  indicate
     that the Directing Holder intends  to purchase such Severely  Delinquent
     Loan, in which case  the Directing Holder shall have the  sole right and
     option to purchase  the Severely Delinquent Loan at  the Purchase Price;
     provided,  however, that  if the  Directing Holder  fails or  refuses to
     deliver a written notice of its election to the Special  Servicer within
     two Business Days after the Special Servicer has sent to the Directing 
     Holder  the Initial Notice, then the Directing Holder  shall  be deemed
     to  have  consented  to the  Special  Servicer purchasing the Severely 
     Delinquent Loan for its own account."

17.  The following Section 3.11 is hereby added immediately following Section
     3.10:

          "Section 3.11  REMIC Provisions.
                         ----------------
          (a)  Unless the Mortgagor is in default with respect to the related
     Mortgage  Loan  or such  default  is,  in the  judgment  of  the Special
     Servicer,  reasonably foreseeable, the Special Servicer shall not permit
     any modification  of any material  term of any Mortgage  Loan, including
     any modification that would change  the Mortgage Interest Rate, defer or
     forgive the  payment of  principal or interest,  reduce or  increase the
     outstanding principal balance (except for actual payments of principal),
     change  the final maturity  date on  such Mortgage  Loan, or  permit any
     alteration,  substitution or release of any collateral for such Mortgage
     Loan.

          (b)  The Special Servicer shall dispose of any REO Property as soon
     as possible and shall  sell such REO Property in any  event within three
     years after title  has been taken to  such REO Property, unless  (i) the
     Owner shall have been supplied with an Opinion of Counsel to  the effect
     that the holding by the Trust Fund of such Mortgaged Property subsequent
     to such three-year period (and  specifying the period beyond such three-
     year period  for  which the  Mortgaged Property  may be  held) will  not
     result in  the imposition of  taxes on "prohibited transactions"  of the
     Trust Fund 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  Fund may
     continue to  hold such  Mortgaged  Property (subject  to any  conditions
     contained in such Opinion of Counsel), or (ii) the Owner (at the Special
     Servicer's expense) or the Special  Servicer shall have applied for, not
     later than 61 days prior to the expiration of such three-year period, an
     extension of  such  three-year  period  in the  manner  contemplated  by
     section 856(e)(3) of the Code, in which case the three-year period shall
     be extended by  the applicable period.   If a  period longer than  three
     years is permitted under the foregoing sentence and is necessary to sell
     any REO  Property, (i) the Special Servicer  shall report monthly to the
     Owner as to  the progress being  made in selling  such REO Property  and
     (ii)  if,  with the  written  consent  of the  Owner,  a purchase  money
     mortgage  is taken  in connection  with such  sale, such  purchase money
     mortgage shall name the Special Servicer as mortgagee, and such  purchase
     money  mortgage  shall  not be  held  pursuant  to  this Agreement,  but
     instead a  separate participation agreement  between the Special Servicer
     and  the Owner  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 Fund or sold in such a manner or pursuant to any terms that
     would (i)  cause such Mortgaged Property to fail  to qualify at any time
     as "foreclosure property"  within the meaning  of section 860G(a)(8)  of
     the Code, (ii) subject the Trust  Fund 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 Fund of any income from non-permitted
     assets as  described in  section 860F(a)(2)(B) of  the Code,  unless the
     Special Servicer  has agreed  to indemnify and  hold harmless  the Trust
     Fund with respect to the imposition of any such taxes."

18.  The first paragraph of Section 4.01 is hereby deleted  and replaced with
     the following:

          "On each Remittance Date the  Servicer shall remit by wire transfer
     of immediately  available funds to  the Master Servicer (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  3.04), plus (b) all  amounts, if
     any,  which the  Servicer is  obligated to  advance pursuant  to Section
     7.03,  minus (c)  any  amounts  attributable  to  Principal  Prepayments
     received after the applicable Principal Prepayment Period, which amounts
     shall be  remitted on the  following Remittance Date, together  with any
     additional interest required to be deposited in the Custodial Account in
     connection with  such Principal  Prepayment in  accordance with  Section
     7.03,  and  minus  (d)  any  amounts  attributable  to Monthly  Payments
     collected but  due on a due date or dates subsequent to the first day of
     the month in which such  Remittance Date occurs, which amounts shall  be
     remitted  on the Remittance Date next succeeding the Due Period for such
     amounts."

19.  Section 4.02 is  hereby amended by deleting the  words "Remittance Date"
     in  the first  line of  such  Section, and  substituting the  following:
     "tenth day of each month, or if such tenth day is not a Business Day, 
     the immediately preceding Business Day"

20.  Section 5.01 is hereby amended by deleting the last sentence of  each of
     subsections (a) and (b) thereof.

21.  The  following  Sections  7.03 and  7.04  are  hereby added  immediately
     following Section 7.02:

          "Section 7.03  Monthly Advances and Compensating Interest.
                         ------------------------------------------

          (a)  Notwithstanding anything  to the contrary herein,  the Special
     Servicer shall make Monthly Advances on each Remittance Date through the
     Remittance   Date  immediately   preceding  the   distribution  of   all
     Liquidation   Proceeds  and  other  payments  or  recoveries  (including
     Insurance  Proceeds and  condemnation  proceeds)  with  respect  to  the
     related Mortgage Loans.

          (b)  Notwithstanding anything to the  contrary herein, with respect
     to each  Principal Prepayment  of a Mortgage  Loan the  Special Servicer
     shall deposit  in  the Custodial  Account on  a daily  basis and  retain
     therein the Prepayment Interest Shortfall  Amount, if any, for the month
     of distribution.  Such deposit shall be made from the Special Servicer's
     own funds,  without reimbursement therefor,  up to a maximum  amount per
     month  equal to  the  aggregate  of the  Base  Servicing Fees  otherwise
     payable to the Special Servicer with respect to such month.

          Section 7.04   Special Servicing Compensation.  Notwithstanding
                         ------------------------------
anything  to the contrary herein, the Special  Servicer shall not be entitled
to pay itself any compensation out of  amounts collected on or in respect  of
the Mortgage  Loans  other than  the  Base Servicing  Fee and  any  Ancillary
Income, to the extent provided herein.  Any other compensation payable to the
Special Servicer hereunder, including the Special Servicing Fee, the Extended
Special Servicing Fee and the Incentive Fee, shall be payable to  the Special
Servicer on each Distribution Date as provided in the Trust Agreement.

22.  Section 9.02 is hereby deleted in its entirety.

23.  The following paragraph is added at the end of Section 10.01:

          "Neither the  Master Servicer  nor any  successor special  servicer
     (including the  Owner and the Master  Servicer) shall be liable  for any
     acts or omissions  of the Special Servicer or  any predecessor servicer.
     In  particular, neither  the Master  Servicer nor any  successor special
     servicer (including the  Owner and the Master Servicer)  shall be liable
     for any servicing errors or  interruptions resulting from any failure of
     the Special Servicer to maintain computer and other  information systems
     that are year-2000 compliant."

24.  All  references  in the  Servicing  Agreement  or  in any  schedules  or
     exhibits  thereto,  including,  without limitation,  Exhibit  I,  to the
     "Decision Matrix" are hereby deleted in their entirety.




                             SERVICING AGREEMENT


                                   BETWEEN


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


                                        OWNER


                                     AND


                           OCWEN FEDERAL BANK FSB,


                                        SPECIAL


                                        SERVICER


                         DATED AS OF DECEMBER 1, 1997




             RESIDENTIAL ADJUSTABLE AND FIXED RATE MORTGAGE LOANS

                              GROUP NO. OFB-LB1








                                    <PAGE>

                              TABLE OF CONTENTS

                                                                         Page
                                                                         ----


                                  ARTICLE I

                                 DEFINITIONS

                                  ARTICLE II

     OWNER'S ENGAGEMENT OF STANDBY SERVICER TO PERFORM STANDBY SERVICING
                               RESPONSIBILITIES

Section 2.01.  Contract for Standby Servicing; Possession of Servicing
               Files ..................................................    14
Section 2.02.  Books and Records ......................................    14
Section 2.03.  Commencement of Standby Servicing Responsibilities and
               Servicing Responsibilities .............................    15
Section 2.04.  Owner Covenants Regarding Transfer of Servicing for
               Transferred Mortgage Loans .............................    16
Section 2.05.  Special Servicer Covenants Regarding Transfer of
               Servicing Transferred Mortgage Loans  ..................    18
Section 2.06.  Custodial Agreement ....................................    19

                                 ARTICLE III

                 SERVICING OF THE TRANSFERRED MORTGAGE LOANS

Section 3.01.  Special Servicer to Service Transferred Mortgage Loans ..   21
Section 3.02.  Collection of Mortgage Loan Payments ....................   23
Section 3.03.  Establishment of and Deposits to Custodial Account ......   23
Section 3.04.  Permitted Withdrawals From Custodial Account ............   24
Section 3.05.  Establishment of and Deposits to Escrow Account .........   25
Section 3.06.  Permitted Withdrawals From Escrow Account ...............   26
Section 3.07.  Notification of Adjustments .............................   27
Section 3.08.  Completion and Recordation of Assignment of Mortgage ....   27
Section 3.09.  Protection of Accounts  .................................   28
Section 3.10.  Default Management Provisions ...........................   28

                                  ARTICLE IV

                              PAYMENTS TO OWNER

Section 4.01.  Remittances .............................................   33
Section 4.02.  Statements to Owner .....................................   33

                                  ARTICLE V

                         GENERAL SERVICING PROCEDURES

Section 5.01  Servicing Compensation ..................................    35

                                  ARTICLE VI

                         REPRESENTATIONS, WARRANTIES

Section 6.01.  Representations, Warranties and Agreements of the Special
               Servicer ...............................................    37
Section 6.02.  Remedies for Breach of Representations and Warranties of
               the Special Servicer ...................................    39
Section 6.03.  Representations and Warranties of the Owner ............    40
Section 6.04.  Remedies for Breach of Representations and Warranties of
               the Owner ..............................................    41

                                 ARTICLE VII

                  WHOLE LOAN TRANSFER; PASS-THROUGH TRANSFER

Section 7.01.  Removal of Mortgage Loans from Inclusion Under this
               Agreement Upon a Pass-Through Transfer or a Whole Loan
               Transfer on One or More Reconstitution Dates ...........   43
Section 7.02.  Additional Indemnification by the Special Servicer; Third
               Party Claims  ..........................................   44

                                 ARTICLE VIII

                             THE STANDBY SERVICER

Section 8.01.  Merger or Consolidation of the Special Servicer .......    46
Section 8.02.  Limitation on Liability of the Special Servicer and
               Others  ...............................................    46
Section 8.03.  Limitation on Resignation and Assignment by the Special
               Servicer  .............................................    47

                                  ARTICLE IX

                                 TERMINATION

Section 9.01.  Termination for Cause .................................    48
Section 9.02.  Termination Without Cause  ............................    50

                                  ARTICLE X

                           MISCELLANEOUS PROVISIONS

Section 10.01.  Successor to the Special Servicer ....................    51
Section 10.02.  Closing ..............................................    52
Section 10.03.  Closing Documents ....................................    53
Section 10.04.  Costs ................................................    53
Section 10.05.  Protection of Confidential Information ...............    54
Section 10.06.  Notices ..............................................    54
Section 10.07.  Severability Clause ..................................    55
Section 10.08.  No Personal Solicitation .............................    55
Section 10.09.  Counterparts .........................................    56
Section 10.10.  Place of Delivery and Governing Law ..................    56
Section 10.11.  Further Agreements ...................................    56
Section 10.12.  Intention of the Parties..............................    56
Section 10.13.  Successors and Assigns; Assignment of Servicing
                Agreement ............................................    56
Section 10.14.  Waivers ..............................................    57
Section 10.15.  Exhibits .............................................    57
Section 10.16.  General Interpretive Principles ......................    57
Section 10.17.  Reproduction of Documents ............................    57


                                   EXHIBITS

EXHIBIT A      MORTGAGE LOAN SCHEDULE
EXHIBIT B      FORM OF NOTICE OF TRANSFER
EXHIBIT C      CUSTODIAL ACCOUNT CERTIFICATION
EXHIBIT D      ESCROW ACCOUNT CERTIFICATION
EXHIBIT E-1    OFFICER'S CERTIFICATE FOR FIRST CLOSING
EXHIBIT E-2    OFFICER'S CERTIFICATE FOR SUBSEQUENT CLOSINGS
EXHIBIT F-1    THE FIRST TRUST CUSTODIAL AGREEMENT
EXHIBIT F-2    THE TEXAS COMMERCE CUSTODIAL AGREEMENT
EXHIBIT F-3    FORM OF ASSIGNMENT OF CUSTODIAL AGREEMENT
EXHIBIT G      FORM OF OPINION OF COUNSEL OF THE SPECIAL SERVICER
EXHIBIT H      FORM OF ACKNOWLEDGMENT AGREEMENT
EXHIBIT I      DECISION MATRIX

                             SERVICING AGREEMENT
                             -------------------


          This  is a  Servicing  Agreement  (the  "Agreement"), dated  as  of
December  1, 1997,  by  and  between Lehman  Capital,  A Division  of  Lehman
Brothers Holdings Inc.,  having an  office at 3  World Financial Center  12th
Floor, 200  Vesey Street,  New York,  New York  10285-1200 (the  "Owner") and
Ocwen Federal Bank FSB, having  an office at The Forum, Suite 1002, 1675 Palm
Beach Lakes Blvd., West Palm Beach, Florida 33401 (the "Special Servicer").


                             W I T N E S S E T H

          WHEREAS, the Owner has acquired certain first and second lien fixed
and adjustable rate  residential mortgage loans (collectively,  the "Mortgage
Loans") identified in the Mortgage Loan Schedule attached hereto as Exhibit A
pursuant to that certain Seller's Warranties and Servicing Agreement dated as
of  September  30, 1997  by and  between  the Owner  and Option  One Mortgage
Corporation ("Option One") and that  certain Purchase and Servicing Agreement
dated as of October 1, 1997 by and between the Owner and Long Beach  Mortgage
Company ("Long Beach  Mortgage" and together with Option  One and Ameriquest,
the "Primary Servicers")  and it being further understood  that the servicing
rights to  the Mortgage  Loans  acquired from  Long  Beach Mortgage  will  be
transferred to Aurora Loan Services Inc. ("Aurora"), pursuant to that certain
Flow Servicing  Agreement dated September 1,  1997, by and between  the Owner
and Aurora;

          WHEREAS, the  Owner may acquire  mortgage loans in the  future (the
"Additional Mortgage Loans") for which the Owner desires to contract with the
Special  Servicer for certain special servicing responsibilities with respect
to such Additional Mortgage Loans;

          WHEREAS, the  Owner desires to  contract with the  Special Servicer
for certain special  servicing responsibilities associated with  the Mortgage
Loans  and the  Special  Servicer  desires to  assume  the special  servicing
responsibilities with  respect to  such Mortgage  Loans as  more particularly
described herein; and

          WHEREAS, the  Owner desires to  contract with the  Special Servicer
for  certain  servicing  responsibilities  associated  with  the  Transferred
Mortgage Loans (as defined herein) and the Special Servicer desires to assume
the  servicing responsibilities  with respect  to  such Transferred  Mortgage
Loans.

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


                                  ARTICLE I

                                 DEFINITIONS

          The  following terms  are defined as  follows (except  as otherwise
agreed in writing by the parties):

          Accepted Servicing Practices:  As defined in Section 3.01(A).
          ----------------------------

          Acknowledgment Agreement:  The document to be executed by the Owner
          ------------------------

and  the  Special  Servicer on  or  prior  to each  Additional  Mortgage Loan
Transfer Date which document shall  amend the Mortgage Loan Schedule attached
as Exhibit A hereto to reflect  the addition of Additional Mortgage Loans  to
such  Exhibit  A and  which  document  reflects  the addition  of  Additional
Mortgage  Loans  which  are subject  to  the  terms  and conditions  of  this
Agreement.   A  form of  the Acknowledgment  Agreement is attached  hereto as
Exhibit H.

          Additional Mortgage Loan:  Any mortgage loan for which the Owner
          ------------------------
and  the Special Servicer mutually agree, subsequent to the execution of this
Agreement, that such mortgage loan shall be governed by this Agreement.

          Additional Mortgage Loan Transfer Date(s):   The date or dates upon
          -----------------------------------------
which  the Special  Servicer receives  the  transfer of  additional servicing
responsibilities  with respect  to Additional  Mortgage Loans  and  begins to
perform the  servicing of such  Additional Mortgage Loans in  accordance with
the terms set forth herein  which dates shall be as set forth  in the related
Acknowledgment Agreement.

          Agreement:  This Servicing Agreement and all amendments hereof and
          ---------
supplements hereto.

          Ancillary Income:  All income derived from the Transferred Mortgage
          ----------------
Loans, other than Transferred Mortgage Loan Servicing Fees, including but not
limited to, late charges, fees received with respect to checks or bank drafts
returned  by the  related  bank for  non-sufficient  funds, assumption  fees,
optional  insurance  administrative fees  and all  other incidental  fees and
charges.   The Special  Servicer shall  retain all  Ancillary Income  for the
Transferred Mortgage Loans.

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

          Appropriate Federal Banking Agency:  Appropriate Federal Banking
          ----------------------------------
Agency  shall have the meaning ascribed to it  by Section 1813(q) of Title 12
of the United States Code, as amended from time to time.

          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 transfer of the Mortgage to the party indicated therein.

          Base Servicing Fee: With respect to any Mortgage Loan that becomes
          ------------------
a Transferred Mortgage Loan for any month  or part thereof, commencing in the
month  after the related  Transfer Date, one-twelfth  the product of  (a) the
Servicing  Fee  Rate  and  (b)  the outstanding  principal  balance  of  such
Transferred Mortgage Loan or, in the case of an REO Property, the outstanding
principal balance of  the Transferred Mortgage Loan immediately  prior to its
becoming  an REO  Property.   The obligation  of the  Owner to  pay the  Base
Servicing Fee is  limited to, and such  Base Servicing Fee is  payable solely
from,  the  interest  portion  (including recoveries  with  respect  to  late
payments,  Insurance Proceeds  and/or  Liquidation  Proceeds  to  the  extent
permitted  by  Section  3.04  of  this Agreement)  of  such  Monthly  Payment
collected  by the  Special  Servicer,  or as  otherwise  provided under  this
Agreement.   To the extent  such amount is  not sufficient to cover  the Base
Servicing Fee,  the  Special Servicer  shall  send to  the  Owner an  invoice
detailing the  amount of the  unpaid Base Servicing  Fee owed to  the Special
Servicer and  the Owner shall pay such amount  to the Special Servicer within
20 Business Days of receiving such an invoice. 

          Best Efforts:  Efforts determined to be reasonably diligent by the
          ------------
Owner or Special Servicer,  as the case may be, in its sole discretion.  Such
efforts do not require the Owner or Special  Servicer, as the case may be, to
enter  into  any  litigation,  arbitration  or  other  legal  or  quasi-legal
proceeding, nor do  they require the Owner  or Special Servicer, as  the case
may be,  to advance  or expend  fees or sums  of money  in addition  to those
specifically set forth in this Agreement.

          Breach:  As defined in Section 6.02.
          ------

          Business Day:  Any day other than (i) a Saturday or Sunday, or (ii)
          ------------
a day  on which banking  and savings  and loan institutions  in the  State of
Florida or  in the State of  New York are  authorized or obligated by  law or
executive order to be closed.

          Closing Date:  December 8, 1997.
          ------------

          Conversion Date:  The date on which a Severely Delinquent Loan
          ---------------
becomes a Resolved Loan.

          Custodial Account:  The separate account or accounts created and
          -----------------
maintained pursuant to Section 3.03.

          Custodial Agreement:  Either of the custodial agreements among the
          -------------------
Owner, as initial  Servicer, the Owner and First  Trust National Association,
dated as of February 1, 1993, which  is annexed hereto as Exhibit F-1 and the
custodial  agreement among  the Owner,  Long Beach  and Texas  Commerce Bank,
dated as of October 1, 1997, which is annexed hereto as Exhibit F-2.

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

          Decision Matrix:  As defined in Section 3.10(e).
          ---------------

          Determination Date:  The last day of the month immediately
          ------------------
preceding the related  Remittance Date (or if such day is not a Business Day,
the Business Day immediately preceding such day).

          Distressed Mortgage Loan:  Any Mortgage Loan with respect to which
          -------------------------
the related Mortgagor is 61 or more days delinquent (without giving effect to
any grace period permitted  by the related Mortgage Note) in the payment of a
scheduled Monthly Payment.

          Eligible Investments:  Any one or more of the obligations and
          --------------------
securities listed  below which investment provides for a date of maturity not
later than the Determination Date in each month:

               (i)  direct obligations  of, and obligations  fully guaranteed
                    by,  the  United  States of  America,  or  any agency  or
                    instrumentality  of  the  United  States  of  America the
                    obligations of  which are  backed by the  full faith  and
                    credit of the United States of America; and

               (ii) federal funds,  demand and time deposits in, certificates
                    of  deposits of, or  bankers' acceptances issued  by, any
                    depository institution  or trust company  incorporated or
                    organized under the laws of  the United States of America
                    or  any  state  thereof and  subject  to  supervision and
                    examination by federal and/or state banking  authorities,
                    so long as at the  time of such investment or contractual
                    commitment providing for  such investment the  commercial
                    paper  or  other  short-term  debt  obligations  of  such
                    depository  institution or trust company (or, in the case
                    of a depository institution or trust company which is the
                    principal subsidiary of a holding company, the commercial
                    paper  or  other  short-term  debt  obligations  of  such
                    holding company) are rated "P-1" by Moody's and the long-
                    term  debt obligations of such holding company) are rated
                    "P-1"  by Moody's and  the long-term debt  obligations of
                    such  depository institution or trust company (or, in the
                    case of a  depository institution or trust  company which
                    is the  principal subsidiary  of a  holding company,  the
                    long-term debt  obligations of such holding  company) are
                    rated at least "Aa" by Moody's;

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

          Errors and Omissions Insurance:  Errors and Omissions Insurance to
          ------------------------------
be maintained by  the Special Servicer pursuant  to the FNMA Guides  or FHLMC
Guides.

          Escrow Account:  The separate account or accounts operated and
          --------------
maintained pursuant to Section 3.05.

          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, homeowners association charges, and any other
payments required to be escrowed by the Mortgagor with the mortgagee pursuant
to the Mortgage or any other document.

          Event of Default:  Any event set forth in Section 9.01.
          ----------------

          Extended Special Servicing Fee:  For each Severely Delinquent
          ------------------------------
Mortgage Loan, $166 each month  from the date such Transferred  Mortgage Loan
becomes a Severely Delinquent  Mortgage Loan for a  period of twelve  months.
Any Extended Special Servicing Fee  due following a Reconstitution Date shall
be  payable  from  cash  flows   after  payments  are  made  to  any   senior
certificateholders and after  funds required  for overcollateralization  have
been deducted.   Such  Extended Special  Servicing Fee  will be  paid to  the
Special  Servicer prior  to  any payment  to  be made  to  a residual  holder
pursuant to any Reconstitution Agreement.

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

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

          FHLMC Guides:  The FHLMC Selling Guide and the FHLMC Servicing
          ------------
Guide and all amendments or additions thereto.

          Fidelity Bond:  A fidelity bond to be maintained by the Special
          -------------
Servicer pursuant to the FNMA Guides or FHLMC Guides.

          First Remittance Date: With respect to each Mortgage Loan, the 10th
          ---------------------
day of  the month  following the  month in  which the  related Transfer  Date
occurs,  or if such  10th day is not  a Business Day,  the first Business Day
immediately following such 10th day.

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

          FNMA Guides:  The FNMA Selling Guide and the FNMA Servicing Guide
          -----------
and all amendments or additions thereto.

          Foreclosed Mortgage Loan:  A Transferred Mortgage Loan for which
          ------------------------
title to the Mortgaged Property is taken  back by the Special Servicer either
through a  deed  in lieu  of foreclosure  or through  the  completion of  the
foreclosure  process consistent  with this  Agreement and  the resulting  REO
Property is liquidated consistent with the terms of this Agreement.

          Incentive Fee:  Upon the conversion of a Severely Delinquent Loan
          -------------
to a Resolved Loan, the  product of (a) 50% and (b) the excess if any, of the
loss that would have resulted assuming  a Loss Severity Percentage of 20%  of
the  unpaid principal  balance of  the Transferred  Mortgage Loan  as  of the
Conversion Date over the actual loss resulting from the conversion of 
a Severely  Delinquent Loan  to a  Resolved Loan  based upon  the actual  Net
Resolution Proceeds obtained upon Resolution of such Mortgage Loan.

          Insurance Expenses:  Expenses incurred by the Special Servicer in
          ------------------
connection with pursuing any insurance  claim with respect to any Transferred
Mortgage Loan or REO Property acquired in respect thereof (including, without
limitation, reasonable legal fees and  reasonable expenses) and any Servicing
Advances  incurred and  any unpaid  Transferred  Mortgage Loan  Servicing Fee
payable with respect to such Transferred  Mortgage Loan or such property  not
previously reimbursed from collections or other proceeds therefrom.

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

          Insured Depository Institution:  Insured Depository Institution
          ------------------------------
shall have  the meaning ascribed to such term  by Section 1813(c)(2) of Title
12 of the United States Code, as amended from time to time.

          Liquidation Expenses:  Expenses incurred by the Special Servicer
          --------------------
in  connection with the liquidation  of any Transferred  Mortgage Loan or REO
Property  acquired   in  respect  thereof   (including,  without  limitation,
reasonable  legal fees  and  expenses,  committee or  referee  fees, and,  if
applicable,  brokerage commissions, and  conveyance taxes) and  any Servicing
Advances  incurred and  any  unpaid Transferred  Mortgage Loan  Servicing Fee
payable with respect  to such Transferred Mortgage Loan  or such REO Property
not previously reimbursed from collections or other proceeds therefrom.

          Liquidation Proceeds:  The amount (other than Insurance Proceeds)
          --------------------
received  in  connection with  (i)  the  taking of  a  Mortgaged  Property by
exercise of the power  of eminent domain or condemnation, to  the extent such
proceeds are not  to be applied to  the restoration of the  related Mortgaged
Property  or  released  to  the  Mortgagor in  accordance  with  the  express
requirements of  the Mortgage  or Mortgage  Note or  any other Mortgage  Loan
Documents  or  in  accordance with  Accepted  Servicing  Practices,  (ii) the
liquidation  of  a  Transferred  Mortgage  Loan  through  a  trustee's  sale,
foreclosure sale or otherwise, (iii) the sale of a Transferred  Mortgage Loan
or an REO Property in accordance with the terms of this Agreement or (iv) the
sale of all of the Mortgage Loans.

          Loss Severity Percentage:  With respect to a Transferred Mortgage
          ------------------------
Loan,  the  difference  between (a)  one  (1)  minus (b)  the  Net Resolution
Proceeds divided by  the unpaid principal balance of  the related Transferred
Mortgage Loan as of the Conversion Date.

          Modified Mortgage Loan:  A Transferred Mortgage Loan which is
          ----------------------
modified  in a  manner  consistent  with this  Agreement  and for  which  the
Mortgagor has  made three consecutive  payments consistent with the  terms of
such Transferred Mortgage Loan as so modified.

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

          Mortgage:  The mortgage, deed of trust or other instrument securing
          --------
a Mortgage Note,  which creates a first  lien on an unsubordinated  estate in
fee simple in real property securing the Mortgage Note.

          Mortgage Impairment Insurance Policy:  A mortgage impairment or
          ------------------------------------
blanket hazard  insurance policy  as described  in the  FNMA Guides  or FHLMC
Guides.

          Mortgage Interest Rate:  The annual rate of interest borne on a
          ----------------------
Mortgage Note.

          Mortgage Loan:  An individual Mortgage Loan which is the subject
          -------------
of  this  Agreement, each  Mortgage  Loan  subject  to this  Agreement  being
identified  on  the Mortgage  Loan  Schedule,  which Mortgage  Loan  includes
without  limitation  the  Mortgage  Loan  documents,  the  Monthly  Payments,
Principal  Prepayments,   Liquidation  Proceeds,   Insurance  Proceeds,   REO
Disposition   Proceeds,  and  all   other  rights,  benefits,   proceeds  and
obligations arising from or in connection with such Mortgage Loan.

          Mortgage Loan Documents:  The documents listed in the applicable
          -----------------------
section of the applicable Custodial Agreement.

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

          Mortgage Loan Schedule:  A schedule of certain Mortgage Loans
          ----------------------
setting forth information with respect to such Mortgage Loans, which schedule
supplements  this  Agreement and  becomes  part of  Exhibit A  hereof  on the
Closing Date  which shall be  modified from time  to time upon  repurchase or
substitution  of a Mortgage  Loan by the  Primary Servicer or  to reflect the
addition of any Additional Mortgage Loan to the terms of this Agreement.

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

          Mortgaged Property:  The real property securing repayment of the
          ------------------
debt evidenced by a Mortgage Note.

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

          Net Insurance Proceeds:  The excess of Insurance Proceeds received
          ----------------------
with  respect  to  any Mortgage  Loan  or  REO Property  over  the  amount of
Insurance Expenses incurred with respect thereto.

          Net Liquidation Proceeds:  The excess of Liquidation Proceeds
          ------------------------
received with respect to any Mortgage Loan or REO Property over the amount of
Liquidation Expenses incurred with respect thereto.
                                           -

          Net Resolution Proceeds:  With respect to each Resolved Loan, the
         ------------------------
"gross  proceeds" received  with respect  to  the final  disposition of  such
Resolved Loan on the Conversion  Date; minus all customary and reasonable 
expenses incurred in connection with the  servicing  and  Resolution  of  
such  Mortgage  Loan  including  without limitation, any  (a) legal expenses, 
(b) advances of interest at the Mortgage Interest Rate,  (c) unrecovered taxes 
paid, (d)  unrecovered hazard insurance premiums, (e)  property protection 
expenses, (f) maintenance expenses and (g) property  expenses and with  respect 
to (i)  a Foreclosed  Mortgage Loan, the term  "gross  proceeds" shall  mean 
all  proceeds  from the  sale of  the REO Property less any  real estate 
brokerage fees and closing costs, (ii) a Paid-Off  Mortgage Loan,  the 
term  "gross proceeds"  shall mean all  the proceeds actually received by  
the Special Servicer including prepayment penalties but not including late 
charges and  Ancillary Income, (iii) a Reinstated Mortgage Loan, the  term 
"gross  proceeds" shall mean  an amount  equal to  the unpaid principal 
balance of the Reinstated Mortgage Loan at the time of the entering into  
of the  agreement  with  the related  Mortgagor,  and (iv)  a  Modified 
Mortgage Loan, the  term "gross proceeds" shall  mean an amount equal  to the
unpaid principal balance  of the Modified  Mortgage Loan at  the time of  the
entering into of the agreement with the related Mortgagor.

          Nonrecoverable Advance:  Any portion of an advance (whether an
          ----------------------
advance under  Section 2.05 or  a Servicing Advance)  proposed to be  made or
previously  made which  has not  been  previously reimbursed  to the  Special
Servicer,  and which  the Special Servicer  has determined in  its good faith
business judgment will not or, in the case of a proposed  advance, would not,
be ultimately  recoverable  by  the  Special  Servicer  from  late  payments,
Insurance  Proceeds,  Liquidation Proceeds  and  other collections  on  or in
respect of the related  Mortgage Loan.  To the  extent that any Mortgagor  is
not obligated under the  related Mortgage Loan Documents to  pay or reimburse
any portion of any advances that are  outstanding with respect to the related
Mortgage Loan  as a result  of a  modification of such  Mortgage Loan by  the
Special  Servicer which forgives  unpaid scheduled payments  or other amounts
which the Special Servicer had  previously advanced, and the Special Servicer
determines that no other source of payment or reimbursement for such advances
is  available to  it, such  advances shall  be  deemed to  be nonrecoverable;
provided, however, that in connection with the foregoing the Special Servicer
shall provide  a certificate as  described below.   The determination  by the
Special Servicer  that  it has  made  a Nonrecoverable  Advance or  that  any
proposed advance, if made, would constitute a Nonrecoverable Advance shall be
evidenced  by a  certificate of  a Servicing Officer  delivered to  the Owner
setting forth such determination and the procedures and considerations of the
Special Servicer forming the basis of such determination, which shall include
a copy  of any broker's  price opinion and  any other information  or reports
obtained by the Special Servicer which may support such determinations.

          Notice of Transfer:  The document to be executed by the Owner on
          ------------------
or prior to each subsequent Transfer Date which document shall set  forth the
Mortgage  Loan or Mortgage Loans  for which the  Special Servicer must assume
servicing responsibilities which  are subject to the terms  and conditions of
this Agreement, a form of which is attached hereto as Exhibit B.

          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 Owner,  and
delivered to the Special Servicer as required by this Agreement.

          Opinion of Counsel:  A written opinion of counsel, who may be an
          ------------------
employee of the Special Servicer, reasonably acceptable to the Owner.

          Owner:  Lehman Capital, A Division of Lehman Brothers Holdings
          -----
Inc., or its successors in interest and assigns.

          Paid-Off Mortgage Loan:  A Transferred Mortgage Loan which is paid
          ----------------------
in full or for which a lesser final payment is made consistent with the terms
of  this Agreement  and  such payment  in  full or  lesser  final payment  is
received by  the Special  Servicer in full  satisfaction of  the indebtedness
owed under the applicable Mortgage Note.

          Pass-Through Transfer:  The sale or transfer of some or all of the
          ---------------------
Mortgage Loans to a  trust to be formed  as part of a  publicly-issued and/or
privately  placed,  rated  or  unrated,  mortgage  pass-through  transaction,
including a  sale  or  transfer  to  FNMA  or  FHLMC  pursuant  to  specially
negotiated transactions, retaining the Special Servicer as "standby servicer"
(with or without a primary servicer or master servicer) thereunder.

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

          Prepayment Interest Shortfall Amount:  With respect to any Mortgage
          ------------------------------------
Loan  that  was subject  to a  Principal  Prepayment in  full during  any Due
Period, which Principal Prepayment was applied to such Mortgage Loan prior to
such Mortgage Loan's Due Date in such Due Period, the amount of interest (net
of  the related  Transferred Mortgage  Loan  Servicing Fee)  that would  have
accrued  on  the  amount  of  such Principal  Prepayment  during  the  period
commencing on  the date as of which such  Principal Prepayment was applied to
such Mortgage Loan and ending on the day immediately preceding such Due Date,
inclusive.

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

          Primary Servicer:  Any one of Option One, Long Beach Mortgage or
          ----------------
Ameriquest or such other party as the Owner shall designate.

          Qualified Depository:  A depository the accounts of which are
          --------------------
insured by the FDIC and the  debt obligations of which are rated A  or better
by Standard & Poor's Corporation and meets such requirements as are necessary
for any Reconstitution Agreement.

          Reconstitution Agreements:  The agreement or agreements entered
          -------------------------
into by  the Owner,  the Special Servicer,  or certain  third parties  on the
Reconstitution  Date(s) with  respect to  any or  all of  the  Mortgage Loans
serviced  hereunder, in  connection with  a Whole  Loan Transfer  or a  Pass-
Through Transfer as set forth in Section 7.01, including, but not  limited to
(i) a Pooling  and Servicing Agreement and/or a subservicing/master servicing
agreement  and related custodial/trust  agreement and related  documents with
respect  to  a Pass-Through  Transfer  and  (ii)  a Seller's  Warranties  and
Servicing Agreement or  a Sale and Servicing Agreement  and related custodial
agreement and closing  documents with respect to a Whole Loan Transfer.  Such
agreement or  agreements shall  prescribe the rights  and obligations  of the
Special Servicer in providing  servicing with respect to  Distressed Mortgage
Loans  which the  Trustee thereunder  determines  should be  serviced by  the
Special Servicer and shall provide  for servicing compensation to the Special
Servicer (calculated on a weighted average basis for all the related Mortgage
Loans as  of  the Reconstitution  Date), at  least equal  to the  Transferred
Mortgage Loan Servicing Fee due the Special Servicer in accordance  with this
Agreement  or the  servicing  fee  required  pursuant to  the  Reconstitution
Agreement.  The  form of relevant Reconstitution Agreement to be entered into
by the Owner and/or master servicer or trustee and the Special  Servicer with
respect  to  Pass-Through  Transfers and/or  Whole  Loan  Transfers shall  be
reasonably satisfactory  in form and  substance to the Owner  and the Special
Servicer (giving due  regard to any rating or  master servicing requirements)
and the  representations and  warranties and  servicing provisions  contained
therein shall be  substantially similar to those contained  in this Agreement
(except  that  the  Special  Servicer  may   be  required  to  service  on  a
scheduled/scheduled  basis  and  may  be  required  to  pay  up  to  30  days
compensating   interest  on  Principal  Prepayments),  or  in  Reconstitution
Agreements entered into by special  servicers in connection with Pass-Through
Transfers substantially similar to any Pass-Through Transfer governed by such
Reconstitution Agreement otherwise mutually agreed by the parties.

          Reconstitution Date:  The date or dates on which any or all of the
          -------------------
Mortgage Loans subject to this Agreement shall be removed from this Agreement
and reconstituted as part of a Pass-Through Transfer or a Whole Loan Transfer
pursuant to Section 7.01  hereof.  On such date or  dates, the Mortgage Loans
transferred shall  cease to  be covered  by  this Agreement  and the  Special
Servicer's  responsibilities shall cease under this Agreement with respect to
the related transferred Mortgage Loans except as expressly set forth herein.

          Reinstated Mortgage Loan:  A Transferred Mortgage Loan for which
          ------------------------
the Mortgagor  brings the Transferred  Mortgage Loan back to  a contractually
current status either through a lump-sum payment or otherwise consistent with
the terms of  this Agreement and  has made three consecutive  timely payments
subsequent to bringing such Transferred Mortgage Loan's status current.

          Remittance Date:  The 10th day (or if such 10th day is not a
          ---------------
Business Day,  the first  Business Day immediately  following) of  any month,
following  the  First  Remittance  Date.   Upon  the  reconstitution  of  any
Transferred Mortgage Loan,  the Remittance Date shall be  the date prescribed
by such Reconstitution Agreement.

          Resolution:  Where a Transferred Mortgage Loan becomes a Resolved
          ----------
Mortgage Loan.

          Resolved Loan:  Each of a Reinstated Mortgage Loan, a Modified
          -------------
Mortgage Loan, a Paid-Off Mortgage Loan or a Foreclosed Mortgage Loan.

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

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

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

          REO Property:  A Mortgaged Property acquired by the Special
          ------------
Servicer on behalf  of the Owner  through foreclosure or by  deed in lieu  of
foreclosure.

          Servicing Advances:  All customary, reasonable and necessary "out
          ------------------
of pocket"  costs  and expenses  (including  reasonable attorneys'  fees  and
disbursements) incurred in the performance by the Special Servicer or Primary
Servicer, as  applicable, 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 administrative  or judicial
proceedings,  including foreclosures, (c)  the management and  liquidation of
the Mortgaged Property if the  Mortgaged Property is acquired in satisfaction
of the Mortgage,  (d) taxes, assessments, water rates, sewer  rates and other
charges which  are or may become a lien  upon the Mortgaged Property and fire
and  hazard insurance  coverage,  (e)  any losses  sustained  by the  Special
Servicer or Primary Servicer, as  applicable, with respect to the liquidation
of the Mortgaged Property and (f) compliance with the obligations pursuant to
the provisions  of the  FNMA Guides  and FHLMC  Guides or  Accepted Servicing
Practices.

          Servicing Fee Rate:  With respect to each Mortgage Loan subject to
          ------------------
this Agreement  as  of the  Closing  Date  and which  becomes  a  Transferred
Mortgage Loan, 0.50%  per annum.   With respect to  each Additional  Mortgage
Loan which becomes a Transferred Mortgage Loan, the rate per annum  set forth
in the applicable Acknowledgment Agreement.

          Servicing File:  The items pertaining to a particular Mortgage Loan
          --------------
including,  but  not limited  to,  the  computer  files, data  disks,  books,
records,  data tapes,  notes, and  all  additional documents  generated as  a
result of  or utilized  in originating and/or  servicing each  Mortgage Loan,
which are held  in trust for  the Owner by  the Primary Servicer the  Special
Servicer.

          Servicing Officer:  Any officer of the Special 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 Special
Servicer to the  Owner upon request, as  such list may  from time to time  be
amended.

          Severely Delinquent Loan:  Any Transferred Mortgage Loan which does
          ------------------------
not become a  Resolved Loan prior  to the 150th  day of delinquency  (without
giving effect to  any grace period permitted by the related Mortgage Note) in
the payment of a Monthly Payment.

          Special Servicer:  Ocwen Federal Bank FSB or its successor in
          ----------------
interest or assigns or  any successor  to the  Special Servicer  under this  
Agreement  as herein provided.

          Special Servicing Fee:  $166 per Transferred Mortgage Loan to be
          ---------------------
paid on  the first day of the month for a total of two months commencing with
the month following the related Transfer Date.  Any Special Servicing Fee due
following  a Reconstitution  Date  shall  be payable  from  cash flows  after
payments are made  to any senior certificateholders and  after funds required
for overcollateralization have been deducted.  Such Special Servicing will be
paid to the Special Servicer  prior to any payment to  be made to a  residual
holder pursuant to any Reconstitution Agreement.

          Transfer Date:  Any date specified on the Notice of Transfer on
          -------------
which  the Special  Servicer receives  additional servicing  responsibilities
pursuant to receipt of such Notice of Transfer from the Owner with respect to
any Distressed Mortgage Loan.

          Transferred Mortgage Loan:  Any Distressed Mortgage Loan for which
          -------------------------
a Notice of Transfer has been delivered to the Special Servicer.

          Transferred Mortgage Loan Servicing Fee:  Each of the Base
          ---------------------------------------
Servicing Fee, the Special Servicing Fee, the Extended Special Servicing Fee,
if any and the Incentive Fee, if any.

          Well Capitalized:  Well Capitalized shall mean, with respect to any
          ----------------
Insured  Depository Institution, the  maintenance by such  Insured Depository
Institution of capital  ratios at or  above the  required minimum levels  for
such capital category  under the regulations promulgated  pursuant to Section
1831(o)  of the  United States  Code, as  amended from time  to time,  by the
Appropriate  Federal Banking Agency for such  institution, as such regulation
may be amended from time to time.

          Whole Loan Transfer:  The sale or transfer of some or all of the
          -------------------
Mortgage  Loans to  a  third  party purchaser  in  a  whole loan  transaction
pursuant to a seller's warranties  and servicing agreement or a participation
and servicing agreement, retaining the Special Servicer as "special servicer"
hereunder.


                                  ARTICLE II

     OWNER'S ENGAGEMENT OF STANDBY SERVICER TO PERFORM STANDBY SERVICING
                               RESPONSIBILITIES

     Section 2.01.  Contract for Standby Servicing; Possession of Servicing
                    -------------------------------------------------------
Files.
- -----

          The Owner,  by execution  and delivery of  this Agreement  (and any
related  Acknowledgment Agreement  with respect  to  any Additional  Mortgage
Loans), does hereby contract with the  Special Servicer, subject to the terms
of  this  Agreement, for  the standby  servicing of  the Mortgage  Loans, and
pursuant to this Agreement, on any Transfer Date, the Owner shall transfer or
cause  to be transferred  by the Primary  Servicers the Servicing  Files with
respect to  any Transferred Mortgage Loan identified on the related Notice of
Transfer to the Special Servicer  to be held in trust for  the Owner pursuant
to this Agreement.   On or before the related Transfer  Date, the Owner shall
cause  to be delivered or will use its  Best Efforts to cause to be delivered
each  Servicing File  relating  to  such Transferred  Mortgage  Loans to  the
Special  Servicer.   Each Servicing  File delivered  to the  Special Servicer
shall be  held by the  Special Servicer in  order to service  the Transferred
Mortgage Loans pursuant to this Agreement and are and shall be held  in trust
by the Special Servicer  for the benefit of  the Owner as the owner  thereof.
The Special Servicer's possession of  any portion of the Transferred Mortgage
Loan documents  shall be  at the will  of the Owner  for the sole  purpose of
facilitating servicing of the  related Transferred Mortgage Loan  pursuant to
this Agreement,  and such  retention and possession  by the  Special Servicer
shall be in  a custodial capacity only.  The ownership of each Mortgage Note,
Mortgage, and the contents of the Servicing File shall be vested in the Owner
and the ownership  of all records and  documents with respect to  the related
Transferred  Mortgage Loan prepared by  or which come  into the possession of
the  Special  Servicer shall  immediately  vest  in the  Owner  and shall  be
retained and maintained, in trust, by the Special Servicer at the will of the
Owner in such  custodial capacity only.   The portion of each  Servicing File
retained  by  the  Special  Servicer  pursuant to  this  Agreement  shall  be
segregated from the other books and records of the Special Servicer and shall
be  appropriately marked  to clearly  reflect  the ownership  of the  related
Transferred  Mortgage Loan by the Owner.   The Special Servicer shall release
from  its custody the contents  of any Servicing File retained  by it only in
accordance with this Agreement.

     Section 2.02.  Books and Records. 
                    -----------------

          Record title to  each Mortgage and the related  Mortgage Note shall
remain in the  name of (i) the Owner  or (ii) in the name  as the Owner shall
designate.  The Owner shall cause to be prepared and recorded any Assignments
of Mortgage required pursuant to this Section 2.02 and any powers of attorney
required to be executed in favor of  the Special Servicer.  The Owner or  the
Primary Servicer shall pay all necessary fees associated with the preparation
and recording of the  Assignments of Mortgage and such powers  of attorney as
referred to above.  Notwithstanding the foregoing, the Special Servicer shall
cooperate with the  Owner or its designee  in the Owner's or  such designee's
preparation and  recording of any and all Assignments of Mortgage relating to
Transferred Mortgage Loans.  Additionally, the Special Servicer shall prepare
and execute, at the direction of the Owner, any note endorsements required in
connection with  any and all  Reconstitution Agreements.  All  rights arising
out  of the Mortgage Loans shall be vested  in the Owner.  All funds received
on or in  connection with a Transferred  Mortgage Loan shall be  received and
held by the Special  Servicer in trust  for the benefit of  the Owner as  the
owner  of the  Transferred  Mortgage  Loans pursuant  to  the  terms of  this
Agreement.

          This Agreement continuously, from the  time of its execution, shall
be  an official  record of  the Special  Servicer  and Special  Servicer will
maintain a copy  of this Agreement and  each agreement related hereto  in its
official books and records.

     Section 2.03.  Commencement of Standby Servicing Responsibilities and
                    ------------------------------------------------------
Servicing Responsibilities. 
- --------------------------

          Pursuant to  the execution of  this Agreement the  Special Servicer
shall  assume  and  accept  such  appointment   for,  all  standby  servicing
responsibilities  for the  Mortgage  Loans identified  in  the Mortgage  Loan
Schedule attached hereto as Exhibit A.  

          On each  Additional Mortgage  Loan Transfer  Date, the  Owner shall
appoint  the Special  Servicer to  perform,  and the  Special Servicer  shall
assume   and   accept   such   appointment   for,   all   standby   servicing
responsibilities  for the  related Additional  Mortgage Loans on  the related
Mortgage Loan Schedule.   The engagement of  the Special Servicer to  perform
the  standby  servicing  responsibilities  with  respect  to  the  Additional
Mortgage Loans hereunder  is not mandatory and is  expressly conditioned upon
the acquisition  of the related Additional  Mortgage Loans by the  Owner, the
election  of the Owner  respecting the engagement of  the Special Servicer to
perform the related  standby servicing responsibilities and  the election, in
the  manner hereinafter  set forth,  of the Special  Servicer to  accept such
transfer.

          Upon the Owner's determination in its sole discretion to engage the
Special  Servicer  to  perform the  standby  servicing  responsibilities with
respect to Additional Mortgage Loans pursuant to the terms of this Agreement,
the Owner shall  execute and the Owner  shall notify the Special  Servicer by
telephone  of   its  determination   to  transfer   such  standby   servicing
responsibilities to the Special Servicer and shall deliver  an Acknowledgment
Agreement to  the  Special Servicer  within 2  Business Days  of such  verbal
notification.   The Special Servicer may elect to  accept or reject on an all
or  nothing   basis  such  engagement   to  perform  the   standby  servicing
responsibilities with respect to the  Additional Mortgage Loans by either (i)
in  the case  of an  acceptance, executing  the Acknowledgment  Agreement and
delivering the same to the Owner within 5 Business  Days of receipt of such 
Acknowledgment Agreement, or (ii) in the case of a rejection, by written 
notification thereof delivered to the Owner within 5 Business Days of 
receipt of such Acknowledgment Agreement.

          Pursuant  to the  execution of this  Agreement (and  any applicable
Acknowledgment Agreement), the  Owner shall have the right, at its option, to
transfer servicing responsibilities  with respect to any  Distressed Mortgage
Loan to the  Special Servicer upon five  calendar days notice to  the Special
Servicer pursuant to a Notice of Transfer.  On each Transfer Date, the  Owner
may appoint,  pursuant to the execution of a  Notice of Transfer, the Special
Servicer to  perform, and the Special  Servicer shall assume  and accept such
appointment for, all  servicing responsibilities for the  related Transferred
Mortgage Loans identified in the related  Notice of Transfer.  The engagement
of  the Special  Servicer  to  perform  the servicing  responsibilities  with
respect to Transferred Mortgage Loans hereunder is mandatory.

     Section 2.04.  Owner Covenants Regarding Transfer of Servicing for
                    ---------------------------------------------------
Transferred Mortgage Loans. 
- --------------------------

          On  or before  each  Transfer Date  the  Owner shall  use  its Best
Efforts to cause the Primary Servicer to effectuate and evidence the transfer
of the servicing of any Transferred  Mortgage Loan from such Primary Servicer
to the Special Servicer including the following:

          (a)  Notice to Mortgagors.  The Owner shall cause the relevant
               --------------------
Primary Servicer to  mail to the Mortgagor of each Mortgage a letter advising
the  Mortgagor  of the  transfer  of the  servicing  thereof  to the  Special
Servicer, in accordance with the relevant provisions of the Cranston-Gonzales
National  Affordable Housing  Act, as the  same may  be amended from  time to
time,  and  the regulations  provided  in  accordance  with the  Real  Estate
Settlement  Procedures  Act.   The  Owner  shall  cause the  related  Primary
Servicer to  promptly provide the  Special Servicer with  copies of  all such
notices.

          (b)  Notice to Taxing Authorities and Insurance Companies.  The
               ----------------------------------------------------
Owner  shall cause the related Primary Servicer to transmit to the applicable
taxing authorities and insurance companies and/or agents, notification of the
transfer of the servicing to the Special Servicer and instructions to deliver
all notices, tax bills and  insurance statements, as the case may be,  to the
Special Servicer from and  after the related Transfer Date.   The Owner shall
cause  the Primary  Servicer to  promptly provide  the Special  Servicer with
copies of all such notices.

          (c)  Delivery of Servicing Records.  The Owner shall cause the
               -----------------------------
Primary  Servicer to  forward to  the  Special Servicer  all Servicing  Files
within five  (5) Business  Days prior  to the  Transfer Date,  and any  other
Mortgage Loan documents in the Primary Servicer's possession relating to each
Transferred Mortgage Loan.

          (d)  Escrow Payments; Servicing Advances.  The Owner shall cause
               -----------------------------------
the  Primary  Servicer  to  provide  the  Special Servicer  with  immediately
available funds by wire transfer in the amount of the net Escrow Payments and
suspense balances and all loss draft balances associated with the Transferred
Mortgage Loans.   The Owner shall cause  the Primary Servicer to  provide the
Special Servicer with an accounting statement of Escrow Payments and suspense
balances and loss draft balances sufficient to enable the Special Servicer to
reconcile the  amount of such  payment with  the accounts  of the  
Transferred Mortgage Loans.   Additionally, the  Owner  shall cause  the 
Primary  Servicer (i)  to provide to the  Special Servicer Mortgage Loan  
level documentation regarding unreimbursed Servicing  Advances and  (ii) to 
wire  the Special  Servicer the amount of any  agency, trustee or prepaid 
Transferred  Mortgage Loan payments and all other similar amounts held by the 
Primary Servicer.

          (e)  Payoffs and Assumptions.  The Owner shall cause the Primary
               -----------------------
Servicer  to provide to  the Special  Servicer copies  of all  assumption and
payoff  statements  generated  by the  Primary  Servicer  on the  Transferred
Mortgage Loans.

          (f)  Costs, Expenses and Information.  The Owner shall be
               -------------------------------
responsible for all costs and expenses associated with a Transferred Mortgage
Loan resulting from a  Primary Servicer or any  previous servicer failing  to
service such Transferred  Mortgage Loan correctly or failing  to give correct
information with  respect to such  Transferred Mortgage Loan to  any previous
servicer,  Primary  Servicer or  the  Special  Servicer  (including, but  not
limited  to, tax  information, insurance  information and  a failure  to make
servicing advances).   The Owner  shall be responsible for  all out-of-pocket
costs associated  with the  transfer of  a Transferred  Mortgage Loan  to the
Special Servicer.  The  Owner shall cause the Primary Servicer  to forward to
the Special Servicer  all information required to be  transferred pursuant to
this Agreement in the form of data tapes or other electronic media reasonably
acceptable to the Special Servicer.

          (g)  Mortgage Payments Received Prior to Transfer Date.   The Owner
               -------------------------------------------------
shall  cause the  Primary Servicer  to forward all  payments received  by the
Primary  Servicer on  each Transferred  Mortgage  Loan prior  to the  related
Transfer Date to the account of the particular Mortgagor.

          (h)  Mortgage Payments Received After Transfer Date.  The Owner
               ----------------------------------------------
shall cause the Primary Servicer to  endorse any Monthly Payments received by
the Primary Servicer after the related Transfer Date  directly to the Special
Servicer with respect  to any Transferred  Mortgage Loan and shall  cause the
Primary  Servicer to forward any such endorsed Monthly Payment to the Special
Servicer by overnight mail on the date of receipt.  The Owner shall cause the
Primary Servicer  to notify the  Special Servicer  of the particulars  of the
payment,  which notification  requirement shall  be satisfied if  the Primary
Servicer  forwards  with   its  payment  sufficient  information   to  permit
appropriate  processing of the  payment by the  Special Servicer.   The Owner
shall  cause the  Primary  Servicer  to assume  full  responsibility for  the
necessary and appropriate  legal application of Monthly Payments  received by
the  Primary  Servicer  after  the  related Transfer  Date  with  respect  to
Transferred Mortgage Loans  then in foreclosure or  bankruptcy; provided, for
purposes  of this Agreement,  necessary and appropriate  legal application of
such Monthly Payments shall  include, but not be limited to  endorsement of a
Monthly Payment to the Special Servicer  with the particulars of the  payment
such as  the account  number, dollar  amount, date  received and  any special
Mortgagor application instructions.

          (i)  Reconciliation; Principal and Interest Advances.  The Owner
               -----------------------------------------------
shall cause the Primary Servicer to, on  or before the related Transfer Date,
reconcile principal  balances and make  any monetary adjustments  required by
the  Special Servicer.   Any  such monetary  adjustments will  be transferred
between the Primary Servicer and the Special Servicer as appropriate.   In 
addition,  the Owner shall  cause the  Primary Servicer  to provide  the 
Special  Servicer Mortgage  Loan  Level documentation  regarding principal 
and interest advances.

          (j)  IRS Forms.  The Owner shall cause the Primary Servicer to file
               ---------
all IRS forms  1098, 1099, 1099A   or 1041 and  K-1 which are required  to be
filed on or before the related Transfer Date in relation to the servicing and
ownership of  the Transferred Mortgage  Loans for the current  calendar year.
The Special Servicer shall be responsible for  the filing of forms 1098, 1099
and 1099A  and will provide  all required information  and data to  the Owner
necessary  for  the  Owner  to  file  forms  1041  and  K-1  with  respect to
Transferred Mortgage Loans relating to the  actual time periods for which the
Special  Servicer has  serviced the  Transferred Mortgage  Loans.   The Owner
shall cause  the Primary  Servicer to  provide copies  of such  forms to  the
Special Servicer or the  Mortgagors upon request and shall  cause the Primary
Servicer  to  reimburse the  Special  Servicer  for  any costs  or  penalties
incurred by  the Special Servicer  due to  the Primary Servicer's  failure to
comply with this paragraph. 

     Section 2.05.  Special Servicer Covenants Regarding Transfer of
                    ------------------------------------------------
Servicing of Transferred Mortgage Loans. 
- ---------------------------------------

          (a)(i)    Within  five business days following a Transfer Date, the
Special Servicer shall  reimburse the Primary Servicer for  all principal and
interest   and Servicing Advances made  by such Primary Servicer with respect
to any Transferred Mortgage  Loan identified on  such Notice of Transfer  for
which the Primary Servicer has not been reimbursed.  Thereafter, such amounts
shall  be reimbursed to the Special Servicer  in accordance with Section 3.04
hereof.

          (ii) The  Special Servicer shall,  in accordance with  the relevant
provisions of the  Cranston-Gonzales National Affordable Housing  Act, as the
same  may be  amended from  time  to time,  and the  regulations  provided in
accordance with the Real Estate  Settlement Procedures Act, provide notice to
the Mortgagor of  each Mortgage of the  transfer of the servicing  thereto to
the Special Servicer.

          (iii)     The  Special  Servicer  shall   be  responsible  for  the
preparation and costs associated with notifications to Mortgagors sent by the
Special Servicer, with respect to the  assumption of servicing by the Special
Servicer.  The Special Servicer shall not be  responsible for the preparation
and  costs associated  with notifications  to  Mortgagors sent  by a  Primary
Servicer with respect to assumption of servicing by the Special Servicer.

          (b)  The  Special  Servicer,   with  the  Owner  and   the  Primary
Servicers, in order to accomplish  any provision contained herein, shall take
any steps reasonably necessary, including,  but not limited to (i) executing,
acknowledging  and  delivering  all such  further  acts,  deeds, assignments,
transfers,  conveyances,  powers   of  attorney  and  assurances  as  may  be
reasonably  required  in  order  to accomplish  any  provision  herein,  (ii)
facilitating and completing  the transfer of any Servicing  File with respect
to any  Transferred  Mortgage Loan  from a  Primary Servicer  to the  Special
Servicer,  (iii)  entering  into  and  performing  under  any  Reconstitution
Agreement and (iv) remitting to a Primary Servicer any principal and interest
or  Servicing  Advance  made  by  such Primary  Servicer  with  respect  to a
Transferred  Mortgage Loan  for  which  such Primary  Servicer  has not  been
reimbursed.   All  costs and  expenses  incurred by  compliance with  Section
2.05(b), (i) through (iv) shall be the responsibility of the Owner or the 
Primary Servicer,  as applicable, and  all costs incurred by  compliance with
Section 2.05(b), (iv) shall be the responsibility of the Special Servicer.

     Section 2.06.  Custodial Agreement. 
                    -------------------
          Pursuant to  the applicable  Custodial Agreement,  the Owner  shall
deliver and release  to the related  Custodian on or  prior to each  Transfer
Date  those Mortgage  Loan  documents required  by  the applicable  Custodial
Agreement with respect to each Transferred Mortgage Loan, a list of  which is
set forth in  Section 2 of the applicable Custodial  Agreement.  In the event
of any conflict,  inconsistency or discrepancy between any  of the provisions
of this  Agreement and  any  of the  provisions of  the applicable  Custodial
Agreement, the provisions of this Agreement shall control and be binding upon
the Owner and the Special Servicer.

          Prior  to  each Transfer  Date,  the related  Custodian  shall have
certified its  receipt of all  such Mortgage  Loan documents  required to  be
delivered pursuant to the applicable Custodial Agreement, as evidenced by the
Initial  Certification of  the related Custodian  in the form  annexed to the
applicable  Custodial Agreement.  The Owner shall  be responsible for, as and
when  due, any  and  all  initial document  review  fees,  initial and  final
certification fees  and recertification  fees and  any costs associated  with
correcting any  deficiencies identified  in connection  with such  review(s).
The Owner  shall  be responsible  for  maintaining the  applicable  Custodial
Agreement with respect  to the Transferred Mortgage  Loans and shall  pay all
other fees  and expenses of the  related Custodian including but  not limited
to, (i) any and all annual and warehousing fees, (ii) any and all termination
fees in  the  event  the  related Custodian  is  terminated  by  the  Special
Servicer, except that  the Owner shall pay such termination fees in the event
the related Custodian is terminated pursuant to the Owner's request and (iii)
any and  all  fees due  in connection  with  the deposit  or  retrieval of  a
Transferred Mortgage Loan document or documents.

          The  Special  Servicer  shall  forward  to  the  related  Custodian
original documents evidencing  an assumption, modification,  consolidation or
extension of  any Transferred Mortgage  Loan entered into in  accordance with
this Agreement within  two weeks of their execution,  provided, however, that
the Special  Servicer shall  provide the related  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 thirty
days after  such certified  document is returned  from such  public recording
office.

                                 ARTICLE III

                 SERVICING OF THE TRANSFERRED MORTGAGE LOANS

     Section 3.01.  Special Servicer to Service Transferred Mortgage Loans. 
                    ------------------------------------------------------

          (A)  Acting  directly  or  through  one  or  more  subservicers  as
provided  in Section  8.03 hereof,  the Special  Servicer, as  an independent
contractor, shall service and administer the  Transferred Mortgage Loans from
and after the related Transfer Date on behalf of the Owner in accordance with
the terms  of this  Agreement and the  respective Transferred  Mortgage Loans
and, to the extent consistent with such terms, in the same manner in which it
services and administers similar mortgage loans for its own portfolio, giving
due consideration  to customary  and usual standards  of practice  of prudent
mortgage lenders and loan servicers administering similar mortgage loans  but
without regard to:

          (i)  any relationship that the Special Servicer, any subservicer or
any affiliate of  the Special Servicer or  any subservicer may have  with the
related Mortgagor;

          (ii) the  Special  Servicer's  obligation  to  make  principal  and
interest advances or Servicing Advances; or

          (iii)     the  Special Servicer's  or  any  subservicer's right  to
receive  compensation for  its  services  hereunder or  with  respect to  any
particular transaction.

          The standards  set forth in  this Section 3.01(A) shall  be defined
herein as "Accepted Servicing Practices."

          (B)  The  Special  Servicer  shall  (i)  enforce  each  Mortgagor's
obligations under the related Mortgage  Loan to cause each Mortgaged Property
to  be insured  against  risks, hazards  and liabilities  as required  by all
applicable laws,  regulations and  Mortgage Loan Documents,  in an  amount at
least  equal  to  the  lesser  of  (A)  the  full  replacement  cost  of  the
improvements, and  (B)  the  outstanding  principal balance  of  the  related
Mortgage Loan  or such other amount as is  necessary to prevent any reduction
in such policy  by reason of the  application of co-insurance and  to prevent
the Owner  from being  deemed to  be a  co-insurer, and  (ii) cause each  REO
Property to be insured  against risks, hazards and liabilities,  in an amount
which is at  least equal to the  lesser of (A) the full  replacement value of
the improvements  which  are  a  part  of such  REO  Property,  and  (B)  the
outstanding principal balance  of the related  Mortgage Loan  at the time  it
became an  REO Property; such  insurance shall  be obtained  from an  insurer
having a  "General Policy Rating" of A or better  in Best's Key Rating Guide.
The Special  Servicer shall retain copies of all hazard insurance policies or
certificates of insurance  representing such  coverage.  In  the event of  an
insured  loss with  respect to  any  Mortgaged Property,  unless the  Special
Servicer has actual knowledge that the Mortgagor has filed such a  claim with
respect to a Mortgaged Property, the Special Servicer shall promptly  file or
cause to  be filed  a  claim on  the hazard  insurance.   In  the case  of  a
Mortgaged  Property,  the  Special  Servicer  shall  apply  or  disburse  all
insurance  proceeds  in accordance  with  the  terms  and provisions  of  the
Mortgage  Loans and this Agreement,  and, in the case  of a REO Property, the
Special Servicer shall apply or disburse all insurance proceeds in accordance
with the instructions of Owner, in each case net of any amounts due to 
Special Servicer as otherwise provided herein.  The Special  Servicer shall,  
where the  Mortgagor fails  or refuses  to maintain insurance  on  the  
Mortgaged  Property  in  accordance  with  the applicable Mortgage Loan (or  
to pay escrows sufficient  therefor, as the case  may be), subject the 
Mortgaged  Property to the coverage of  its "force-placed" hazard insurance 
policy with  such deductible as the Special  Servicer maintains for similar 
mortgaged properties serviced for itself and for others.   The amount
of  any  premiums to  the  Special  Servicer  resulting from  obtaining  such
coverage shall be treated as a Servicing  Advance hereunder.  The Owner shall
be solely  responsible for the amount  of the deductible in the  event of any
loss and the Special Servicer shall have no liability to Owner therefor.

          Subject to  the preceding paragraph, the Special Servicer shall, at
its own expense, keep in force  during the term of this Agreement  a fidelity
bond and a policy  or policies of insurance covering errors  and omissions in
the  performance of the Special Servicer's  obligations under this Agreement.
Such fidelity bond and policy or policies shall be maintained with recognized
insurers  and shall be in  such form and  amount as would  permit the Special
Servicer to be  qualified as a FNMA  or FHLMC seller-servicer.   The Servicer
shall be deemed  to have complied with this provision if  an affiliate of the
Special Servicer  has such  errors and omissions  and fidelity  bond coverage
and, by  the terms of  such insurance policy  or fidelity bond,  the coverage
afforded thereunder extends to the Special Servicer.

          Notwithstanding  the foregoing paragraph, the Owner and the Special
Servicer hereby agree as follows:

          (a)  The Owner or the Owner's designee shall prepare and record all
Assignments  of Mortgage and powers of  attorney, and shall pay the recording
costs  associated   therewith.    The  Special  Servicer   shall  track  such
Assignments  of Mortgage,  with  respect to  Transferred  Mortgage Loans,  to
ensure they have been recorded.

          (b)  The Special Servicer  shall utilize its internal  tax services
and  will  bear  the  expense  of  any  outside  tax  services, if  utilized;
provided, however, in  accordance with Accepted  Servicing Practices, if  the
Special Servicer  uses outside  tax services, the  cost of such  services, so
long as such cost is reasonable, shall be paid by the Owner.

          (c)  The  Special Servicer shall  retain all Ancillary  Income with
respect to Transferred Mortgage Loans.

          (d)  Notwithstanding the  foregoing, at any  time and from  time to
time, the Owner may at its election terminate this Agreement with  respect to
any Transferred Mortgage Loan or REO Property as provided by Section 9.02.

          Consistent with and subject to Accepted Servicing Practices and the
terms of this Agreement,  the Special Servicer may waive, modify  or vary any
term of  any Transferred  Mortgage Loan.  or consent  to the  postponement of
strict compliance with any such term or in any manner grant indulgence to any
Mortgagor.   Without limiting  the generality of  the foregoing,  the Special
Servicer shall continue,  and is hereby authorized and  empowered, to execute
and  deliver   on  behalf  of  itself  and  the  Owner,  all  instruments  of
satisfaction or  cancellation, or of  partial or full release,  discharge and
all other comparable instruments, with respect to  the Transferred  Mortgage 
Loans and  with respect to  the related Mortgaged Properties.   If reasonably
required by the Special  Servicer, the Owner shall furnish  the Special  
Servicer with  any powers  of attorney  and other documents  necessary or 
appropriate  to enable the Special  Servicer to carry out its servicing 
and administrative duties under this Agreement.

     Section 3.02.  Collection of Mortgage Loan Payments. 
                    ------------------------------------

          Continuously  from the  related Transfer Date  until the  date each
Transferred Mortgage Loan ceases to be subject to this Agreement, the Special
Servicer shall proceed  diligently to collect all payments due  under each of
the Transferred 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
Transferred Mortgage  Loans and each  related Mortgaged Property, to  the end
that the installments  payable by  the Mortgagors will  be sufficient to  pay
such charges as and when they become due and payable.

     Section 3.03.  Establishment of and Deposits to Custodial Account. 

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

          The Special Servicer  shall segregate and hold all  funds collected
and received  pursuant to the  Transferred Mortgage Loans 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 "(Special Servicer), in trust for Lehman Capital, A Division
of Lehman Brothers Holdings Inc.,  owner of Residential Mortgage Loans, Group
No.  _______,  and various  Mortgagors".    The  Custodial Account  shall  be
established  with  a  Qualified  Depository.   Any  funds  deposited  in  the
Custodial  Account shall at  all times be  fully insured by  the FDIC and any
amounts  therein may  be  invested  in Eligible  Investments  subject to  the
provisions of Section 3.09 hereof.   Funds deposited in the Custodial Account
may be drawn on by the Special Servicer in accordance with Section 3.04.  The
creation of  any Custodial Account  shall be evidenced by  a certification in
the  form  of Exhibit  C  hereto.   A  copy of  such  certification  shall be
furnished  to the  Owner and, upon  request, to  any subsequent owner  of the
Mortgage Loans.

          The Special  Servicer shall deposit  in the Custodial Account  on a
daily basis,  and retain therein,  the following collections received  by the
Special Servicer in the Special  Servicer's lock-box and payments required to
be made by the Special Servicer after the related Transfer Date:

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

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

               (iii)  all Net Liquidation Proceeds; 

               (iv)   all Net Insurance Proceeds;

               (v)    any  amount required to be deposited in the  Custodial
     Account; 

               (vi)   any  amounts required  to  be  deposited  by  the  Special
     Servicer in connection with the  deductible clause in any blanket hazard
     insurance policy; and

               (vii)  any amounts received  with respect to  or related to  any
     REO Property or REO Disposition Proceeds.

          Any interest  paid on funds  deposited in the Custodial  Account by
the  depository  institution shall  accrue  to  the  benefit of  the  Special
Servicer and the Special  Servicer shall be entitled  to retain and  withdraw
such   interest  from  the  Custodial   Account  pursuant  to  Section  3.04.
Additionally, any other benefit derived from the Custodial Account associated
with  the  receipt,  disbursement and  accumulation  of  principal, interest,
taxes, hazard insurance, mortgage insurance, etc. shall accrue to the Special
Servicer.

     Section 3.04.  Permitted Withdrawals From Custodial Account. 
                    --------------------------------------------

          The Special Servicer shall, from  time to time, withdraw funds from
the Custodial Account (without implication) for the following purposes:

               (i)  to make payments to the Owner in the amounts and  in the
     manner provided for in Section 4.01;

               (ii)  to  reimburse  itself  for  unreimbursed  advances of  the
     Special Servicer's  funds made pursuant  to Section 2.05 hereof  and for
     any unreimbursed  Servicing Advances,  the Special  Servicer's right  to
     reimburse itself pursuant to this subclause (ii) being limited to either
     (x) amounts  received  on the  related Transferred  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 Special Servicer's  right thereto shall be prior
     to the rights  of the Owner or  (y) any other amounts  in the Collection
     Account in  the  event  that  such  advances  have  been  deemed  to  be
     Nonrecoverable  Advances or are not recovered from recoveries in respect
     of the related  Transferred Mortgage Loan or REO Property  after a final
     determination  has been  made as to  what amounts  have been or  will be
     recovered, it being understood that for those Transferred Mortgage Loans
     in  foreclosure,  the Owner  shall  reimburse the  Special  Servicer for
     Servicing  Advances and  advances made  pursuant to Section  2.05 hereof
     through the completion of  the sale of the  defaulted Mortgage Loan,  or
     the foreclosure and disposition of the REO Property.  If the disposition
     of  a Transferred  Mortgage Loan  results  in the  Special Servicer  not
     recovering all of the foregoing sums, the Owner shall be responsible for
     reimbursing to  the Special Servicer  a sum equal to  such non-recovered
     amount.     In  the  event   that  a  Transferred  Mortgage   becomes  a
     Reconstituted  Mortgage Loan,  pursuant  to  the related  Reconstitution
     Agreement, the Special  Servicer shall be  able to recover  unreimbursed
     advances from the related Custodial Account prior to payments to be made
     to certificateholders;

               (iii)   to  pay  itself  any   unpaid Transferred Mortgage Loan
     Servicing  Fees, it being understood that for those Transferred Mortgage
     Loans in foreclosure, the Owner shall  reimburse  the  Special Servicer  
     for  Transferred  Mortgage Loan Servicing  Fees through  the completion 
     of  the sale  of the  defaulted Mortgage Loan  or the foreclosure  and 
     disposition of the  REO Property.  If the disposition of a Transferred 
     Mortgage Loan results in the Special Servicer not  recovering all of the
     foregoing sums, the  Owner shall be responsible for reimbursing to  the 
     Special Servicer a sum equal to such non-recovered amount;

               (iv)  to pay itself interest on funds deposited in the Custodial
     Account;

               (v)   to clear  and terminate  the Custodial  Account upon  the
     termination of this Agreement; 

               (vi)   to  transfer funds  to  another Qualified  Depository in
     accordance with Section 3.09 hereof;

               (xii)  to  invest  funds  in  certain  Eligible  Investments  in
     accordance with Section 3.09 hereof; and

               (viii) to  withdraw  amounts   erroneously  deposited  into   the
     Custodial Account.

     Section 3.05.  Establishment of and Deposits to Escrow Account. 
                    -----------------------------------------------

          The Special Servicer  shall segregate and hold  all funds collected
and received  pursuant  to a  Transferred 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,  "(Special Servicer), in trust for Lehman
Capital, A  Division of Lehman  Brothers Holdings Inc., owner  of Residential
Mortgage  Loans, Group  No. _______,  and  various Mortgagors".   The  Escrow
Accounts shall be  established with a Qualified  Depository in a manner  that
shall provide maximum available insurance thereunder.  Funds deposited in the
Escrow Account  may be drawn  on by the  Special Servicer in  accordance with
Section 3.06.   The creation  of any Escrow  Account shall be  evidenced by a
certification in the form of  Exhibit D hereto.  A copy of such certification
shall be furnished to the Owner and, upon request, to any subsequent owner of
the Transferred Mortgage Loans.

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

               (i)    all  Escrow  Payments   collected  on   account  of   the
     Transferred 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
     Liquidation  Proceeds which  are to  be  applied to  the restoration  or
     repair  of any  Mortgaged  Property relating  to a  Transferred Mortgage
     Loan.

          The Special Servicer shall make withdrawals from the Escrow Account
only to effect such payments  as are required under  this Agreement, as set  
forth in Section 3.06.  The Special Servicer  shall 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 Special  Servicer  shall 
pay  interest on escrowed funds to  the Mortgagor notwithstanding that the  
Escrow Account may be non-interest  bearing or  that interest paid  thereon 
is  insufficient for such purposes.

     Section 3.06.  Permitted Withdrawals From Escrow Account. 
                    -----------------------------------------

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

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

               (ii)  to  reimburse  the  Special Servicer  for  any  Servicing
     Advance  made  by  the  Special  Servicer  with  respect  to  a  related
     Transferred Mortgage Loan, but only from amounts received on the related
     Transferred 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  Transferred
     Mortgage Loan;

               (iv)   for  transfer to the Custodial Account and application to
     reduce  the  principal balance  of  the  Transferred  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 Accepted Servicing Practices;

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

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

     Section 3.07.  Notification of Adjustments. 
                    ---------------------------

          With respect to each adjustable rate Transferred Mortgage Loan, the
Special  Servicer shall  adjust the  Mortgage  Interest Rate  on the  related
interest rate adjustment  date and  shall adjust the  Monthly Payment on  the
related mortgage payment adjustment  date, if applicable, in  compliance with
the  requirements of  applicable law  and the  related Mortgage  and Mortgage
Note.   The Special Servicer 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 and  Monthly Payment
adjustments.   The  Special Servicer  shall  promptly, upon  written  request
therefor,  deliver  to  the  Owner  such  notifications  and  any  additional
applicable data regarding such adjustments  and the methods used to calculate
and implement such  adjustments.  Such data provided  by the Special Servicer
shall be in  a form  acceptable to  the Owner and  shall be  provided by  the
Special  Servicer within  a  reasonable  period of  time  subsequent to  such
request.  Upon the discovery by the Special Servicer or the receipt of notice
from the Owner  that the  Special Servicer  has failed to  adjust a  Mortgage
Interest Rate or  Monthly Payment in accordance with the terms of the related
Mortgage  Note,  the  Special  Servicer  shall  immediately  deposit  in  the
Custodial Account  from its  own funds  the amount  of any  interest loss  or
deferral caused the  Owner thereby.  Any such losses, to the extent resulting
from  the  conveyance of  incorrect  data to  the Special  Servicer  from any
Primary Servicer or any  previous servicer, as the case may  be, shall not be
the responsibility of the Special Servicer.

     Section 3.08.  Completion and Recordation of Assignment of Mortgage.
                    ----------------------------------------------------

          To the extent permitted by  applicable law, each of the Assignments
of Mortgage is subject to recordation  in all appropriate public offices  for
real property records  in all the counties or  other comparable jurisdictions
in which  any or all  of the Mortgaged  Properties are  situated, and in  any
other appropriate public  recording office or elsewhere,  such recordation to
be effected  at the Owner's  expense at the direction  of the Owner.   At the
Owner's  direction,  the  Special  Servicer   shall  cause  to  be  made  the
endorsements  on  the Mortgage  Note,  the  Assignment  of Mortgage  and  the
assignment of security agreement.

     Section 3.09.  Protection of Accounts. 
                    ----------------------

          The  Special  Servicer 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  Owner, which
consent shall not be withheld unreasonably.

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

          Amounts on deposit  in the Custodial Account  may at the  option of
the Special  Servicer be invested  in Eligible Investments; provided  that in
the event that amounts on deposit in the Custodial Account exceed  the amount
fully insured by the FDIC (the "Insured Amount") the Servicer shall be
                                --------------
obligated to  invest the excess  amount over  the Insured Amount  in Eligible
Investments on the same Business Day as such excess amount becomes present in
the Custodial Account.   Any such  Eligible Investment shall mature  no later
than  the  Determination  Date  next  following the  date  of  such  Eligible
Investment, provided, however, that if such Eligible Investment is an 
obligation of a Qualified Depository (other than the Special Servicer) that 
maintains the Custodial Account, then such Eligible Investment may mature on
such Remittance Date.   Any such Eligible Investment  shall be made in the
name of the  Special Servicer in  trust for the  benefit of  the Owner.   All
income on or  gain realized  from any such  Eligible Investment shall be for 
the benefit of the Special  Servicer and may be withdrawn at any time by the 
Special  Servicer.  Any  losses incurred in  respect of any  such investment
shall be  deposited  in  the Custodial  Account,  by the  Special Servicer 
out of its own funds immediately as realized. 

           Section 3.10.  Default Management Provisions. 
                          -----------------------------

          (a)  Default Management Responsibilities:  Subject only to Accepted
               -----------------------------------
Servicing Practices and the Decision Matrix attached hereto as Exhibit I, the
Special Servicer shall  have full power and  authority to do  or cause to  be
done any and all things in  connection with such servicing and administration
which it may deem necessary or desirable.  Without limiting the generality of
the foregoing, Special  Servicer is hereby authorized and  empowered by Owner
(if, in the Special Servicer's  reasonable judgment, such action with respect
to the Transferred Mortgage Loans  and/or the Mortgaged Properties is  in the
best  interests  of  Owner in  accordance  with,  or  is  required  by,  this
Agreement,  and subject  to  Accepted Servicing  Practices  and the  Decision
Matrix)  to  take the  following  actions  (without  limitation (i)  prepare,
execute  and deliver,  on behalf of  the Owner  at its  expense, any  and all
financing  statements,  continuation   statements  and  other   documents  or
instruments necessary  to maintain  the lien on  each Mortgaged  Property and
related collateral;  and, subject  to the remaining  terms and  provisions of
this Section, modifications, waivers (including, without  limitation, waivers
of  any late payment  charge in connection  with any delinquent  payment on a
Transferred   Mortgage   Loan),  consents,   amendments,   discounted  payoff
agreements, forbearance agreements, cash management agreements or consents to
or with respect to any documents contained in the related servicing file; and
any and  all instruments of  satisfaction or  cancellation, or of  partial or
full release or discharge, and all other instruments comparable to any of the
types of instruments described in this subsection (i), and (ii) institute and
prosecute  judicial and non-judicial foreclosures, suits on promissory notes,
indemnities, guaranties or other Transferred Mortgage Loan documents, actions
for  equitable and/or  extraordinary relief  (including, without  limitation,
actions for  temporary restraining  orders, injunctions,  and appointment  of
receivers), suits  for waste, fraud  and any and all  other tort, contractual
and/or other  claims of whatever nature, and to  appear in and file on behalf
of the Owner such pleadings or documents as may be  necessary or advisable in
any bankruptcy action, state or federal suit or any other action.

          (b)  Alternatives to Foreclosure:
               ---------------------------

          (i)    Repayment Plan and Forbearance Agreement.  If the Special
                 ----------------------------------------
Servicer pursues a repayment plan  in respect of a Transferred  Mortgage Loan
pursuant to the  authority granted to the  Special Servicer by the  terms and
provisions of Section 3.10 (a) above,  the Special Servicer will negotiate an
agreement with the Mortgagor for repayment of the  delinquent payments over a
period  and  for  forbearance  from  foreclosure  during  the  term  of  such
agreement.  If such Mortgagor shall at any time be  in default under any such
agreement,  the  Special  Servicer shall  promptly  proceed  with foreclosure
proceedings in accordance  with Section 3.10 (c) hereof (while simultaneously
pursuing other resolution strategies).  The Special Servicer shall retain any
fees  paid  by the  Mortgagor  in  connection  with  such repayment  plan  or
forbearance agreement as Ancillary Income.

          (ii)   Suit Against the Mortgagor; Garnishments, Etc.:  If the
                 ----------------------------------------------
Special Servicer determines  in accordance with Accepted  Servicing Practices
and  this Agreement that it would be prudent to file suit against a Mortgagor
rather than to seek foreclosure, the Special Servicer may file suit against a
Mortgagor  directly to  recover the  indebtedness, to  seek a  garnishment of
wages,  to  seek  a  temporary  restraining  order  and/or  temporary  and/or
permanent injunction, and/or to seek any other  relief available at law or in
equity against  the Mortgagor.   Additionally,  if the  circumstances warrant
same and applicable  law so permits, the  Special Servicer may file  any such
suit while simultaneously  seeking nonjudicial or judicial foreclosure or may
seek  such relief  in  the same  action  as that  filed  to  seek a  judicial
foreclosure.

          (iii)   Pre-Sale.  In order to avoid foreclosure, the Special
                  --------
Servicer  may (pursuant to  the authority granted to  the Special Servicer by
the  terms and provisions of Section 3.10 (a)  above) attempt (i) to effect a
sale of the  Mortgaged Property (including causing the  Mortgaged Property to
be listed for sale with a real estate broker) or (ii) to effect an assumption
or prepayment of the Mortgage Loan, with the Mortgagor's cooperation, and, if
appropriate, enter into an agreement  with the Mortgagor regarding payment of
any  deficiency  (a  "Pre-Sale").    The  Special  Servicer,  or any  of  its
affiliates, may  act as  a broker  on behalf  of  the Mortgagor.   The  Owner
acknowledges  that if  the Special Servicer  or any affiliate  of the Special
Servicer has accepted a listing agreement with a Mortgagor in connection with
such sale  or assumption, the Special  Servicer or such affiliate,  acting in
such  capacity, is legally  obligated to present  all offers  to purchase the
Mortgaged  Property or  assume the Mortgage  Loan to  the Mortgagor  and will
negotiate a sale of  the Mortgaged Property or assumption  of the Transferred
Mortgage Loan pursuant  to the instructions from the Mortgagor.  The proceeds
of  any Pre-Sale distributable  to the Owner  pursuant to and  subject to the
distribution priorities set forth  in this Agreement will  reflect reductions
for   customary  and  reasonable   costs  of  closing,   including  brokerage
commissions, make-ready expenses, title insurance, financing costs, recording
fees, transfer taxes, tax certificates, title and closing agent fees and pro-
rated items, that will reduce the proceeds of sale payable to the Owner.

          (iv) Sale of Distressed Mortgage Loan.  The Special Servicer may
               --------------------------------
effect a sale  of a Distressed Mortgage Loan or  Severely Delinquent Mortgage
Loan to a third party.

          (v)  Modification.  If the Special Servicer pursues a modification
               ------------
of a  Transferred  Mortgage Loan  pursuant to  the authority  granted to  the
Special Servicer by the  terms and provisions of Section 3.10  (a) above, the
Special  Servicer will  negotiate  and  execute  Mortgage  Loan  modification
documents  on behalf  of  the  Owner in  accordance  with Accepted  Servicing
Practices.  The Special Servicer shall retain  any fees paid by the Mortgagor
in connection with such modification as Ancillary Income.

          (vi) Discounted Payoff.  The Special Servicer may (pursuant to the
               -----------------
authority  granted to the  Special Servicer  by the  terms and  provisions of
Section 3.10 (a) above), subject to the Decision Matrix, accept  a discounted
payoff of a Transferred Mortgage  Loan.  The Special Servicer, or any  of its
affiliates, may provide new financing to the Mortgagor to facilitate such 
discounted payoff provided  that the Special Servicer obtains the  Owner's  
prior  written  consent   with  respect  thereto.    The  Owner acknowledges 
that  if  the  Special  Servicer provides  such  financing,  the Special 
Servicer may receive fees  from the Mortgagor in connection therewith and  
the Owner will not be entitled to  any such fees to the extent that such
fees are customary and reasonable.


          (vii)     Deed in Lieu of Foreclosure.  If the Special Servicer
                    ---------------------------
pursues a deed  in lieu of foreclosure  pursuant to the authority  granted to
the Special Servicer by the terms  and provisions of Section 3.10 (a)  above,
the   Special   Servicer   will  retain   counsel   to   prepare  appropriate
documentation, execute and deliver such  documentation on behalf of the Owner
and  may enter  into an  agreement with  Mortgagor regarding  payment of  any
deficiency.   The  actions described  herein shall  be taken  by the  Special
Servicer in accordance  with Accepted Servicing  Practices or otherwise  with
the  consent of the Owner.  Title to  such Mortgaged Property may be taken in
the name  of the  Owner or  its designee.   Notwithstanding  anything to  the
contrary contained herein, in connection with  a deed in lieu of foreclosure,
in  the event  the Special Servicer  has reasonable  cause to believe  that a
Mortgaged  Property is  an  Environmental Problem  Property  as described  in
Section 3.10 (g) hereof,  the Special Servicer shall notify the  Owner of the
existence of the Environmental Problem Property, describe such  problem, make
a recommendation to  the Owner regarding handling such  Environmental Problem
Property and  carry out the  recommendation unless otherwise directed  by the
Owner in writing within five (5)  Business Days after the Owner's receipt  of
such  notice.  In no  event will the Special Servicer  be required to acquire
record title to an Environmental Problem Property.  The Special Servicer will
provide the  services described  in Section  3.10 (g)  with  respect to  each
Mortgaged Property for which a deed in lieu of foreclosure is received by the
Special Servicer.

          (viii)    Priority; Insurance Claims.  The Special Servicer will
                    --------------------------
be responsible for  retaining counsel on  behalf of the  Owner to advise  the
Special Servicer  whether any proposed  relief for the Mortgagor  pursuant to
this  Section  3.10  (b)  will  adversely affect  claims  against  any  other
Mortgagor  or  the priority  of the  lien  securing the  Mortgage Loan.   The
Special Servicer shall  consider the effect of such relief on the priority of
the lien and claims against other Mortgagors in acting hereunder.

          (ix) Monitoring.  The Special Servicer will be responsible for
               ----------

monitoring   compliance  with  a   repayment  plan,  modification  agreement,
agreement regarding payment  of a deficiency or other  agreement entered into
pursuant to this Section 3.10 (b) regarding payments in respect of a Mortgage
Loan,  and sending  appropriate reminder  notices to  the Mortgagor  or other
appropriate Person.

          (c)  Foreclosure.  If the Special Servicer reasonably determines
               -----------
that foreclosure is appropriate with respect to a Mortgage Loan (including if
it  determines that foreclosure  is appropriate in conjunction  with or as an
alternative to collection efforts and default management services hereunder),
the Special Servicer will  (pursuant to the authority granted  to the Special
Servicer by  the terms and  provisions of Section  3.10 (a) above)  retain an
attorney and  supervise the conduct  of the  foreclosure proceeding.   If the
Mortgaged  Property is  acquired in the  foreclosure proceeding,  the Special
Servicer may acquire the Mortgaged Property  in the name of the Owner  or its
designee (as specified by the Owner), and the Special Servicer shall 
commence providing property  management and disposition services  as provided
in  Section 3.10  (f). Notwithstanding,  anything to  the contrary  contained
herein, in connection with  a foreclosure, in the event  the Special Servicer
has reasonable cause to believe that a Mortgaged Property is an Environmental
Problem  Property  as described  in  Section  3.10  (g) hereof,  the  Special
Servicer shall notify the Owner of the existence of the Environmental Problem
Property, describe such problem, make a recommendation to the Owner regarding
handling the  Environmental Problem Property and carry out the recommendation
unless otherwise  directed by the Owner  in writing within  five (5) Business
Days after  the Owner's receipt of such notice.  In no event will the Special
Servicer  be required  to acquire  record title  to an  Environmental Problem
Property.  If  the Special Servicer elects  to proceed with a  foreclosure in
accordance  with  the laws  of  the state  where  the  Mortgaged Property  is
located,  the Special Servicer shall  not be required  to pursue a deficiency
judgment against the related Mortgagor or any other liable party if  the laws
of the state do not permit such  a deficiency judgment after such foreclosure
or if the Special Servicer  determines, in accordance with Accepted Servicing
Practices, that the likely recovery if a deficiency judgment is obtained will
not be sufficient to  warrant the cost, time, expense and/or  exposure to the
Owner of pursuing the deficiency judgment.

          (d)  Bankruptcy of Mortgagor.  If the Special Servicer has actual
               -----------------------
knowledge  that  a Mortgagor  is  the  subject  of  a  proceeding  under  the
Bankruptcy Code  or any  other similar law,  has made  an assignment  for the
benefit of creditors  or has had  a receiver or  custodian appointed for  its
property, the Special Servicer will (pursuant to the authority granted to the
Servicer  by the terms  and provisions of  Section 3.10 (a)  above) retain an
attorney to pursue claims to payment on  the Mortgage Loan and foreclosure on
the Mortgaged  Property.    If  the  Mortgaged Property  is  acquired  in  an
insolvency proceeding it  shall be acquired in  the name of the  Owner or its
designee.

          (e)  Decision Matrix.  The Special Servicer shall be authorized to
               ---------------
do or cause to be done any and all things  in connection with the Transferred
Mortgage Loans and  related Mortgaged Properties in  accordance with Accepted
Servicing  Practices and  the terms  and provisions  of  this Article  III as
limited by the matrix (the "Decision Matrix") attached hereto and made a part
hereof for all purposes as Exhibit I.

          (f)  Property Management and Disposition Responsibilities.  With
               ----------------------------------------------------
respect to each Mortgaged Property that becomes  an REO Property, the Special
Servicer  shall, in  accordance with  Accepted  Servicing Practices,  provide
property  management  and  disposition  services  with  respect  to  such REO
Property,  including analysis  of  sale  and leasing  potential  of such  REO
Property, leasing  and collection  of rents,  property management  (including
maintenance  and repairs  to  such  REO Property  to  render  it leasable  or
salable), Escrow  Account administration for  payment of Escrow  Payments and
property sales.

          (g)  Environmental Problems.  If the Servicer hereafter becomes
               ----------------------
aware  that a Mortgaged  Property is in  violation of any  environmental law,
rule  or  regulation  (an  "Environmental  Problem  Property"),  the  Special
Servicer will notify the  Owner of the existence of the Environmental Problem
Property.  Additionally, the Special Servicer  shall set forth in such notice
a description of such problem, a recommendation  to the Owner relating to the
proposed  action regarding the Environmental Problem Property and the Special
Servicer shall carry  out the  recommendation  set  forth in  such  notice 
unless  otherwise directed by  the Owner  in writing within  five (5)  
Business Days  after the Owner's  receipt  of such  notice.   If  the Special
Servicer has  reason to believe that a  Mortgaged Property is in violation of
any environmental law, rule  or regulation  (e.g., the  Special Servicer
obtains  a broker's  price opinion which reveals  the potential for such
problem),  the Special Servicer will  not  accept a  deed-in-lieu  of
foreclosure  upon any  such  Mortgaged Property without first  obtaining a
preliminary environmental  investigation for the Mortgaged Property
satisfactory to the Owner.

                                  ARTICLE IV

                              PAYMENTS TO OWNER

          Section 4.01.  Remittances. 
                         -----------
          On each  Remittance Date the  Special Servicer shall remit  by wire
transfer of immediately available funds to the Owner 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 3.04).

          With  respect to  any remittance  received by  the Owner  after the
second Business Day following the Business Day on which such payment was due,
the Special Servicer shall pay to the Owner interest on any such late payment
at an  annual rate equal to the  Prime Rate, adjusted as of  the date of each
change, plus two  percentage points, but in no event greater than the maximum
amount permitted by applicable law.  Such interest shall be deposited  in the
Custodial Account by  the Special Servicer on  the date such late  payment is
made and shall cover the period commencing with the day following such second
Business Day and ending with the Business Day on which such payment is  made,
both inclusive.  Such  interest shall be remitted along with the distribution
payable on the next succeeding Remittance  Date.  The payment by the  Special
Servicer of  any such interest shall  not be deemed an extension  of time for
payment or  a waiver of any  Event of Default  by the Special Servicer.   The
Special  Servicer  shall  have  no  advancing  obligations  with  respect  to
principal and/or interest on the  Transferred Mortgage Loans, other than with
respect to a Reconstitution Agreement as described herein.

     Section 4.02.  Statements to Owner. 
                    -------------------
          Not  later  than the  Remittance Date,  the Special  Servicer shall
furnish to the Owner a  monthly remittance advice containing such information
in the form of FNMA form 2010 and any other  information mutually agreed upon
by  the Special  Servicer  and the  Owner  and any  REO  reports, foreclosure
reports and any reports reasonably requested  by the Owner) in hard copy  and
electronic medium mutually  acceptable to the parties as  to the accompanying
remittance and the period ending on the preceding Determination Date.

          In addition,  not more than 60 days after  the end of each calendar
year, commencing December 31, 1997, the Special Servicer shall furnish to the
Owner at any time  during such calendar year  sufficient information for  the
Owner to file tax reports.

          Such obligation  of the  Special Servicer shall  be deemed  to have
been satisfied to  the extent that substantially comparable information shall
be  provided by  the Special  Servicer pursuant  to any  requirements of  the
Internal Revenue Code as from time to time are in force.

          The Special  Servicer shall prepare  and file IRS forms  1098, 1099
and 1099A (and will provide all data and information necessary for  the Owner
to file forms 1041 and  K-1) for all time  periods that the Special  Servicer
actually  services any  Transferred Mortgage  Loans during  the term  of this
Agreement.   In addition,  the Special Servicer shall  provide the Owner with
such information concerning  the Transferred Mortgage  Loans as is  necessary
for the Owner to prepare its federal income tax return as the Owner may  
reasonably request from time to time.

                                  ARTICLE V

                         GENERAL SERVICING PROCEDURES

          Section 5.01  Servicing Compensation. 
                        ----------------------
          As  consideration  for  servicing  the  Transferred Mortgage  Loans
subject to  this Agreement,  the Special  Servicer shall  be entitled to  the
following Transferred Mortgage Loan Servicing Fees, as applicable. 

          (a)  Base Servicing Fee and Special Servicing Fee.  The Special
               --------------------------------------------
Servicer shall (A)  retain the Base  Servicing Fee  equal to one-twelfth  the
product of  (i) the Servicing  Fee Rate  and (ii)  the outstanding  principal
balance of such Transferred  Mortgage Loan during  any month or part  thereof
and  (B)  be paid  the Special  Servicing  Fee equal  to $166  per  month per
Transferred  Mortgage Loan, for a  period of two months,  on the first day of
each such month  following the related Transfer Date.  The Base Servicing Fee
shall be payable monthly, computed on the basis  of the outstanding principal
balance  of  Transferred Mortgage  Loans  subject  to  this Agreement.    The
obligation of the Owner to pay the Base Servicing Fee is limited to, and such
Base Servicing  Fee is payable  solely from, the interest  portion (including
recoveries  with  respect   to  late  payments,  Insurance   Proceeds  and/or
Liquidation  Proceeds  to  the  extent  permitted by  Section  3.04  of  this
Agreement)  of such Monthly Payment collected  by the Special Servicer, or as
otherwise provided under  this Agreement.  To  the extent such amount  is not
sufficient to cover the Base  Servicing Fee, the Special Servicer  shall send
to the Owner an invoice detailing the amount of the unpaid Base Servicing Fee
owed  to the  Special Servicer  and the Owner  shall pay  such amount  to the
Special Servicer within 20 Business Days  of receiving such an invoice.   Any
Special Servicing  Fee due following  a Reconstitution Date shall  be payable
from  cash flows after payments are made to any senior certificateholders and
after funds required for overcollateralization  have been made.  Such Special
Servicing Fee will be paid to the Special Servicer prior to any payment to be
made to a residual holder pursuant to  any Reconstitution Agreement.  If such
funds are  not sufficient to  make a required Special  Servicing Fee payment,
such fee  will be  paid from  the Owner's  funds upon  presentation from  the
Special Servicer to the Owner documentation evidencing such amounts.

          (b)  Extended Special Servicing Fee.  If a Transferred Mortgage
               ------------------------------
Loan becomes a Severely Delinquent  Mortgage Loan, the Special Servicer shall
receive  the Extended  Special Servicing  Fee equal  to $166  per Transferred
Mortgage Loan  for an additional  twelve months  following the date  on which
such  Transferred Mortgage Loan  becomes a Severely  Delinquent Mortgage Loan
regardless  of the  ultimate disposition of  such Transferred  Mortgage Loan.
After  the Special  Servicer  is  eligible to  receive  the Extended  Special
Servicing  Fee with  respect  to  a Severely  Delinquent  Mortgage Loan,  the
Special Servicer shall not be entitled to any other Transferred Mortgage Loan
Servicing  Fee other  than the Base  Servicing Fee  and an Incentive  Fee, if
applicable,  with respect  to such  Severely Delinquent  Mortgage Loan.   The
Special Servicer shall never be  eligible to receive another Extended Special
Servicing Fee with  respect to a Transferred  Mortgage Loan for which  it has
already  received  such  a  fee.   Any  Extended  Special  Servicing  Fee due
following  a Reconstitution  Date  shall  be payable  from  cash flows  after
payments are made  to any senior certificateholders and  after funds required
for overcollateralization have been  made.  Such  Extended Special Servicing
Fee will be paid to  the Special Servicer prior  to any payment  to be made 
to  a residual holder pursuant to any Reconstitution Agreement.  If such  
funds are not sufficient  to make  a required Extended  Special Servicing  
Fee payment, such fee  will be  paid from  the Owner's  funds upon  
presentation from  the Special Servicer to the Owner documentation 
evidencing such amounts.

          (c)  Incentive Fee.  The Special Servicer will be entitled to an
               -------------
Incentive Fee upon the conversion of a Severely Delinquent Loan to a Resolved
Loan (other than  as a result of  a refinancing of such  Transferred Mortgage
Loan  by the Special  Servicer).  Such  Incentive Fee  will be paid  upon the
Conversion Date  solely from  the proceeds  of  such conversion  or, if  such
proceeds from such conversion are not  sufficient to cover the Incentive  Fee
in any month,  from the proceeds of conversions of  Severely Delinquent Loans
to Resolved Loans in subsequent months.

          With  respect  to any  Transferred  Mortgage  Loan that  meets  the
definitional  requirements  of  a  Reinstated  Mortgage  Loan or  a  Modified
Mortgage  Loan, other  than the  requirement  that the  Mortgagor make  three
consecutive payments  at or above  the contractually required  amount, before
such Mortgage Loan  becomes a Severely Delinquent Loan,  the Special Servicer
will not be entitled to the Incentive Fee if such a loan were to subsequently
meet  the  definitional requirements  of  a  Reinstated  Loan or  a  Modified
Mortgage Loan and become a Resolved Loan.

          (d)  Additional Mortgage Loans.  With respect to any Additional
               -------------------------
Mortgage Loan, the  Owner and  the Special Servicer  mutually agree that  the
servicing compensation provided to the Special Servicer shall be as set forth
in this Section 5.01.

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


                                  ARTICLE VI

                         REPRESENTATIONS, WARRANTIES
                                AND AGREEMENTS


     Section 6.01.  Representations, Warranties and Agreements of the Special
                    ---------------------------------------------------------
Servicer. 
- --------
          The Special  Servicer, as  a condition to  the consummation  of the
transactions  contemplated hereby, hereby makes the following representations
and warranties to the Owner as of each Transfer Date:

          (a)  Due Organization and Authority.  The Special Servicer is a
               ------------------------------
federal savings  bank duly organized,  validly existing and in  good standing
under  the laws of the United States  and has all licenses necessary to carry
on its business as now being conducted and is licensed, qualified and in good
standing in each state  where a Mortgaged Property is located if  the laws of
such state require licensing or qualification in order to conduct business of
the  type conducted  by the Special  Servicer, and  in any event  the Special
Servicer is  in compliance  with the  laws of  any such state  to the  extent
necessary to ensure  the enforceability of the  terms of this Agreement;  the
Special Servicer has the full power and authority to execute and deliver this
Agreement and to perform in  accordance herewith; the execution, delivery and
performance of  this Agreement (including  all instruments of transfer  to be
delivered  pursuant  to this  Agreement)  by  the  Special Servicer  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 Special Servicer and all  requisite action has
been taken  by the Special Servicer to make  this Agreement valid and binding
upon the Special Servicer 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 Special Servicer;

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

          (d)  Ability to Perform.  The Special Servicer does not believe,
               ------------------
nor does  it have any reason or cause to believe, that it cannot perform each
and  every covenant contained  in this  Agreement.   The Special  Servicer is
solvent  and  the  transfer  of servicing  responsibilities  to  the  Special
Servicer hereunder  is not undertaken to hinder, delay  or defraud any of the
Special Servicer's creditors;

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

          (f)  No Consent Required.  No consent, approval, authorization or
               -------------------
order of  any  court or  governmental  agency or  body  is required  for  the
execution, delivery and performance by  the Special Servicer of or compliance
by the Special Servicer  with this Agreement, or  if required, such  approval
has been obtained prior to each Transfer Date;

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

          (h)  No Untrue Information.  No representation or warranty made by
               ---------------------
the  Special Servicer  pursuant  to  this Section  6.01  contains any  untrue
statement of fact or omits to  state a fact necessary to make the  statements
contained therein not misleading; and

          (i)  No Commissions to Third Parties.  The Special Servicer has not
               -------------------------------
dealt with any broker or agent or anyone  else who might be entitled to a fee
or commission in connection with this transaction other than the Owner.

          (j)  Insured Depository Institution Representations.  Special
               ----------------------------------------------
Servicer  is an "insured  depository institution" as that  term is defined in
Section 1813(c)(2)  of Title 12  of the United  States Code, as  amended, and
accordingly, Special Servicer makes the following  additional representations
and warranties:

               (i)   This  Agreement   between  Owner  and   Special  Servicer
     conforms to all applicable statutory and regulatory requirements; and

               (ii)  This Agreement is (1) executed contemporaneously with the
     agreement  reached by  Owner and  Special  Servicer, (2)  approved by  a
     specific  corporate or  banking association  resolution  by the  Special
     Servicer's board of directors, which  approval shall be reflected in the
     minutes  of  said board,  and  (3) an  official  record  of the  Special
     Servicer.  A copy of such  resolution, certified by a vice president  or
     higher officer of Special Servicer has been provided to Owner.

     Section 6.02.  Remedies for Breach of Representations and Warranties of
                    --------------------------------------------------------
the Special Servicer. 
- --------------------

          It is understood and agreed that the representations and warranties
set  forth  in  Section 6.01  shall  survive the  engagement  of  the Special
Servicer  to perform the servicing  responsibilities under this Agreement and
shall inure  to the  benefit of  the Owner.    Upon discovery  by either  the
Special  Servicer  or  the  Owner  of  a  Breach  of  any  of  the  foregoing
representations and  warranties which  materially and  adversely affects  the
ability of  the Special Servicer to perform  its duties and obligations under
this Agreement or otherwise materially and adversely affects the value of the
Mortgage  Loans, the  Mortgaged  Property  or the  priority  of the  security
interest on such Mortgaged Property or the interest of the Owner (in the case
of any of the foregoing, a "Breach"), the party discovering such Breach shall
give prompt written notice to the other.

          Within 60  days of the earlier of either  discovery by or notice to
the Special Servicer of any Breach of  a representation or warranty set forth
in Section  6.01 which materially  and adversely  affects the ability  of the
Special Servicer to  perform its duties and obligations  under this Agreement
or  otherwise materially  and adversely  affects  the value  of the  Mortgage
Loans, the  Mortgaged Property or  the priority of  the security interest  on
such  Mortgaged Property,  the Special  Servicer shall  use its  Best Efforts
promptly to cure  such Breach in  all material respects  and, if such  Breach
cannot be cured,  the Special Servicer shall,  at the Owner's option,  assign
the  Special  Servicer's  rights  and obligations  under  this  Agreement (or
respecting the  affected Mortgage  Loans)  to a  successor standby  servicer,
subject to the  approval of the Owner, which approval shall be in the Owner's
sole discretion.  Such  assignment shall be made  in accordance with  Section
10.01.

          In addition,  the Special  Servicer shall indemnify  the Owner  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 Special
Servicer representations and  warranties contained in this Agreement.   It is
understood  and  agreed  that  the  obligation of  the  Special  Servicer  to
indemnify the Owner pursuant to this Section 6.02 constitutes the sole remedy
of  the  Owner respecting  a  breach  of  the foregoing  representations  and
warranties.

          Any cause  of action  against the Special  Servicer relating  to or
arising out  of the  Breach of  any representations  and  warranties made  in
Section 6.01 shall  accrue upon (i) discovery  of such Breach by  the Special
Servicer or notice thereof by the Owner to the Special Servicer, (ii) failure
by  the Special  Servicer  to cure  such  Breach within  the applicable  cure
period,  and  (iii)  demand  upon  the  Special  Servicer  by  the  Owner for
compliance with this Agreement.

     Section 6.03.  Representations and Warranties of the Owner. 
                    -------------------------------------------
          The Owner, as  a condition to the consummation  of the transactions
contemplated  hereby, makes the  following representations and  warranties to
the Special Servicer as of each Transfer Date:

          (a)  Due Organization and Authority.  The Owner is a Delaware
               ------------------------------
corporation duly organized,  validly existing and in good  standing under the
laws of the  state of  its incorporation  and has all  licenses necessary  to
carry  on  its  business as  now  being  conducted; the  Owner  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  Owner  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
Owner; and all requisite corporate action has been taken by the Owner to make
this Agreement valid and binding upon the Owner 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 Owner;

          (c)  No Conflicts.  Neither the execution and delivery of this
               ------------
Agreement, the  conveyance of the  servicing responsibilities to  the Special
Servicer or the  transactions contemplated hereby, nor the  fulfillment of or
compliance with  the terms  and conditions of  this Agreement,  will conflict
with or result in  a Breach of any of the terms,  conditions or provisions of
the Owner's  charter or by-laws or any legal  restriction or any agreement or
instrument to which  the Owner is  now a party  or by which  it is bound,  or
constitute a default or result in an acceleration under any of the foregoing,
or result  in the violation of any law,  rule, regulation, order, judgment or
decree to which the Owner or its property is subject, or impair  the value of
the servicing contract consummated hereby;

          (d)  Ability to Perform.  The Owner 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;

          (e)  No Litigation Pending.  There is no action, suit, proceeding
               ---------------------
or investigation pending or threatened against the Owner 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
Owner, or in any material impairment of the  right or ability of the Owner to
carry on  its business  substantially as  now conducted, or  in any  material
liability  on the part  of the Owner,  or which would draw  into question the
validity of  this  Agreement  or of  any  action  taken  or to  be  taken  in
connection with  the obligations of  the Owner contemplated herein,  or which
would be likely  to impair  materially the  ability of the  Owner to  perform
under the terms of this Agreement;

          (f)  No Consent Required.  No consent, approval, authorization or
               -------------------
order  of any  court  or governmental  agency  or body  is  required for  the
execution, delivery  and performance  by the  Owner of  or compliance by  the
Owner with  this Agreement, or if  required, such approval has  been obtained
prior to each Transfer Date;

          (g)  Ownership.  The Owner is the sole owner and holder of the
               ---------
Mortgage Loans;

          (h)  No Untrue Information.  No representation or warranty made by
               ---------------------
the Owner pursuant to this Section 6.03 contains any untrue statement of fact 
or omits to state a fact necessary to  make the statements contained therein 
not misleading; and

          (i)  No Commissions to Third Parties.  The Owner has not dealt with
               -------------------------------
any  broker or  agent  or anyone  else  who might  be  entitled to  a fee  or
commission in  connection  with  this  transaction  other  than  the  Special
Servicer.

     Section 6.04.  Remedies for Breach of Representations and Warranties of
                    --------------------------------------------------------
the Owner.
- ---------

          It is understood and agreed that the representations and warranties
set  forth in  Section  6.03  shall survive  the  engagement  of the  Special
Servicer to perform the standby servicing responsibilities as of any Transfer
Date and the  delivery of Servicing Files  to the Special Servicer  and shall
inure to the benefit  of the Special Servicer.  Upon discovery  by either the
Special  Servicer  or  the  Owner  of  a  Breach  of  any  of  the  foregoing
representations and  warranties which  materially and  adversely affects  the
value of  the servicing contract  established herein  or the interest  of the
Special Servicer, the party discovering such Breach shall give prompt written
notice to the other.

          Within 60  days of the earlier of either  discovery by or notice to
the Owner of any Breach  of a representation or warranty set forth in Section
6.03  which materially  and  adversely  affects the  value  of the  servicing
contract, the  Owner shall use its Best Efforts  promptly to cure such Breach
in all material respects.

          The Owner shall indemnify the Special Servicer 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 Owner representations and
warranties contained in this Agreement.  It is understood and agreed that the
obligation of the  Owner to indemnify the  Special Servicer pursuant  to this
Section 6.04 constitutes the sole remedy of the Special Servicer respecting a
Breach of the foregoing representation and warranties.

          Any cause of action against the Owner relating to or arising out of
the Breach of any representations  and warranties made in Section  6.03 shall
accrue upon (i)  discovery of such Breach by  the Owner or notice  thereof by
the Special  Servicer to the Owner,  (ii) failure by  the Owner to  cure such
Breach within the  applicable cure period, and (iii) demand upon the Owner by
the Special Servicer for compliance with this Agreement.


                                 ARTICLE VII

                  WHOLE LOAN TRANSFER; PASS-THROUGH TRANSFER

     Section 7.01.  Removal of Mortgage Loans from Inclusion Under this
                    Agreement Upon a Pass-Through Transfer or a Whole 
                    Loan Transfer on One or More Reconstitution Dates.

          The Owner and the Special Servicer agree that  with respect to some
or all  of the Mortgage  Loans, from  time to time  the Owner shall  effect a
Whole Loan  Transfer and/or a  Pass-Through Transfer,  retaining the  Special
Servicer as the standby servicer thereof. On the related Reconstitution Date,
the  Mortgage  Loans  transferred  shall  continue  to  be  covered  by  this
Agreement.

          The Special  Servicer shall cooperate with the  Owner in connection
with any  Pass-Through Transfer  or Whole Loan  Transfer contemplated  by the
Owner  pursuant  to  this Section  7.01.    In that  connection,  the Special
Servicer shall (a) execute  any Reconstitution Agreement within  a reasonable
period of time after receipt of any Reconstitution Agreement which time shall
be  sufficient for  the Special  Servicer and  Special Servicer's  counsel to
review such Reconstitution Agreement, but such time shall not exceed ten (10)
Business Days after  such receipt, and (b) provide to the trustee, subject to
any Reconstitution Agreement  and/or the Owner:  (i) any  and all information
and appropriate verification of information which may be reasonably available
to the Special Servicer, whether through letters of its  auditors and counsel
or otherwise,  as  the Owner  shall  reasonably request  and  at the  Owner's
expense;  and  (ii) such  additional representations,  warranties, covenants,
opinions  of counsel (at the Owner's expense),  letters from auditors (at the
Owner's expense),  and certificates  of public officials  or officers  of the
Special Servicer  as are  reasonably believed necessary  by the  trustee, any
master  servicer, any  rating agency  or the Owner,  as the  case may  be, in
connection  with such  transactions.    The Owner  shall  be responsible  for
reasonable  and documented  out-of-pocket costs  of the  Special  Servicer in
connection with  the review  of any Reconstitution  Agreement by  the Special
Servicer.

          In   the  event   that  the   Special  Servicer  enters   into  any
Reconstitution Agreement in  accordance with the provisions  of this Section,
the  servicing of  the applicable  Mortgage  Loans subject  thereto shall  be
governed  by the  servicing provisions  set  forth therein.   Such  servicing
provisions shall  be substantially  similar to the  servicing provisions  set
forth  herein  or may  provide for  the  Special Servicer  (i) to  service in
accordance  with  FNMA,  FHLMC or  REMIC  servicing,  (ii)  to service  on  a
"scheduled/scheduled"  basis  and  advance  principal and  interest  payments
through liquidation  of each  Mortgage Loan  or until  any such  advances are
deemed nonrecoverable, (iii) to  pay up to 30 days' compensating  interest on
any prepayments of  principal and interest (up  to the amount of  its monthly
servicing fee)  and (iv)  to otherwise comply  with any  applicable REMIC  or
rating agency servicing requirements.

          In the event the Owner has elected to have an entity other than the
Owner hold record  title to the Mortgages, prior to a Reconstitution Date the
Owner or  its designee shall prepare an Assignment  of Mortgage in blank from
the Owner, acceptable to the trustee, for  each Mortgage Loan that is part of
a Whole Loan  Transfer or Pass-Through Transfer and shall pay all preparation
and recording costs associated therewith. At the expense of the Owner, the 
Special Servicer  shall  execute  each Assignment  of  Mortgage,  track  such
Assignments of Mortgage to ensure they have been recorded and deliver them as
required  by  the  trustee  upon  the  Special  Servicer's  receipt  thereof.
Additionally,  the  Special  Servicer  shall  prepare  and  execute,  at  the
direction of the  Owner, any note endorsements in connection with any and all
Reconstitution Agreements.

          All Mortgage Loans not sold or transferred pursuant to a Whole Loan
Transfer or Pass-Through Transfer and  any and all Mortgage Loans repurchased
by the Owner  pursuant to Section  7.02 below  with respect to  a Whole  Loan
Transfer  or Pass-Through  Transfer shall  be subject  to this  Agreement and
shall continue to be serviced in accordance with the terms of  this Agreement
and  with  respect thereto  this Agreement  shall  remain in  full  force and
effect.

     Section 7.02.  Additional Indemnification by  the Special  Servicer; 
                    Third Party Claims. 

          The Special Servicer shall indemnify the Owner and hold it harmless
against any  and all claims, losses, damages,  penalties, fines, forfeitures,
reasonable and  necessary legal  fees and related  costs, judgments,  and any
other costs, fees and expenses that the Owner  may sustain in any way related
to the failure of the Special Servicer to perform its duties and service  the
Transferred  Mortgage Loans  in  strict  compliance with  the  terms of  this
Agreement  or any Reconstitution  Agreement entered into  pursuant to Section
7.01. The Special Servicer  shall immediately notify the Owner if  a claim is
made by a  third party with respect  to this Agreement or  any Reconstitution
Agreement  or  the  Transferred  Mortgage Loans,  shall  promptly  notify the
trustee or  other relevant third party  with respect to  any claim made  by a
third party  with respect to  any Reconstitution Agreement, assume  (with the
prior written consent of the Owner) the defense of any such claim and pay all
expenses in connection therewith, including reasonable counsel fees, promptly
pay,  discharge  and satisfy  any judgment  or  decree which  may  be entered
against it  or the  Owner in  respect of  such claim and  follow any  written
instructions received from the Owner in connection with such claim. The Owner
promptly shall reimburse the Special Servicer for all amounts advanced  by it
pursuant  to the  preceding sentence  except  when the  claim is  in  any way
related  to the Special Servicer's  indemnification pursuant to Section 6.02,
or  the  failure of  the  Special  Servicer  to  service and  administer  the
Transferred  Mortgage Loans  in  strict  compliance with  the  terms of  this
Agreement or  any Reconstitution Agreement.   In the  event a  dispute arises
between the Special Servicer and the Owner with respect to any of  the rights
and obligations of the parties  pursuant to this Agreement, and  such dispute
is adjudicated  in  a court  of law,  by an  arbitration panel  or any  other
judicial process,  then the  losing party shall  indemnify and  reimburse the
winning party for  all reasonable attorney's fees and  other reasonable costs
and expenses related to the adjudication of said dispute.

                                 ARTICLE VIII

                             THE STANDBY SERVICER

     Section 8.01.  Merger or Consolidation of the Special Servicer. 
                    -----------------------------------------------

          The  Special  Servicer shall  keep  in full  effect  its existence,
rights  and  franchises as  a  federal  savings bank,  and  shall obtain  and
preserve its  qualification to  do business (or  any exemption  therefrom) in
each jurisdiction in which  such qualification (or exemption) 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  Special  Servicer  may be  merged  or
consolidated,  or any corporation  resulting from  any merger,  conversion or
consolidation to which the  Special Servicer shall be a party,  or any Person
succeeding to the business of the Special Servicer, shall be the successor of
the  Special Servicer hereunder, without the execution or filing of any paper
or any further act on the part of any of the parties  hereto, anything herein
to the  contrary notwithstanding, provided,  however, that  the successor  or
surviving  Person shall be an institution (i) having  a net worth of not less
than $25,000,000,  and (ii) which  is a FNMA- and  FHLMC-approved Servicer in
good standing.

          Section 8.02.  Limitation on Liability of the Special Servicer and
                        ---------------------------------------------------
Others. 
- ------

          Neither  the Special Servicer  nor any of  the directors, officers,
employees or agents of  the Special Servicer shall be under  any liability to
the Owner  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 Special Servicer
or  any such person against any  Breach of warranties or representations made
herein, or failure  to perform its obligations in  strict compliance with any
standard of care  set forth in this  Agreement, or any liability  which would
otherwise  be imposed by reason of any breach  of the terms and conditions of
this Agreement. The  Special Servicer and any director,  officer, employee or
agent of the Special  Servicer may rely in good faith on  any document of any
kind prima facie properly executed and submitted by any Person respecting any
matters arising  hereunder.   The Special  Servicer  shall not  be under  any
obligation to appear  in, prosecute or defend  any legal action which  is not
incidental to its duties to standby  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 Special Servicer may, with the consent
of the  Owner,  undertake any  such action  which it  may  deem necessary  or
desirable in  respect of  this Agreement  and the  rights and  duties of  the
parties hereto.   In such event,  the Special Servicer  shall be entitled  to
reimbursement from the  Owner for the reasonable legal expenses  and costs of
such  action.  Notwithstanding  the foregoing, in no  event shall the Special
Servicer  be liable  to the  Owner for  indirect, consequential,  punitive or
loss-of-profit   damages;  provided,  however,  the  Special  Servicer  shall
indemnify the Owner for any losses with respect to punitive damages caused by
the  Special  Servicer  and incurred  by  the  Owner from  a  final  and non-
appealable judgment from  a court  of competent  jurisdiction in  favor of  a
third party,  provided that the  Special Servicer has  been provided  with an
opportunity to defend and  control the litigation and that the  Owner has not
agreed to any settlement without the Special Servicer's prior written consent
which consent shall not  be unreasonably withheld.   This Section 8.02  shall
survive any termination of this Agreement.

     Section 8.03.  Limitation on Resignation and Assignment by the Special
                    -------------------------------------------------------
Servicer. 
- --------

          The Owner has entered into this Agreement with the Special Servicer
and subsequent transferees  of the Owner will purchase the  Mortgage Loans in
reliance  upon  the independent  status  of  the  Special Servicer,  and  the
representations  as  to  the adequacy  of  its  servicing  facilities, plant,
personnel,  records and procedures,  its integrity, reputation  and financial
standing, and the continuance thereof.  Therefore, the Special Servicer shall
not  assign this  Agreement  or the  servicing responsibilities  hereunder or
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 Owner, which
consent shall be granted or withheld in the sole discretion of the Owner.

          Except in connection with any termination permitted to be exercised
by the Special Servicer in accordance with Section 9.02, the Special Servicer
shall not resign from the obligations and  duties hereby imposed on it except
by mutual  consent  of the  Special  Servicer and    the Owner  or  upon  the
determination that its duties hereunder are no longer permissible under 
applicable law and  such incapacity cannot be cured  by the Special Servicer.
Any  such determination  permitting the  resignation of the  Special Servicer
shall be evidenced by an  Opinion of Counsel to such effect  delivered to the
Owner which Opinion of  Counsel shall be in form and  substance acceptable to
the  Owner.  No  such resignation  shall become  effective until  a successor
shall  have assumed the  Special Servicer's responsibilities  and obligations
hereunder in the manner provided in Section 10.01.

          Without in any way limiting the generality of this Section 8.03, in
the event that the Special Servicer 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 Owner, then the Owner shall  have the right to terminate this
Agreement upon notice given as set forth in Section 9.01, without any payment
of any penalty or damages and without any liability whatsoever to the Special
Servicer or any third party.

                                  ARTICLE IX

                                 TERMINATION

     Section 9.01.  Termination for Cause. 
                    ---------------------

          (a)  This Agreement shall  be terminable at the sole  option of the
Owner, if any  of the following  events of default exist  on the part  of the
Special Servicer:

               (i)   any failure by the Special Servicer to remit to the Owner
     any payment required to be made under the terms of this  Agreement which
     continues unremedied for  a period of five Business  Days after the date
     upon which  written notice  of such  failure, requiring the  same to  be
     remedied, shall have been given to the Special Servicer by the Owner; or

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

               (iii)  to  the extent that the Special Servicer is required to
     maintain  a license,  failure by  the Special  Servicer to  maintain its
     license  to do  business or  service residential  mortgage loans  in any
     jurisdiction where the Mortgaged Properties are 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 Special Servicer and such  decree or order
     shall have remained in force undischarged or unstayed for a period of 60
     days; or

               (v)   the Special Servicer 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 Special  Servicer  or  of or  relating  to  all or
     substantially all of its property; or

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

               (vii)   the Special  Servicer fails  to maintain  a minimum  net
     worth of $25,000,000; or

               (viii)  the  Special Servicer, if  it is an  Insured Depository
     Institution, shall become the subject of a cease and desist order of the
     Appropriate  Federal Banking  Agency or  interest  into a  memorandum of
     understanding,  consent  agreement  or any  similar  agreement  with the
     Appropriate  Federal Banking  Agency, any  of  which, would  have or  is
     purportedly the  result of,  any condition which  would have  a material
     adverse  effect on  the Mortgage  Loans,  the Special  Servicer, or  the
     Special Servicer's  ability to  service the  Mortgage Loans  as provided
     hereunder; or

               (ix)   the Special Servicer shall fail to maintain its status
     as Well Capitalized; or

               (x)    the Special  Servicer attempts, without the  consent of
     the Owner, to assign the standby servicing of the Mortgage Loans  or the
     servicing of  the Transferred Mortgage  Loans or its right  to servicing
     compensation hereunder  or the  Special Servicer  attempts, without  the
     consent  of  the   Owner,  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.

          In each and every  such case, so long as an  event of default shall
not have been remedied, in addition to whatever rights the Owner may  have at
law   or  equity  to  damages,   including  injunctive  relief  and  specific
performance,  the Owner, by  notice in writing  to the  Special Servicer, may
terminate all  the rights and obligations of  the Special Servicer under this
Agreement and  in and to  the servicing contract  established hereby and  the
proceeds thereof.

          Upon receipt  by the Special  Servicer of such written  notice, all
authority and  power of  the Special Servicer  under this  Agreement, whether
with respect to the Mortgage  Loans or otherwise, shall pass to and be vested
in a successor  servicer appointed by the  Owner.  Upon written  request from
the Owner, the  Special Servicer  shall prepare, execute  and deliver to  the
successor entity  designated by  the Owner  any and  all documents  and other
instruments, place in such successor's possession all Servicing 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  Transferred Mortgage
Loans and  related documents, at  the Special  Servicer's sole expense.   The
Special  Servicer  shall cooperate  with  the  Owner  and such  successor  in
effecting  the termination  of the  Special  Servicer's responsibilities  and
rights   hereunder,  including  without  limitation,  the  transfer  to  such
successor  for administration by  it of all  cash amounts which  shall at the
time be credited by  the Special Servicer to the Custodial  Account or Escrow
Account  or thereafter  received  with respect  to  the Transferred  Mortgage
Loans.

          By a written notice, the Owner may waive any default by the Special
Servicer  in   the  performance   of  its  obligations   hereunder  and   its
consequences.  Upon any waiver of a past default, such default shall cease to
exist, and  any Event of  Default arising therefrom  shall be deemed  to have
been remedied  for every  purpose of this  Agreement.   No such  waiver shall
extend to  any subsequent  or other default  or impair  any right  consequent
thereon except to the extent expressly so waived.

     Section 9.02.  Termination Without Cause. 
                    -------------------------
          This  Agreement shall  terminate  upon  the earlier  of:   (a)  the
distribution  of  the final  payment  or  liquidation  proceeds on  the  last
Mortgage Loan to  the Owner (or advances  by the Primary Servicer  or Special
Servicer for the same), (b) the disposition of all REO Property acquired upon
foreclosure of the  last Mortgage Loan  and the remittance  of all funds  due
hereunder  or  (c)  any  mutual  or  unilateral  termination  as  hereinafter
provided.   In  no  event shall  this  Agreement terminate  pursuant  to this
Section within six  months of the  date of this  Agreement.  Any  termination
pursuant to this Section 9.02 subsequent  to such six month period but  prior
to six  years from the  date of  this Agreement is  subject to  rating agency
approval  (with  respect   to  Transferred  Mortgage   Loans  subject  to   a
Reconstitution Agreement) and a termination fee per Transferred Mortgage Loan
and/or REO Property in  an amount as the Special Servicer and the Owner shall
mutually  agree upon at  the time  of termination of  this Agreement.   On or
after six years from  the date of this Agreement but prior  to ten years from
the  date of this  Agreement, this  Agreement may  be terminated  upon mutual
consent of the Owner and  the Special Servicer in writing.   On or after  ten
years from  the date  of this  Agreement,  this Agreement  may be  terminated
pursuant to sixty days notice by either party to the other. 

          Any such notice of termination shall be in writing and delivered to
the Special  Servicer by  registered mail  to the  address set  forth at  the
beginning of this Agreement.  The Owner and the Special Servicer shall comply
with the termination procedures set forth in Sections 9.01 and 10.01 hereof.


                                  ARTICLE X

                           MISCELLANEOUS PROVISIONS

     Section 10.01.  Successor to the Special Servicer. 
                     ---------------------------------
          Simultaneously  with  the  termination of  the  Special  Servicer's
responsibilities and duties under this  Agreement pursuant to Sections  6.02,
8.03, 9.01 or  9.02, the Owner  shall (i) succeed  to and assume  all of  the
Special Servicer's  responsibilities, rights,  duties  and obligations  under
this Agreement,  or (ii) appoint  a successor having the  characteristics set
forth in clauses (i) and (ii) of Section 8.01 and which shall  succeed to all
rights and assume all of the  responsibilities, duties and liabilities of the
Special  Servicer under this Agreement simultaneously with the termination of
the  Special Servicer's responsibilities,  duties and liabilities  under this
Agreement.  In connection with such appointment and assumption, the Owner may
make such arrangements for the compensation of such successor out of payments
on Mortgage Loans as  it and such successor  shall agree, provided,  however,
that no such  compensation shall be in  excess of that permitted  the Special
Servicer under this Agreement without the consent of the Owner.  In the event
that  the Special Servicer's  duties, responsibilities and  liabilities under
this Agreement should be terminated pursuant to the  aforementioned sections,
the  Special Servicer shall discharge such duties and responsibilities during
the period from the date it acquires  knowledge of such termination until the
effective date thereof with  the same degree of diligence and  prudence which
it is obligated  to exercise under this  Agreement, and shall take  no action
whatsoever that might  impair or prejudice the rights  or financial condition
of  its successor.    The  resignation or  removal  of the  Special  Servicer
pursuant to  the aforementioned sections  shall not become effective  until a
successor shall be appointed  pursuant to this Section 10.01 and  shall in no
event relieve the Special Servicer of the representations and warranties made
pursuant to  Sections 6.01  and  the remedies  available to  the Owner  under
Section 6.02 and 7.02, it being understood  and agreed that the provisions of
such Sections 6.01, 6.02 and 7.02 shall be applicable to the Special Servicer
notwithstanding any such resignation or termination of  the Special Servicer,
or the termination of this Agreement.

          Within 30  days of  the appointment of  a successor  entity by  the
Owner,  the  Special Servicer  shall  prepare,  execute  and deliver  to  the
successor  entity any and all documents and  other instruments, place in such
successor's possession all  Servicing 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 of the Mortgage Notes  and related documents, and the preparation
and  recordation  of Assignments  of  Mortgage, with  respect  to Transferred
Mortgage Loans,  at the  discretion of  the Owner  and, at  the Owner's  sole
expense.    The Special  Servicer  shall cooperate  with the  Owner  and such
successor   in  effecting   the  termination   of   the  Special   Servicer's
responsibilities  and  rights   hereunder  and  the  transfer   of  servicing
responsibilities  to   the  successor  standby  servicer,  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  Special Servicer to
the Custodial Account  or Escrow Account or thereafter  received with respect
to the Transferred Mortgage Loans.

          Any  successor  appointed   as  provided   herein  shall   execute,
acknowledge and  deliver to the Special Servicer and to the Owner an 
instrument accepting such appointment,  wherein  the  successor  shall  make  
the  representations  and warranties set forth  in Section 6.01, whereupon 
such  successor shall become fully  vested  with   all  the  rights,  
powers,   duties,  responsibilities, obligations and  liabilities of the 
Special Servicer,  with like effect as if originally  named  as  a  party  
to  this  Agreement.    Any  termination  or resignation of the Special 
Servicer or termination of this Agreement pursuant to  Sections 6.02, 8.03, 
9.01  or 9.02 shall  not affect any  claims that the Owner  may  have against
the  Special Servicer  arising out  of  the Special Servicer's  actions or  
failure  to act  prior  to  any such  termination  or resignation.

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

          Upon a successor's  acceptance of appointment as  such, the Special
Servicer shall notify  by mail  the  Owner of such appointment  in accordance
with the procedures set forth in Section 10.06.

     Section 10.02.  Closing. 
                     -------
          The closing for  the engagement of the Special  Servicer to perform
the standby servicing  responsibilities respecting Mortgage Loans  shall take
place on  the Closing  Date.   At the  Owner's option,  the closing  shall be
either: by telephone, confirmed by letter or wire as the parties shall agree;
or conducted in person, at such place as the parties shall agree.

          Each closing shall be subject to each of the following conditions:

          a)   all  of  the  representations and  warranties  of  the Special
               Servicer and the Owner under  this Agreement shall be true and
               correct  as  of the  Closing  Date  and  no event  shall  have
               occurred which,  with  notice or  the passage  of time,  would
               constitute a default under this Agreement;

          b)   the Owner  and Special Servicer  each shall have  received, or
               the  Owner's  attorneys  shall have  received  in  escrow, all
               Closing Documents as specified in Section 10.03 hereof and the
               Closing  Documents  specified in  (b),  (c),  (f)  and (i)  of
               Section 10.03  hereof, in  such forms as  are agreed  upon and
               acceptable  to  the  Special  Servicer  and  the  Owner,  duly
               executed by all  signatories other than the Owner  as required
               pursuant to the respective terms thereof;  and

          c)   all  other terms and  conditions of this  Agreement shall have
               been complied  with and no  default or Event of  Default under
               this  Agreement shall  have occurred  and be continuing  for a
               period of 30 days or more prior to the Closing Date.

     Section 10.03.  Closing Documents. 
                     -----------------

          The  Closing Documents shall consist of fully executed originals of
the following documents:

          d)   this Agreement;

          e)   the Mortgage  Loan Schedule, with  one copy to be  attached to
               each counterpart of this Agreement as Exhibit A,;

          f)   with respect  to each Transfer  Date, a Notice of  Transfer in
               the form of Exhibit B hereto;

          g)   a Custodial Account Letter Agreement  in the form of Exhibit C
               hereto;

          h)   an Escrow  Account Letter Agreement  in the form of  Exhibit D
               hereto;

          i)   an Officer's Certificate of the Special Servicer, in  the form
               of  Exhibit E-1 hereto, including all attachments thereto, and
               with  respect  to  subsequent  Transfer  Dates,  an  Officer's
               Certificate in the  form of Exhibit E-2  hereto, including all
               attachments thereto;

          j)   an Opinion of  Counsel of the Special Servicer in  the form of
               Exhibit G hereto; 

          k)   an Assignment  of the  applicable Custodial  Agreement in  the
               form of Exhibit F-3 hereto; and

          l)   with respect to Additional Mortgage  Loan Transfer Dates (i) a
               Mortgage  Loan  Schedule  reflecting the  Additional  Mortgage
               Loans to be serviced by  the Special Servicer and a cumulative
               Mortgage Loan  Schedule, reflecting  all Mortgage  Loans being
               serviced by the Special Servicer  from the Closing Date up to,
               and including the related Subsequent Transfer Date and (ii) an
               Acknowledgment Agreement in the form of Exhibit H hereto.

     Section 10.04.  Costs. 
                     -----

          The Owner shall pay any commissions  due its salesmen and the legal
fees  and  expenses  of  its  attorneys.    Costs and  expenses  incurred  in
connection with  the transfer  of the  servicing responsibilities,  including
fees for delivering Servicing Files, costs associated with notifications sent
by the Primary  Servicer to  notify Mortgagors  of a transfer  and powers  of
attorney, shall be  paid by the Owner or the Primary Servicer, as applicable.
The Owner or Primary Servicer, as applicable,  shall pay the costs associated
with the  preparation, delivery  and  recording of  Assignments of  Mortgages
required  on each  Reconstitution Date  and any customary  reasonable out-of-
pocket costs of the Special Servicer to review Reconstitution Agreements, and
any  other  reasonable fees,  costs  and  expenses  of the  Special  Servicer
incurred in connection with any Pass-Through Transfer, Whole Loan Transfer or
Reconstitution Agreement including, without limitation, any reasonable  fees,
costs  and expenses  of the  Special Servicer's  accountants for  any comfort
letters or audits required  by the Owner, any underwriter,  any rating agency
and/or any certificate insurer and any reasonable fees, costs and expenses of
the  Special   Servicer's  attorneys  for   any  such  review  of   any  such
Reconstitution  Agreement  or  the rendering  of  any  opinion  in connection
therewith.  All other costs and expenses associated with this Agreement shall
be borne by the applicable party as set forth in this Agreement.

     Section 10.05.  Protection of Confidential Information. 
                     --------------------------------------
          The Special Servicer shall keep  confidential and shall not divulge
to  any party,  without the  Owner's prior  written consent,  any Transferred
Mortgage Loan  Servicing  Fee paid  by the  Owner for  the  servicing of  the
Mortgage Loans,  any other  economic arrangements between  the Owner  and the
Special Servicer set  forth in this Agreement and  any information pertaining
to the Mortgage Loans or any  borrower thereunder, except to the extent  that
it is  appropriate for the  Special Servicer to do  so in working  with legal
counsel, auditors, taxing authorities or other governmental agencies.

     Section 10.06.  Notices. 
                     -------
          All  demands,  notices  and communications  hereunder  shall  be in
writing and shall be  deemed to have been  duly given if mailed  by overnight
courier, addressed  as follows  (or such  other address as  may hereafter  be
furnished to the other party by like notice): 

          (i)  if to the Owner: 

               Lehman Capital, A Division of 
               Lehman Brothers Holdings Inc.
               3 World Financial Center
               200 Vesey Street, 12th Floor
               New York, New York  10285-1200

          Attention: Manager Contract Finance

          (ii) if to the Special Servicer:

               Ocwen Federal Bank FSB
               The Forum, Suite 1002
               1675 Palm Beach Lakes Blvd.
               West Palm Beach, Florida  33401
               Attention: Secretary

          Any  such demand, notice or communication hereunder shall be deemed
to have been received on the date delivered to or received at the premises of
the addressee. 

     Section 10.07.  Severability Clause. 
                     -------------------
          Any part, provision,  representation or warranty of  this Agreement
which is  prohibited or which  is held to be  void or unenforceable  shall be
ineffective to  the extent  of such  prohibition or unenforceability  without
invalidating  the  remaining   provisions  hereof.    Any   part,  provision,
representation  or  warranty  of  this  Agreement  which   is  prohibited  or
unenforceable or  is held  to be  void or  unenforceable in  any jurisdiction
shall  be  ineffective,  as to  such  jurisdiction,  to  the  extent of  such
prohibition or unenforceability without invalidating the remaining provisions
hereof, and any  such prohibition or unenforceability in  any jurisdiction as
to  any Mortgage  Loan  shall  not invalidate  or  render unenforceable  such
provision  in any other jurisdiction.  To  the extent permitted by applicable
law, the parties hereto waive any provision of law which prohibits or renders
void or unenforceable any provision hereof.   If the invalidity of any  part,
provision,  representation or warranty  of this  Agreement shall  deprive any
party of the economic benefit intended to be conferred by this Agreement, the
parties shall negotiate,  in good-faith, to develop a  structure the economic
effect  of which  is as  close as  possible to  the  economic effect  of this
Agreement without regard to such invalidity.

          Section 10.08.  No Personal Solicitation.   From and after each
                          ------------------------
related  Transfer Date, the  Special Servicer hereby 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  Special
Servicer's behalf, to personally, by  telephone or mail, solicit the borrower
or obligor under  any Mortgage Loan for any purpose  whatsoever, including to
refinance  a Mortgage Loan,  in whole or  in part, without  the prior written
consent  of the  Owner.   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 Owner pursuant hereto on the related Transfer Date and the
Special Servicer shall take no action to undermine these rights and benefits.
A response to an inquiry from a  Mortgagor regarding refinancing shall not be
considered  a  personal  solicitation  under  this  Section  10.08.   General
solicitation by the  Special Servicer or an affiliate of the Special Servicer
of such affiliate's or Special Servicer's customer base, shall not constitute
a  breach  of this  Section  10.08.   Notwithstanding  the  foregoing,  it is
understood and agreed that offers to refinance a Mortgage Loan made within 30
days following receipt by the Special Servicer  of a pay-off request from the
Mortgagor and promotions undertaken by  the Special Servicer or any affiliate
of the Special  Servicer which are directed  to the general public  at large,
including,  without limitation, mass  mailing based on  commercially acquired
mailing  lists,  newspaper,  radio and  television  advertisements  shall not
constitute solicitation under this Section 10.08.

     Section 10.09.  Counterparts. 
                     ------------
          This  Agreement may  be executed  simultaneously  in any  number of
counterparts.  Each  counterpart shall be deemed  to be an original,  and all
such counterparts shall constitute one and the same instrument.

     Section 10.10.  Place of Delivery and Governing Law. 
                     -----------------------------------

          THIS  AGREEMENT SHALL  BE DEEMED  IN EFFECT  WHEN A  FULLY EXECUTED
COUNTERPART THEREOF  IS RECEIVED BY  THE OWNER IN THE  STATE OF NEW  YORK AND
SHALL BE  DEEMED TO HAVE BEEN MADE  IN THE STATE OF NEW  YORK.  THE AGREEMENT
SHALL  BE CONSTRUED IN ACCORDANCE WITH THE LAWS  OF THE STATE OF NEW YORK AND
THE  OBLIGATIONS, RIGHTS  AND  REMEDIES  OF THE  PARTIES  HEREUNDER SHALL  BE
DETERMINED IN ACCORDANCE WITH  THE LAWS OF THE STATE  OF NEW YORK, EXCEPT  TO
THE EXTENT PREEMPTED BY FEDERAL LAW.

     Section 10.11.  Further Agreements. 
                     ------------------

          The  Owner and  the  Special  Servicer each  agree  to execute  and
deliver  to the other  such reasonable and  appropriate additional documents,
instruments or  agreements as may  be necessary or appropriate  to effectuate
the purposes of this Agreement.

     Section 10.12.  Intention of the Parties. 
                     ------------------------

          It is the intention of the parties that the Owner is conveying, and
the Special Servicer is receiving only  a contract for servicing the Mortgage
Loans.   Accordingly, the parties  hereby acknowledge that the  Owner remains
the  sole and  absolute owner of  the Mortgage  Loans and all  rights related
thereto.

     Section 10.13.  Successors and Assigns; Assignment of Servicing
                     -----------------------------------------------
Agreement. 
- ---------

          This  Agreement  shall bind  and  inure to  the  benefit of  and be
enforceable  by  the  Special  Servicer  and the  Owner  and  the  respective
successors and assigns of the Special Servicer and the Owner.  This Agreement
shall not be assigned, pledged or hypothecated by   the Special Servicer to a
third party without  the prior written  consent of  the Owner, which  consent
shall be given or withheld at the sole discretion of the Owner.

     Section 10.14.  Waivers. 
                     -------

          No term or  provision of this  Agreement may be waived  or modified
unless such waiver  or modification  is in  writing and signed  by the  party
against whom such waiver or modification is sought to be enforced.

     Section 10.15.  Exhibits. 
                     --------

          The exhibits to  this Agreement are hereby incorporated  and made a
part hereof and are an integral part of this Agreement.

     Section 10.16.  General Interpretive Principles. 
                     -------------------------------

          For  purposes  of  this Agreement,  except  as  otherwise expressly
provided or unless the context otherwise requires:

          (a)  the terms defined in this Agreement have the meanings assigned
to them in this Agreement and include the plural as well as the singular, and
the use of any gender herein shall be deemed to include the other gender;

          (b)  accounting  terms   not  otherwise  defined  herein  have  the
meanings assigned  to them in  accordance with generally  accepted accounting
principles;

          (c)  references  herein to  "Articles", "Sections",  "Subsections",
"Paragraphs", and other  subdivisions without reference to a  document are to
designated Articles, Sections, Subsections, Paragraphs and other subdivisions
of this Agreement;

          (d)  a  reference to  a Subsection without  further reference  to a
Section is a reference to such Subsection as contained in the same Section in
which the reference appears, and this rule shall also apply to Paragraphs and
other subdivisions;

          (e)  the words "herein",  "hereof", "hereunder" and other  words of
similar import refer to this Agreement as  a whole and not to any  particular
provision; and

          (f)  the term  "include" or  "including"  shall mean  by reason  of
enumeration.

     Section 10.17.  Reproduction of Documents. 
                     -------------------------

          This  Agreement  and  all documents  relating  thereto,  including,
without  limitation,  (a)  consents,  waivers  and  modifications  which  may
hereafter be executed, (b)  documents received by any  party at the  closing,
and (c) financial  statements, certificates and other  information previously
or hereafter furnished,  may be reproduced by  any photographic, photostatic,
microfilm, micro-card, miniature photographic or other  similar process.  The
parties agree that any  such reproduction shall be admissible  in evidence as
the original itself in any  judicial or administrative proceeding, whether or
not the original  is in existence  and whether or  not such reproduction  was
made  by a party in the regular course of business, and that any enlargement,
facsimile or  further  reproduction of  such reproduction  shall likewise  be
admissible in evidence.

          IN WITNESS WHEREOF, the Special  Servicer and the Owner have caused
their names  to be signed hereto by  their respective officers thereunto duly
authorized as of the date first above written.

                                       LEHMAN CAPITAL, A DIVISION OF 
                                       LEHMAN BROTHERS HOLDINGS INC.
                                                (Owner)



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



                                       OCWEN FEDERAL BANK FSB
                                           (Special Servicer)


                                        By:
                                             -------------------------------
                                        Name:
                                              -------------------------------
                                        Title:
                                              -------------------------------
	
                                  EXHIBIT A
                                  ---------


                            MORTGAGE LOAN SCHEDULE


                                  EXHIBIT B
                                  ---------


                              NOTICE OF TRANSFER

          On this ____ day of  ____________, 199_, Lehman Capital, A Division
of  Lehman Brothers  Holdings Inc.  (the  "Owner") as  the  Owner under  that
certain Servicing Agreement dated as of ________ __, 199_, (the "Agreement"),
does  hereby  transfer,  or  cause  the  Primary  Servicer  to  transfer,  to
_____________________ (the "Special Servicer") as  Special Servicer under the
Agreement, the servicing responsibilities related to the Transferred Mortgage
Loans listed  on the  Mortgage Loan  Schedule attached hereto.   The  Special
Servicer assumes all  servicing responsibilities  related to the  Transferred
Mortgage  Loans identified  on the  attached  Mortgage Loan  Schedule all  in
accordance with the Agreement.  The contents of  each Servicing File required
to be delivered  to service the  Transferred Mortgage Loans  pursuant to  the
Agreement have  been or  shall be delivered  to the  Special Servicer  by the
Owner or the  related Primary Servicer  in accordance with  the terms of  the
Agreement.

          With respect  to the Mortgage  Loans made subject to  the Agreement
hereby, the Transfer Date shall be ___________________.

          The  Custodial  Files shall  be  held  by  either (i)  First  Trust
National  Association (the "First Trust Custodian")  pursuant to that certain
Custodial Agreement dated as of February 1, 1993, among the Owner  as initial
servicer, the Owner and the First Trust Custodian or (ii) Texas Commerce Bank
(the "Texas Custodian") pursuant to that certain Custodial Agreement dated as
of October  1, 1997,  among the Owner,  Long Beach  Mortgage Company  and the
Texas Custodian, as applicable, or with respect to Additional Mortgage Loans,
such other Custodian as may be set forth herein, from time to time.

          All other  terms  and  conditions  of  this  transaction  shall  be
governed by the Agreement.

          Capitalized terms used herein and not otherwise  defined shall have
the meanings set forth in the Agreement.


          IN WITNESS  WHEREOF, the  Owner has  caused its  name to  be signed
hereto by its respective officer thereunto duly authorized as of the  day and
year first above written.
                              OWNER:

                                       LEHMAN CAPITAL, A DIVISION OF 
                                       LEHMAN BROTHERS HOLDINGS INC.

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

                                  EXHIBIT C
                                  ---------
 

                       CUSTODIAL ACCOUNT CERTIFICATION

                                                             _______ __, 199_

          _____________________________________ hereby certifies  that it has
established the  account described below  as a Custodial Account  pursuant to
Section 3.03  of the  Servicing Agreement, dated  as of  _________ __,  199_,
Residential Adjustable and Fixed Rate Mortgage Loans, Group No. ___.


Title of Account:  "__________________________ in trust for Lehman Capital, A
                    Division of  Lehman Brothers  Holdings Inc.  as owner  of
                    Mortgage Loans, Group No. ___."

Account Number:    ______________________.


Address of office or branch
of the Special Servicer at which account
is maintained:                             -----------------------------------
                                           -----------------------------------
                                           -----------------------------------

                                           (----------------------------------
                                           )
                                                   Special Servicer


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

                                  EXHIBIT D


                                  ---------

                         ESCROW ACCOUNT CERTIFICATION


                                                            _______ ___, 199_

          ___________________________________  hereby certifies  that it  has
established  the account  described below  as an  Escrow Account  pursuant to
Section 3.05  of the  Servicing Agreement, dated  as of __________  __, 199_,
Residential Adjustable and Fixed Rate Mortgage Loans, Group No. ___.

Title of Account:  "____________________________ in trust for Lehman Capital,
A Division of Lehman Brothers Holdings Inc. as owner of Mortgage Loans, Group
No. ___."


Account Number:    ______________________.

Address of office or branch
of the Special Servicer at which account
is maintained:                             -----------------------------------
                                           -----------------------------------
                                           -----------------------------------

                                           (----------------------------------
                                           )
                                                   Special Servicer


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

                                 EXHIBIT E-1


                                 -----------

                       COMPANY'S OFFICER'S CERTIFICATE

          I, ____________________,  hereby certify that I am the duly elected
(Vice) President of ______________, a  federal savings bank (the  "Company"),
and further as follows:

          1.   Attached hereto as  Exhibit 1 is a true,  correct and complete
     copy of the charter of the Company which  is in full force and effect on
     the date hereof and which has been  in effect without amendment, waiver,
     rescission or modification since ____________.

          2.   Attached hereto as  Exhibit 2 is a true,  correct and complete
     copy of the bylaws of the Company which are in effect on the date hereof
     and which have  been in effect without amendment,  waiver, rescission or
     modification since ____________.

          3.   Attached hereto as  Exhibit 3  is an  original certificate  of
     good  standing of  the Company,  issued within  thirty days of  the date
     hereof, and  no event has  occurred since  the date thereof  which would
     impair such standing.  

          4.   Attached hereto as  Exhibit 4 is a true,  correct and complete
     copy  of the  corporate resolutions  of the  Board  of Directors  of the
     Company  authorizing the  Company to  execute and deliver  the Servicing
     Agreement, dated as  of ____________ __, 199_ (the  "Agreement"), by and
     between the  Company and Lehman  Capital, A Division of  Lehman Brothers
     Holdings Inc.  (the "Owner"), and such resolutions  are in effect on the
     date hereof and have been in effect without amendment, waiver rescission
     or modification since ____________.

          5.   To the best of my  knowledge, either (i) no consent, approval,
     authorization or  order of any  court or governmental agency  or body is
     required for the  execution, delivery and performance by  the Company of
     or compliance by the Company  with the Agreement or the  consummation of
     the transactions contemplated  by the  Agreement; or  (ii) any  required
     consent,  approval, authorization  or  order has  been  obtained by  the
     Company.

          6.   To the best  of my knowledge, neither the  consummation of the
     transactions contemplated  by, nor the  fulfillment of the terms  of the
     Agreement, conflicts or will conflict with  or results or will result in
     a  breach  of or  constitutes  or will  constitute a  default  under the
     charter or  by-laws of the Company, the terms  of any indenture or other
     agreement or instrument  to which the Company is a party  or by which it
     is bound  or to  which it  is subject,  or any  statute or order,  rule,
     regulations,  writ,  injunction  or decree  of  any  court, governmental
     authority or regulatory body to which the Company is subject or by which
     it is bound.

          7.   To  the  best of  my  knowledge,  there  is no  action,  suit,
     proceeding  or investigation pending  or threatened against  the Company
     which, in my judgment, either in  any one instance or in the  aggregate,
     may result in any material adverse change in the  business, operations, 
     financial  condition, properties or assets  of the Company or  in any 
     material  impairment of the  right or ability  of the Company to  
     carry on its  business substantially as now  conducted or in any 
     material liability  on the part of  the Company or which  would draw
     into question the validity of the Agreement or of any action taken or to
     be taken  in connection  with the transactions  contemplated hereby,  or
     which would be likely to impair materially the ability of the Company to
     perform under the terms of the Agreement.

          8.   Each person  listed on  Exhibit 5 attached  hereto who,  as an
     officer or representative  of the Company, signed the  Agreement and any
     other  document  delivered  prior  hereto  or  on  the  date  hereof  in
     connection  with the  Agreement, was,  at the  respective times  of such
     signing and delivery, and is now, a duly elected or appointed, qualified
     and  acting officer  or representative  of  the Company,  who holds  the
     office  set  forth  opposite his  or  her  name on  Exhibit  5,  and the
     signatures of such persons appearing on such documents are their genuine
     signatures.

          9.   The Company is duly  authorized to engage in the  transactions
     described and contemplated in the Agreement.

          IN WITNESS WHEREOF, I have hereunto signed my name  and affixed the
seal of the Company.

Dated:                                 By:
      -------------------------            ---------------------------------
                                       Name:
                                            --------------------------------
(Seal)                                 Title:      (Vice) President



          I,   ________________________,   an    (Assistant)   Secretary   of
_____________________,  hereby certify that ____________ is the duly elected,
qualified and acting  (Vice) President of the Company and  that the signature
appearing above is (her) (his) genuine signature. 

          IN WITNESS WHEREOF, I have hereunto signed my name.

Dated:                                 By:
      -------------------------            ---------------------------------
                                       Name:
                                            --------------------------------
(Seal)                                 Title:      (Vice) President


                                   EXHIBIT 5 to

                                   Company's Officer's Certificate


     Name Title     Signature


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

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

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

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


                                 EXHIBIT E-2
                                 -----------

                       COMPANY'S OFFICER'S CERTIFICATE

          I, ____________________, hereby certify that I am the duly  elected
(Vice)  President  of  _____________________,  a  federal savings  bank  (the
"Company"), and further as follows:

          1.   The  charter of  the  Company  in the  form  attached to  that
     certain   Company's   Officer's   Certificate  dated   ____________   by
     ____________ is in full force and effect on the date hereof and has been
     in effect without  amendment, waiver,  rescission or modification  since
     ______________.

          2.   The bylaws of the Company in the form attached to that certain
     Company's Officer's  Certificate dated ____________ by  ____________ are
     in effect on the date hereof and  have been in effect without amendment,
     waiver, rescission or modification since ______________.

          3.   Since  the last  date of  issuance  of a  certificate of  good
     standing of the Company  in the form attached to  that certain Company's
     Officer's Certificate dated  ____________ by ____________, no  event has
     occurred since the date thereof which would impair such standing.

          4.   The resolutions  of the Board  of Directors of the  Company in
     the form attached  to that certain Company's Officer's Certificate dated
     ____________ by ____________  are in effect on the date  hereof and have
     been in  effect without  amendment, waiver,  rescission or  modification
     since ______________.

          5.   To the best  of my knowledge, neither the  consummation of the
     transactions contemplated  by, nor the  fulfillment of the terms  of the
     Servicing Agreement dated as of ________ __, 199_, by and between Lehman
     Capital, A  Division of Lehman  Brothers Holdings Inc. and  the Company,
     conflicts or will conflict with or results or will result in a breach of
     or constitutes or will constitute a default under the charter or by-laws
     of  the  Company, the  terms  of  any indenture  or  other agreement  or
     instrument to which the Company is a party or by which it is bound or to
     which it is subject,  or any statute or order, rule,  regulations, writ,
     injunction or decree of any  court, governmental authority or regulatory
     body to which the Company is subject or by which it is bound.

          6.   To  the  best of  my  knowledge,  there  is no  action,  suit,
     proceeding  or investigation pending  or threatened against  the Company
     which, in my judgment, either in  any one instance or in the  aggregate,
     may result in  any material adverse change in  the business, operations,
     financial  condition, properties  or assets  or  the Company  or in  any
     material impairment of the right or  ability of the Company to carry  on
     its business substantially as now conducted or in any material liability
     on  the  part of  the  Company or  which  would draw  into  question the
     validity  of the  Agreement or  of any action  taken or  to be  taken in
     connection with the transactions contemplated hereby, or which would 
     be  likely to impair  materially the ability  of the  Company to perform
     under the terms of the Agreement.

          7.   The  Company  is  not  currently  in material  breach  of  any
     representation  or warranty, or in material  default under any provision
     of the Agreement.

          8.   The Company is  duly authorized to engage  in the transactions
     described and contemplated in the Agreement.

          IN WITNESS WHEREOF, I have hereunto signed my name and  affixed the
seal of the Company.

Dated:                                 By:
      -------------------------            ---------------------------------
                                       Name:
                                            --------------------------------
(Seal)                                 Title:      (Vice) President



          I,   ________________________,   an    (Assistant)   Secretary   of
_____________________, hereby certify that ____________  is the duly elected,
qualified and acting (Vice) President  of the Company and that the  signature
appearing above is (her) (his) genuine signature.

          IN WITNESS WHEREOF, I have hereunto signed my name.

Dated:                                 By:
      -------------------------            ---------------------------------
                                       Name:
                                            --------------------------------
(Seal)                                 Title:      (Vice) President

                                 EXHIBIT F-1
                                 -----------


                       FIRST TRUST CUSTODIAL AGREEMENT


                                 EXHIBIT F-2
                                 -----------

                      TEXAS COMMERCE CUSTODIAL AGREEMENT


                                 EXHIBIT F-3
                                 -----------

                  FORM OF ASSIGNMENT OF CUSTODIAL AGREEMENT



                     ASSIGNMENT AND ASSUMPTION AGREEMENT
                     -----------------------------------

          ASSIGNMENT  AND ASSUMPTION AGREEMENT, dated as of _______ __, 1997,
by and between Lehman  Capital, A Division of Lehman Brothers  Holdings Inc.,
having  its offices  at 3 World  Financial Center,  New York, New  York 10285
("Assignor") and __________________________________, having an office at

_____________________________ ("Assignee"):
                                --------

          For and  in consideration of  the sum  of TEN DOLLARS  ($10.00) and
other valuable consideration the receipt  and sufficiency of which hereby are
acknowledged,  and  of the  mutual  covenants herein  contained,  the parties
hereto hereby agree as follows:

     1.   The Assignor hereby grants, transfers and  assigns to Assignee, all
of the  right, title  and interest  of Assignor,  as "Initial  Servicer" with
respect to the mortgage loans identified on Exhibit A hereto (the "Mortgage
                                            ---------
Loans") under ((i) that certain Custodial  Agreement, dated as of February 1,
1993, as amended  by (a) that certain  Amendment to Custodial Agreement  with
respect to Mortgage Loans secured by Co-op shares; (b) that certain Amendment
to  Custodial Agreement with respect  to FHA insured  Mortgage Loans; and (c)
that certain Amendment  Number 3 to Custodial  Agreement dated as of  July 7,
1995 (the "Agreement"), by and between Lehman Capital Corporation, as owner
           ---------
and initial servicer, and First Trust National Association (the "Custodian"))
                                                                 ---------
or ((ii) that  certain Custodial Agreement dated  as of October 1,  1997 (the
"Agreement"), by and among  the Owner, Long Beach Mortgage  Company and Texas
Commerce Bank (the "Custodian").)

     The Assignor specifically reserves any and all right, title and interest
and  all obligations  of  the Assignor  with  respect to  any mortgage  loans
subject  to  the Agreement  which are  not  the Mortgage  Loans set  forth on
Exhibit A hereto and are not the subject of this Assignment and Assumption
- ---------
Agreement.

     2.   The Assignor  warrants and represents  to, and covenants  with, the
Assignee that with respect to the Mortgage Loans:

          a.   The Assignor  is assigning its  interest as Owner  and Initial
Servicer under the Agreement for the sole purpose of permitting the  Assignee
as Owner  and Initial Servicer  of the  Mortgage Loans, to  act as Owner  and
Initial Servicer under the Agreement; and

          b.   The Assignor has not waived or agreed to  any waiver under, or
agreed  to  any amendment  or  other modification  of,  the  Agreement.   The
Assignor  has no knowledge  of, and has  not received notice  of, any waivers
under or amendments or other modifications of, or assignments of rights or 
obligations under the Agreement.

     3.   The Assignee warrants  and represents to,  and covenants with,  the
Assignor and the Custodian pursuant to the Agreement that the Assignee agrees
to be  bound, as Owner and  Initial Servicer, by all of  the terms, covenants
and conditions  of the  Agreement and  from and  after the  date hereof,  the
Assignee  assumes for  the  benefit of  the  Assignor all  of  the Assignor's
obligations as Owner and Initial Servicer thereunder.

          IN  WITNESS WHEREOF,  the parties have  caused this  Assignment and
Assumption Agreement to be executed  by their duly authorized officers  as of
the date first above written.


                                 LEHMAN CAPITAL, A DIVISION OF 
                                 LEHMAN BROTHERS HOLDINGS INC.
                                          (Assignor)

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


                                 ____________________________________
                                            (Assignee)
 

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

Acknowledged and Agreed:

FIRST TRUST NATIONAL ASSOCIATION
(Custodian)
 ---------


By:
   ---------------------------------


Its:
    -------------------------------

                                  EXHIBIT A
                               
                            MORTGAGE LOAN SCHEDULE
                            ----------------------



                                  EXHIBIT G
                                  ---------


                  FORM OF OPINION OF COUNSEL TO THE SERVICER

                                   (date)


Lehman Capital, A Division of 
Lehman Brothers Holdings Inc.
3 World Financial Center
12th Floor
New York, New York 10285-1200

Dear Sirs:



          You have requested  my opinion, as Senior Counsel  to Ocwen Federal
Bank FSB (the  "Company"), with respect to certain matters in connection with
the servicing by the Company of  the Mortgage Loans pursuant to that  certain
Servicing  Agreement, Residential Adjustable  and Fixed Rate  Mortgage Loans,
Group No. _______ by  and between the Company and Lehman  Capital, A Division
of Lehman  Brothers Holdings  Inc. (the "Owner"),  dated as  of ________  __,
199_, (the  "Servicing Agreement")  being executed  contemporaneously with  a
Custodial  Agreement  (the  "Custodial Agreement").    Capitalized  terms not
otherwise  defined  herein have  the  meanings  set  forth in  the  Servicing
Agreement.

          I  have  examined   the  following  documents   (collectively,  the
"Agreements"):

          1.   the Servicing Agreement;

          2.   the Custodial Agreement; and

          3.   such  other documents,  records and  papers  as I  have deemed
necessary and relevant as a basis for this opinion.

          To the extent  I have deemed  necessary and proper,  I have  relied
upon  the representations  and warranties  of  the Company  contained in  the
Servicing  Agreement.   I  have  assumed the  authenticity  of all  documents
submitted to  me as originals, the  genuineness of all signatures,  the legal
capacity  of  natural persons  and  the conformity  to the  originals  of all
documents.

          Capitalized terms  used but  not defined  herein have the  meanings
ascribed to them  in the Servicing Agreement.  In connection with my opinions
set forth herein, I have reviewed executed  copies of the Agreements.  I also
have examined the  originals or copies, certified or  otherwise identified to
my  satisfaction, of corporate records of the Company, and other 
agreements,   instruments,  certificates  and  documents  as  I  have  deemed
necessary  or appropriate as a  basis for the  opinions set forth  herein.  I
have assumed the due authorization, execution and delivery of the instruments
and documents  referred to  herein  by the  parties  thereto other  than  the
Company, and have  relied as  to factual matters  on the representations  and
warranties  made by,  and on  certificates  or other  documents furnished  by
officers and employees of the parties to the Agreements.  I have not examined
the mortgage notes,  the mortgages or  other documents in the  mortgage files
(such documents,  collectively, the "Mortgage  Documents"), and I  express no
opinion concerning  the conformity  of any of  the Mortgage Documents  to the
requirements of the Agreements.

          In rendering  the opinions set  forth below, I  do not  express any
independent opinion concerning laws  other than the laws of the  State of New
York and the federal laws of the United States of America.

          Based upon the foregoing, I am of the opinion that:


1.   The  Company  is a  federal  savings  bank  duly organized  and  validly
     existing and in good standing under  the laws of the United States  with
     full power and authority to own its properties and carry on its business
     as  presently  conducted by  it.   The  Company has  the full  power and
     authority  to   execute  and   deliver,  engage   in  the   transactions
     contemplated by, perform its obligations under and observe the terms and
     conditions of the Agreements to which it is a signatory.

2.   Each of the Agreements to which the Company is a signatory has been duly
     and validly authorized, executed and  delivered by it, and (assuming the
     due authorization, execution  and delivery thereof by  the other parties
     thereto)  constitutes the  valid, legal  and binding   agreement  of the
     Company,  enforceable against the Company  in accordance with its terms,
     except as enforceability  may be limited by  (i) bankruptcy, insolvency,
     liquidation, receivership,  moratorium, reorganization or  other similar
     laws relating  to or affecting  the rights of creditors  generally, (ii)
     general principles of equity whether such enforcement is considered in a
     proceeding  in equity  or  at law,  (iii)  public policy  considerations
     underlying the  securities laws, to  the extent that such  public policy
     considerations limit  the enforceability of  the provisions, if  any, of
     the  Agreements which purport to provide indemnification from securities
     law liabilities, (iv) the judicial  imposition of an implied covenant of
     good  faith  and fair  dealing,  and  (v)  laws relating  to  fraudulent
     conveyances.

3.   No  consent,   approval,  authorization  or   order  of  any   court  or
     governmental agency or body is  required for the execution, delivery and
     performance by the Company  of, or compliance  by the Company with,  the
     Agreements  to which  it  is  a signatory  or  the consummation  of  the
     transactions contemplated by the Agreements to which it is a signatory(;
     except that I express no opinion as to the registration or qualification
     of the Certificates under any securitization under applicable federal or
     state securities laws).

4.   The fulfillment  of  the terms  of or  the consummation  of  any of  the
     transactions contemplated  in the Agreements  to which the Company  is a
     signatory (a) will not result in a breach of  any term or  provision of 
     the charter  or bylaws of  the Company, or (b) to the best of my 
     knowledge, after due inquiry, will not conflict  with, result,  in a  
     breach, violation  or acceleration  of or constitute  a  default  under,  
     the  terms of  any  indenture  or  other agreement or  instrument to 
     which the Company is a  party or by which it is bound, or will not 
     conflict  with, any federal statute, or any  order or  regulation of  
     any federal  court,  regulatory body,  administrative  agency or 
     governmental body having jurisdiction over the Company.

5.   To the best  of my knowledge, after  due inquiry, there are  no actions,
     proceedings  or investigations pending or threatened against the Company
     before any court, administrative agency  or other tribunal (i) asserting
     the  invalidity  of  the  Agreements,   (ii)  seeking  to  prevent   the
     consummation of any of the transactions contemplated in the  Agreements,
     or (iii) which might materially  and adversely affect the performance by
     the Company of its obligations  under, or the validity or enforceability
     of, the Agreements to which it is a signatory.


          This opinion is being furnished to  you solely for limited purposes
and may only be relied upon by you.   This opinion is not to be used for  any
other purpose or  relied upon by any other  person or entity, and  may not be
quoted in  whole or in part or otherwise referred to, in each case without my
express prior written consent.  No  opinion may be inferred as to any  matter
other  than as expressly  provided herein, and  no opinion may  be implied or
inferred   therefrom  or  from   any  of  the   limitations,  qualifications,
statements,   limitations,  assumptions  and  exceptions  set  forth  herein.
Inasmuch as each of the addressees have had independent counsel in connection
with the entering  into of the  Agreement, I have  assumed, and the  opinions
expressed herein are  subject to the assumption that, none of such addressees
nor their  counsel have knowledge of any fact  or circumstance that makes any
of  the  opinions herein  incorrect in  any manner.   The  opinions expressed
herein are effective as  of the date hereof (and are not  effective as of any
other  date) or, to the extent a reference to a certificate or other document
is  made  herein, to  such  date,  and I  make  no  undertaking to  amend  or
supplement such opinions  if, after the date hereof,  facts and circumstances
come to my attention which could affect such opinions.

                                   Very truly yours,



                                  ---------------------------------------
                                   Kyle B. Beaty

                                   Senior Counsel

                                  EXHIBIT H
                                  ---------

                          ACKNOWLEDGEMENT AGREEMENT


          On this ____ day of  ____________, 199_, Lehman Capital, A Division
of  Lehman Brothers  Holdings Inc.  (the  "Owner") as  the  Owner under  that
certain Servicing Agreement dated as  of December 1, 1997, (the "Agreement"),
does hereby transfer  to Ocwen Federal Bank  FSB (the "Special Servicer")  as
Special Servicer under the Agreement,  the servicing responsibilities related
to  the  Additional Mortgage  Loans  listed  on  the Mortgage  Loan  Schedule
attached  hereto.  The Servicer hereby accepts the servicing responsibilities
transferred   hereby  and   on  the   date  hereof   assumes   all  servicing
responsibilities related to  the Additional Mortgage Loans  identified on the
attached  Mortgage Loan Schedule  all in accordance with  the Agreement.  The
contents of  each Servicing  File  required to  be delivered  to service  the
Additional Mortgage  Loans pursuant to  the Agreement have  been or shall  be
delivered  to the Special  Servicer by the  Owner or the  Primary Servicer in
accordance with the terms of the Agreement.

          With respect to  the Additional Mortgage Loans made  subject to the
Agreement  hereby,  the Additional  Mortgage  Loan  Transfer  Date  shall  be
___________________.

          The   Custodial   Files  shall   be   held  by   __________________
("_____________") pursuant  to that certain  Custodial Agreement dated  as of
_________ __, 199_, among the Owner, the Servicer and ________________.

          All  other  terms  and  conditions  of  this  transaction shall  be
governed by the Agreement.

          Capitalized terms used herein and  not otherwise defined shall have
the meanings set forth in the Agreement.

          This Acknowledgment Agreement may be executed simultaneously in any
number of counterparts.  Each counterpart shall be deemed to be  an original,
and all such counterparts shall constitute one and the same instrument.


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

                                   OWNER:

                                   LEHMAN CAPITAL, A DIVISION OF 
                                   LEHMAN BROTHERS HOLDINGS INC.

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

                                   SERVICER:

                                   OCWEN FEDERAL BANK FSB


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

                                  EXHIBIT I
                                  ---------

                               DECISION MATRIX
                               ---------------

<TABLE>
<CAPTION>
<S>                       <C>                     <C>                             <C>
                          Loan Resolution         Senior Manager of Loan
Function                  Consultant Manager      Resolution Department           Vice President of Servicer
                          of Servicer             of Servicer                     and Owner **

Reinstatement             May approve all                N/A                             N/A
                          (also may be
                          approved by Loan
                          Resolution
                          Consultant)

External Financing/        Net Proceeds of 88%    Net proceeds of 75% of          All resulting in net
 Shortfall Payoff          of BPO* or higher      BPO*and higher                  proceeds less than 75% of
                                                                                  BPO*


Loan Modifications            N/A                      N/A                        Required for all
                                                                                  modifications


Deed in Lieu              May approve all deed    May approve all deed in lieu    Required for all
                          in lieu scenarios       scenarios provided that         transactions which fall
                          provided that terms     terms determined by             outside Servicer's PET
                          determined by           Servicer's PET  model are       model
                          Servicer's PET1         met
                          model are met

Pre- Sale (as defined     Net Proceeds of 88%     Net proceeds of 75% of BPO*     All resulting in net
in Section 3.2(c)         of BPO* or higher       and higher                      proceeds less than 75% of
                                                                                  BPO*


Loan  and REO sale to         N/A                      N/A                       Required for all sales
third party

</TABLE>

*    Midpoint of the high and low estimate of value provided by a real estate
     broker previously approved for use by Servicer.

**   Servicer shall be authorized to act upon the telephone instructions of
     an officer of Owner and, if no such officer is available within two
     business days, Servicer shall be authorized to take action without
     approval in order to protect the interests of the Owner

Legend:        BPO  =    broker's price opinion current as of the date of the
                         making of the relevant decision
               REO  =    REO Property

1  Theloanresolutionconsultants( LRCs )utilize a decision support model 
   called the PET (Performance Enhancement Tool) to evaluate each loan with 
   respect to possible resolution strategies.  The PET contains data from
   each geographic area and property type on foreclosure, bankruptcy and
   REO expenses, as well as, typical time lines.  This informationis based on
   the historical experience of the Servicer.  The economics of each strategy
   is compared to the economics from the default scenario (foreclose to
   acquire the property, then market and sell the  REO). The basis of this
   evaluation is a cash gain plus reinvestment concept compared to the 
   default scenario.  This ensures that each resolution outcome is 
   being compared using identical timelines.




                                                           Exhibit 99.4



                             SERVICING AGREEMENT


     THIS SERVICING AGREEMENT (this "Agreement"),  entered into as of the 1st
day of January,  1998, by and  between LEHMAN CAPITAL,  A DIVISION OF  LEHMAN
BROTHERS HOLDINGS INC., a Delaware corporation ("Lehman Capital"), and AURORA
LOAN  SERVICES INC.,  a Delaware  corporation ("the  Servicer"), recites  and
provides as follows:


                                   RECITALS

     WHEREAS, Lehman Capital  has conveyed certain Mortgage  Loans identified
on Schedule I hereto (the  "Serviced Mortgage Loans") on a servicing-retained
basis to Structured Asset Securities Corporation ("SASCO"), which in turn has
conveyed the Serviced Mortgage Loans to First Union National Bank, as trustee
(the "Trustee") under  a trust  agreement dated  as of January  1, 1998  (the
"Trust  Agreement"),  among  the Trustee,  Norwest  Bank  Minnesota, National
Association,  as master servicer ("Norwest," and, together with any successor
Master Servicer appointed pursuant to  the provisions of the Trust Agreement,
the "Master Servicer") and SASCO.

     WHEREAS, Lehman  Capital continues  to own the  servicing rights  to the
Serviced Mortgage Loans,  and may freely transfer such rights, subject to the
terms hereof.

     WHEREAS,  Lehman Capital desires that the  Servicer service the Serviced
Mortgage Loans, and the Servicer has agreed to do so, subject to the right of
Lehman  Capital to  terminate  the  rights and  obligations  of the  Servicer
hereunder at any time and to the other conditions set forth herein.

     WHEREAS, Norwest  and any successor Master Servicer  shall be obligated,
among other things, to supervise the servicing of the Serviced Mortgage Loans
on   behalf  of  the  Trustee,  and  shall  have  the  right,  under  certain
circumstances, to terminate the rights  and obligations of the Servicer under
this Servicing Agreement.

     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, Lehman Capital and  the Servicer
hereby agree as follows:

                                  AGREEMENT

     1.   Definitions.  Capitalized terms used and not defined in this
          -----------
Agreement,  including  Exhibit  A  hereto  and any  provisions  of  the  Flow
Servicing Agreement dated as of September 1, 1997, between Lehman Capital and
the  Servicer  (the  "Flow Servicing  Agreement")  incorporated  by reference
herein,  shall  have  the  meanings  ascribed  to  such  terms  in  the Trust
Agreement.

     2.   Servicing.  The Servicer agrees, with respect to the Serviced
          ---------
Mortgage  Loans, to  perform  and observe  the  duties, responsibilities  and
obligations that are to be performed and observed under the provisions of the
Flow Servicing Agreement, except as  otherwise provided herein and on Exhibit
A  hereto, and  that the provisions  of the  Flow Servicing Agreement,  as so
modified, are and shall be a part of  this Agreement to the same extent as if
set forth herein in full.

     3.   Master Servicing; Termination of Servicer.  The Servicer, including
          -----------------------------------------
any  successor servicer hereunder, shall be subject to the supervision of the
Master Servicer, which  Master Servicer shall be obligated to ensure that the
Servicer  services  the  Serviced  Mortgage  Loans  in  accordance  with  the
provisions of  this Agreement.  The Master Servicer,  acting on behalf of the
Trustee pursuant to  the Trust Agreement, shall  have the same rights  as the
"Owner"  (as  defined  in  the  Flow  Servicing  Agreement)  to  enforce  the
obligations of the Servicer under  the Flow Servicing Agreement.   The Master
Servicer shall be  entitled to  terminate the rights  and obligations of  the
Servicer under this Agreement upon the failure of the Servicer to perform any
of  its obligations under  this Agreement, as  provided in Article  IX of the
Flow Servicing Agreement.

     In addition,  in the event  that Lehman Capital transfers  the servicing
rights in respect  of the Serviced  Mortgage Loans to  one or more  successor
servicers, the  rights and obligations  of the Servicer under  this Agreement
shall terminate,  at the sole  option of Lehman Capital,  without cause, upon
thirty days written notice to the Servicer, and each successor servicer shall
succeed to the rights and obligations of the Servicer under this Agreement as
of  such date.   Upon such termination  the terminated Servicer  shall not be
entitled to the Servicing Fee or any  portion thereof, or, except as provided
in the  Flow Servicing  Agreement, to  any other  amounts in  respect of  the
Serviced Mortgage Loans.

     The Servicer  agrees that, notwithstanding  anything to the  contrary in
the  Flow Servicing  Agreement,  Lehman  Capital is  the  sole  owner of  the
servicing rights relating  to the Serviced Mortgaged Loans,  and the Servicer
shall have no right to transfer the servicing thereof.

     4.   No Representations.  Neither the Servicer nor the Master Servicer
          ------------------
shall be  obligated or  required to make  any representations  and warranties
regarding  the Serviced  Mortgage Loans in  connection with  the transactions
contemplated by the  Trust Agreement and issuance of  the certificates issued
pursuant thereto.

     5.   Notices.  All notices and communications between or among the
          -------
parties hereto shall be in writing and shall be deemed 
<PAGE>
received or given when mailed first-class mail, postage prepaid, addressed to
each other party at its address specified below.  Each party may designate to
the other  parties in writing,  from time to  time, other addresses  to which
notices and communications hereunder shall be sent.

     6.   Governing Law.  THIS SERVICING AGREEMENT SHALL BE GOVERNED BY, AND
          -------------
CONSTRUED  IN  ACCORDANCE   WITH,  THE  LAWS  OF  THE  STATE   OF  NEW  YORK,
NOTWITHSTANDING NEW YORK OR OTHER CHOICE OF LAW RULES TO THE CONTRARY.

     7.   Counterparts.  This Agreement may be executed in any number of
          ------------
counterparts, each  of  which when  so  executed shall  be  deemed to  be  an
original, but all of which counterparts shall together constitute but one and
the same instrument.

     8.   Reconstitution.  Lehman Capital and the Servicer agree that this
          --------------
Agreement is  a Reconstitution  Agreement, and  that the  date hereof  is the
Reconstitution Date, each as defined in the Flow Servicing Agreement.

     9.   Notices and Remittances to the Master Servicer.  All notices
          ----------------------------------------------
required to  be delivered  to the  Owner or  the Master  Servicer under  this
Agreement shall be delivered to the Master Servicer at the following address:

          Norwest Bank Minnesota, National Association

          11000 Broken Land Parkway
          Columbia, Maryland  21044
          Attn:  Master Servicing Department, SASCO 1998-2

     All remittances  required to be  made to the Master  Servicer under this
Agreement shall be made to the following wire account:

          Norwest Bank Minnesota, National Association
          Minneapolis, Minnesota
          ABA#:  091-000-019
          Account Name:  Corporate Trust Clearing
          Account Number:  3970771416
          For further credit to:  13399500, SASCO 1998-2

     10.  Errors and Omissions Insurance.  The Servicer shall keep in force
          ------------------------------
during the term of this Agreement a fidelity bond and a policy or policies of
insurance covering errors and omissions  in the performance of the Servicer's
obligations under this Agreement.   Such fidelity bond and policy pr policies
shall be maintained  with recognized insurers and  shall be in such  form and
amount as  would  permit the  Servicer to  be qualified  as a  FNMA or  FHLMC
seller-servicer.  The  Servicer shall be  deemed to have  complied with  this
provision if an affiliate of the   Servicer has such errors and omissions and
fidelity bond coverage and, by the terms of such insurance policy or fidelity
bond, the coverage afforded  thereunder extends to the Servicer.   The 
Servicer shall furnish to the Master Servicer a copy of each such bond and 
insurance policy  if (i) the Master Servicer so  requests and  (ii) the  
Servicer is not  an affiliate  of Lehman Brothers Inc. at the time of such 
request.

     11.  Annual Audit Report.  On or before April 30 of each year, beginning
          -------------------
with  April 30,  1999,  Servicer shall  cause  a firm  of  independent public
accountants  (who may  also render  other services  to Servicer), which  is a
member of the American Institute  of Certified Public Accountants, to furnish
a statement to  Owner, Directing Holder  and Master  Servicer, to the  effect
that  such firm has examined certain  documents and records for the preceding
fiscal year  (or during  the period  from the  date of  commencement of  such
servicer's duties  hereunder until the end  of such preceding  fiscal year in
the  case of  the first  such certificate)  and that,  on the  basis  of such
examination conducted  substantially in  compliance with  the Uniform  Single
Attestation  Program for Mortgage  Bankers, such firm is  of the opinion that
Servicer's overall  servicing operations  have been  conducted in  compliance
with the Uniform  Single Attestation Program for Mortgage  Bankers except for
such  exceptions  that, in  the  opinion  of such  firm,  the Uniform  Single
Attestation Program for Mortgage Bankers requires it to report, in which case
such exceptions shall be set forth in such statement.

     12.  Annual Officer's Certificate.  On or before April 30 of each year,
          ----------------------------
beginning with April 30, 1999, the Servicer, at its own expense, will deliver
to  the Owner,  Directing Holder  and Master  Servicer a  Servicing Officer's
certificate  stating, as  to each signer  thereof, that  (i) a review  of the
activities  of  the  Servicer  during  such  preceding  fiscal  year  and  of
performance  under  this   Agreement  has  been  made  under  such  officers'
supervision, and (ii)  to the best of such officers' knowledge, based on such
review, the Servicer  has fulfilled all its obligations  under this Agreement
for such year, or, if there has been a default in the fulfillment of all such
obligations,  specifying each  such default  known to  such officers  and the
nature and status thereof including the steps being taken by the  Servicer to
remedy such default.

     Executed as of the day and year first above written.


                              LEHMAN CAPITAL, A DIVISION OF
                                  LEHMAN BROTHERS HOLDINGS INC.




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


                              AURORA LOAN SERVICES INC.


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


                                  EXHIBIT A

                Modifications to the Flow Servicing Agreement


I.     The   following  is  hereby   added  immediately  following   the  words
       "incidental fees and charges" in the definition of "Ancillary Income" in
       Article I:  ", but not including  any premium or penalty associated with
       a prepayment of principal of a Mortgage Loan."

II.    The definition of  "Custodial Agreement" in Article I  is hereby deleted
       and replaced with the following:

       "The custodial  agreement relating to  custody of the  Serviced Mortgage
       Loans between First Trust National  Association, as Custodian, and First
       Union National Bank, as Trustee, dated as of January 1, 1998."

III.   The definition of  "Due Period" in  Article I is  hereby deleted in  its
       entirety and replaced with the following:

       "With  respect to  each Remittance  Date, the  period commencing  on the
       first  day of  the month immediately  preceding the month  in which such
       Remittance Date  occurs and  ending on  the last  day of such  preceding
       month."

IV.    The definition of "Monthly Advance"  in Article I  is hereby amended by
       adding at  the end of such definition the following:  ", but only to the
       extent that such  amount is expected, in the reasonable  judgment of the
       Servicer, to  be recoverable  from  collections or  other recoveries  in
       respect of such Mortgage Loan."

V.     The definition of "Qualified Depository"  in Article I is hereby deleted
       and replaced with the following:

       "Any of (i)  a depository the accounts of which are  insured by the FDIC
       and  the debt obligations of  which are rated AA  or better by Fitch and
       S&P;  (ii)  the  corporate  trust   department  of  any  bank  the  debt
       obligations of which are rated at least A-1 or its equivalent by each of
       Fitch and  S&P; or (iii)  the Servicer,  unless the  Master Servicer  is
       notified by either  Fitch or S&P that the designation of the Servicer as
       a Qualified  Depository will  result in  a qualification,  withdrawal or
       downgrade of the then-current rating of any of the Certificates."

VI.    The definition of "Remittance Date" in  Article I is hereby deleted  and
       replaced with the following:

          "The 18th day (or if such 18th day is not a Business Day, the first
       Business Day immediately  following) of any  month, following the  First
       Remittance Date."

VII.   The definition of "Servicing Advance" in Article I  is hereby amended by
       adding, immediately after the phrase "but not limited to, the  cost of",
       the following:   "transfer of servicing of Distressed  Mortgage Loans to
       the Special Servicer pursuant to Section 9.02, and".

VIII.  The first sentence of the  definition of "Servicing Fee" in Article
       I  is  hereby  deleted  and  replaced with  the  following:    "The
       servicing fee shall  be an amount equal to  one-twelfth the product
       of  (a) a  rate per annum  equal to  0.50% and (b)  the outstanding
       principal balance  of such  Mortgage Loan.   The obligation  of the
       Master  Servicer to pay  the Servicing Fee  is limited  to, and the
       Servicing   Fee  is  payable  solely  from,  the  interest  portion
       (including  recoveries  with respect  to interest  from Liquidation
       Proceeds to the extent permitted by Section 3.02 of this Agreement)
       of such Monthly Payment collected  by the Servicer, or as otherwise
       provided under this Agreement."

IX.  The fourth and fifth paragraphs  of Section 3.01 are hereby  deleted and
     replaced with the following paragraph:

          "Consistent  with the  terms of  this Agreement,  the Servicer  may
     waive any late payment  charge, assumption fee or other fee  that may be
     collected in the ordinary  course of servicing the Mortgage  Loans.  The
     Servicer shall  not make  any future advances  to any obligor  under any
     Mortgage Loan, and  (unless the Mortgagor is in default  with respect to
     the Mortgage Loan or such default  is, in the judgment of the  Servicer,
     reasonably foreseeable) the  Servicer shall not permit  any modification
     of any  material term of  any Mortgage Loan, including  any modification
     that  would change  the Mortgage  Interest  Rate, defer  or forgive  the
     payment of  principal or  interest, reduce  or increase  the outstanding
     principal balance (except  for actual payments  of principal) or  change
     the final maturity date on such Mortgage Loan.  In the event of any such
     modification  which  permits  the  deferral  of  interest  or  principal
     payments on any Mortgage  Loan, the Servicer shall, on  the Business Day
     immediately preceding the Remittance Date in any month in which any such
     principal or interest payment has been deferred, make a Monthly  Advance
     in accordance with Section  4.03, in an amount equal to the  difference
     between (a)  such  month's  principal and one  month's interest at  the
     Remittance Rate on the unpaid principal balance of such Mortgage Loan 
     and  (b) the amount paid  by the Mortgagor.   The Servicer shall be 
     entitled to reimbursement for  such advances to the same extent as for  
     all  other advances  made  pursuant to  Section 4.03.    Without limiting
     the generality  of the foregoing, the  Servicer shall continue, and is 
     hereby authorized and empowered, to execute and deliver on behalf of 
     itself  and the Master  Servicer, all instruments of  satisfaction or
     cancellation, or  of partial  or full release,  discharge and  all other
     comparable instruments,  with  respect to  the Mortgage  Loans and  with
     respect to the Mortgaged Properties.  Upon the request  of the Servicer,
     the Master Servicer shall execute and deliver to the Servicer any powers
     of  attorney and  other documents, furnished  to it by  the Servicer and
     reasonably satisfactory to the Master Servicer, necessary or appropriate
     to enable  the Servicer  to carry out  its servicing  and administrative
     duties under this Agreement.

          Notwithstanding anything  to the  contrary in  this Agreement,  the
     Servicer shall  not waive  any premium or  penalty in connection  with a
     prepayment of principal  of any Mortgage Loan, and shall  not consent to
     the  modification  of  any  Mortgage   Note  to  the  extent  that  such
     modification relates to payment of a prepayment premium or penalty."

X.   The words "Lehman Capital, A  Division of Lehman Brothers Holdings Inc.,
     owner of residential  Mortgage Loans, Group  No. 1997-ALSI, and  various
     Mortgagors" in  the first paragraph  of Section 3.03 are  hereby deleted
     and replaced  with  the following:   "Norwest  Bank Minnesota,  National
     Association, as master servicer for SASCO 1998-2."

XI.  Section 3.03 is further amended by deleting the word "and" at the end of
     clause (viii), replacing  the period at the  end of clause (ix)  with ";
     and", and adding the following immediately after clause (ix):

          "(x) any principal prepayment penalties received in connection with
     the Mortgage Loans."

XII. Section 3.04 is amended by deleting the word "and"  at the end of clause
     (v),  replacing the period at  the end of clause (vi)  with "; and", and
     adding the following immediately following clauses (vii) and (viii):

          "(vii) to reimburse itself for  Monthly Advances of the  Servicer's
     funds made pursuant to  Section 7.03, it being  understood that, in  the
     case of  any such reimbursement,  the Servicer's right thereto  shall be
     prior to the rights of the Trust Fund;

          (viii) to reimburse itself for unreimbursed Servicing Advances, and
     for any unpaid Servicing Fees,  the Servicer's right to reimburse itself
     pursuant  to this  subclause (viii)  with respect  to any  Mortgage Loan
     being limited to  related Liquidation  Proceeds, Condemnation  Proceeds,
     Insurance  Proceeds, REO Disposition Proceeds and other amounts received
     in respect of the related REO Property, and such other amounts as may be
     collected by  the Servicer from  the Mortgagor or otherwise  relating to
     the  Mortgage Loan, it  being understood that,  in the case  of any such
     reimbursement, the Servicer's right thereto shall be prior to the rights
     of the Purchaser;"

XIII.  The words "Lehman  Capital, A Division of  Lehman Brothers Holdings
       Inc., owner of residential Mortgage Loans, Group No. 1997-ALSI, and
       various Mortgagors"  in the  first  paragraph of  Section 3.05  are
       hereby deleted  and replaced  with the  following:   "Norwest  Bank
       Minnesota, National Association, as master servicer for SASCO 1998-
       2."

XIV.   All  references in  Section 3.11  to the  disposition of REO Properties
       within a two  year period are hereby  deleted and replaced with a three
       year period.

XV.   The first paragraph of Section 4.01 is hereby deleted and replaced  with
      the following:

          "On each Remittance Date the  Servicer shall remit by wire transfer
     of immediately  available funds to  the Master Servicer (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  3.04), plus (b) all  amounts, if
     any, which the  Servicer is obligated to distribute  pursuant to Section
     7.03,  minus (c)  any  amounts  attributable  to  Principal  Prepayments
     received after the applicable Principal Prepayment Period, which amounts
     shall be  remitted on the  following Remittance Date, together  with any
     additional interest required to be deposited in the Custodial Account in
     connection with  such Principal  Prepayment in  accordance with  Section
     7.03,  and  minus (d)  any  amounts  attributable  to  Monthly  Payments
     collected but due on a due date or dates subsequent to the first day of 
     the month in which  such Remittance Date occurs, which  amounts shall be
     remitted on the  Remittance Date next succeeding the Due Period for such
     amounts."

XVI. Section 4.02 is  hereby amended by deleting the  words "Remittance Date"
     in  the first  line of  such  Section, and  substituting the  following:
     "tenth Business Day of each month"

XVII.  The third paragraph of Section 5.01 is hereby deleted.


XVIII. The following paragraph is hereby added at the end of Section 9.02:

          "On  the second  Business Day  of  each month,  the Servicer  shall
     orally inform the  Master Servicer and the Special  Servicer as to which
     Mortgage Loans  have become delinquent for a period  of 61 days or more,
     without  giving effect  to any  grace  period permitted  by the  related
     Mortgage Note  (each, a "Distressed  Mortgage Loan").  No  Mortgage Loan
     shall be  considered to be delinquent for such  purpose by virtue of the
     related Mortgagor having  made payment to  a prior servicer.   Any  such
     Mortgage Loan as  to which all past due  payments are made prior  to the
     Notice Date shall  not be considered to  be a Distressed  Mortgage Loan,
     and the  servicing thereof shall  not be transferred as  provided below.
     On  the  fourth Business  Day  of each  month (the  "Notice  Date"), the
     Servicer shall  send by  facsimile a written  listing of  the Distressed
     Mortgage Loans  to the Master  Servicer, the Trustee and  the Custodian,
     and shall  mail  to the  Mortgagor of  each Mortgage  Loan  listed in  a
     Transfer Notice a letter advising each such Mortgagor of the transfer of
     the servicing of  the related Mortgage Loan to the  Special Servicer, in
     accordance with the Cranston Gonzales National Affordable Housing Act of
     1990; provided,  however, the  content and format  of such  letter shall
     have the  prior approval of  the Special Servicer.   The Servicer  shall
     promptly provide the  Special Servicer with copies of  all such notices.
     The transfer of servicing with respect to each such Mortgage Loan to the
     Special  Servicer shall  be  effected  by the  Servicer  not later  than
     fifteenth  day following  the  applicable  Notice  Date  (the  "Transfer
     Date").  By the Business Day immediately following each Notice Date, the
     Servicer shall provide  the Master Servicer,  the Special Servicer,  the
     Trustee  and the Custodian with a  certification (the "Transfer Notice")
     listing the Distressed Mortgage Loans.

          At  least  five Business  Days  prior  to  the Transfer  Date,  the
     Servicer shall  deliver, with respect  to the Distressed  Mortgage Loans
     listed  on the  related Transfer  Notice,  to the  Special Servicer  all
     Servicing  Files, and to the Special  Servicer and the Master Servicer a
     preliminary loan  level tape or  other electronic media (a  "Report") in
     form reasonably acceptable to the  Servicer, the Master Servicer and the
     Special Servicer, and supporting documentation, reasonably acceptable to
     the  Master Servicer  and  the Special  Servicer, and  commensurate with
     generally acceptable  industry standards,  detailing the  amount of  any
     unreimbursed Monthly Advances, Servicing Advances and accrued and unpaid
     Servicing  Fees  on  a loan  level  basis.    Within two  Business  Days
     following such Transfer Date, the  Servicer shall deliver such Report in
     final form.  Should the Master Servicer or the Special Servicer desire a
     loan level tape or  other electronic media containing information  which
     is not  readily extractable  from the  Servicer's servicing  system, the
     Servicer  shall  diligently  cooperate  to  make such  loan  level  data
     available to  the Master Servicer and Special Servicer.  In addition, at
     least five Business Days  prior to the Transfer Date, the Servicer shall
     transfer to the Special Servicer any funds  held in an Escrow Account or
     Custodial Account  relating to the  Distressed Mortgage Loans  listed in
     the  related Transfer  Notice.   Upon the  successful completion  of the
     transfer  of  servicing  for  Distressed  Mortgage  Loans,  the  Special
     Servicer  will reimburse  the  Servicer  for  any  unreimbursed  Monthly
     Advances, Servicing Advances and accrued  and unpaid Servicing Fees with
     respect  to  such Distressed  Mortgage  Loans which  have  been properly
     documented.   The Servicer shall be  paid, from the Custodial Account, a
     termination  fee of $25.00 for each Distressed Mortgage Loan transferred
     to the Special Servicer.

          In  connection with the  transfer of any  Distressed Mortgage Loan,
     (i)  the Servicer  will  be  responsible  for servicing  the  Distressed
     Mortgage Loan  until the effective date of  transfer of servicing to the
     Special  Servicer, but shall have no right or obligation to service such
     Distressed  Mortgage Loan  from  and  after the  effective  date of  the
     transfer  of servicing  to the  Special  Servicer, (ii)  notwithstanding
     clause (i)  above, the  Servicer shall include  the Distressed  Mortgage
     Loan  in its monthly remittance report  pursuant to Section 4.02 for the
     month in which such transfer is effected and shall be obligated, subject
     to Section  7.03, to  make  the Monthly  Advance  with respect  to  such
     Distressed Mortgage Loan on  the Remittance Date in  the month in  which
     such  transfer is  effected, in  each  case, regardless  of whether  the
     Remittance  Date occurs  before  or  after the  effective  date of  such
     transfer, (iii)  the amount of Monthly Advances  to be reimbursed to the
     Servicer by  the Special Servicer  hereunder shall  include the  Monthly
     Advance  described in clause (ii) above  regardless of whether the 
     Servicer makes such  Monthly  Advance  before  or  after the  effective  
     date  of  such transfer, (iv) the Servicer shall, no later than the end 
     of the month in which such  transfer is effected,  provide to the 
     Special  Servicer loan level  information (in the loan level tape  or 
     other electronic media or other  agreed-upon form) regarding  the 
     Distressed Mortgage  Loan during the month  of such transfer  as may be  
     necessary to enable  the Special  Servicer to  provide such information
     in its remittance report  for the next following month, and (v) the 
     Servicer  shall not be entitled to the Servicing Fee with regard to any
     such Distressed Mortgage Loan for  the month in which such transfer 
     occurs."

XIX. The following paragraph is added at the end of Section 10.01:

          "Neither  the Master Servicer nor any successor servicer (including
     the Owner  and the  Master Servicer)  shall be  liable for  any acts  or
     omissions of the  Servicer or any predecessor servicer.   In particular,
     neither the  Master Servicer nor  any successor servicer  (including the
     Owner  and the Master Servicer) shall be liable for any servicing errors
     or interruptions resulting from any  failure of the Servicer to maintain
     computer and other information systems that are year-2000 compliant."

XX.  The following words  are hereby added after the  words "Attention:  Rick
     Skogg" in Section 10.06(ii):

          "with a copy to:

          Aurora Loan Services Inc.
          601 Fifth Avenue
          P.O. Box 1706
          Scottsbluff, Nebraska  69361
          Telephone No.:  (308) 635-3500
          Telecopier No.:  (308) 632-4287

          Attention:  Lee Trautman"





                           FLOW SERVICING AGREEMENT
                                   between
         LEHMAN CAPITAL, A DIVISION OF LEHMAN BROTHERS HOLDINGS INC.
                                                                        OWNER
                                     and
                          AURORA LOAN SERVICES INC.

                                                                     SERVICER
                        Dated as of September 1, 1997

             Residential Adjustable and Fixed Rate Mortgage Loans

                             Group No. 1997-ALSI


                                    <PAGE>
                              TABLE OF CONTENTS

                                  ARTICLE I
                                 DEFINITIONS

                                  ARTICLE II
     OWNER'S ENGAGEMENT OF SERVICER TO PERFORM SERVICING RESPONSIBILITIES

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

2.01 Contract for Servicing; Possession
          of Servicing Files  .........................      13
2.02 Books and Records.................................      13
2.03 Commencement of Servicing Responsibilities .......      14
2.04 Owner Covenants Regarding Transfer of Servicing ..      14
2.05 Custodial Agreement ..............................      16

                                 ARTICLE III

                         SERVICING THE MORTGAGE LOANS

3.01 Servicer to Service ..............................      18
3.02 Collection of Mortgage Loan Payments .............      20
3.03 Establishment of and Deposits to
          Custodial Account ...........................      20
3.04 Permitted Withdrawals From
          Custodial Account ...........................      21
3.05 Establishment of and Deposits to
          Escrow Account ..............................      22
3.06 Permitted Withdrawals From Escrow Account ........      22
3.07 Maintenance of FHA Mortgage Insurance and 
          VA Guaranty .................................      23
3.08 Notification of Adjustments ......................      23
3.09 Completion and Recordation of Assignment of
          Mortgage and FHA and VA Change Notices ......      24
3.10 Protection of Accounts ...........................      24
3.11 Title, Management and Disposition of REO Property.      25
3.12 Real Estate Owned Reports ........................      26

                                  ARTICLE IV

                              PAYMENTS TO OWNER

4.01 Remittances.......................................      27

<PAGE>
4.02 Statements to Owner ..............................      27
4.03 Monthly Advances by Servicer .....................      28

                                  ARTICLE V

                         GENERAL SERVICING PROCEDURES

5.01 Servicing Compensation ...........................      29
5.02 Reimbursement of Servicing Advances ..............      29

                                  ARTICLE VI

REPRESENTATIONS, WARRANTIES AND AGREEMENTS; REMEDIES AND BREACH

6.01 Representations, Warranties and
          Agreements of the Servicer .................       30
6.02 Remedies for Breach of Representations
          and Warranties of the Servicer .............       31
6.03 Representations and Warranties of
          the Owner ..................................       32
6.04 Remedies for Breach of Representations
          and Warranties of the Owner ................       33


                                 ARTICLE VII

AGENCY TRANSFER; WHOLE LOAN TRANSFER; PASS-THROUGH TRANSFER

7.01 Removal of Mortgage Loans from
          Inclusion under this Agreement
          upon an Agency Transfer, a Pass-Through
          Transfer or a Whole Loan Transfer
          on one or more Reconstitution Dates ........      35
7.02 Additional Indemnification by the
          Servicer; Third Party Claims ...............      36
7.03 Monthly Advances, Compensating Interest and 
          Servicing Fees after Reconstitution ........      37
7.04 Maintenance of Custodial and Escrow Accounts 
          after Reconstitution .......................      37
7.05 Owner's Repurchase and Indemnification 
          Obligations ................................      38
7.06 Termination Fees after Reconstitution  ..........      39
7.07 Additional Remittance ...........................      39
7.08 Transfer of Servicing Following Reconstitution ..      40

<PAGE>

                                 ARTICLE VIII

                                 THE SERVICER

8.01 Merger or Consolidation of the Servicer .........     41
8.02 Limitation on Liability of the Servicer 
          and Others .................................     41
8.03 Limitation on Resignation and Assignment
           by the Servicer ...........................     41

                                  ARTICLE IX

                                 TERMINATION

9.01 Termination For Cause ...........................     42
9.02 Termination Without Cause .......................     43

                                  ARTICLE X

                           MISCELLANEOUS PROVISIONS

10.01     Successor to the Servicer .................      45
10.02     Closing....................................      46
10.03     Closing Documents .........................      47
10.04     Costs .....................................      48
10.05     Protection of Confidential Information ....      48
10.06     Notices ...................................      48
10.07     Severability Clause .......................      49
10.08     No Personal Solicitation ..................      49
10.09     Counterparts ..............................      50
10.10     Place of Delivery and
          Governing Law .............................      50
10.11     Further Agreements ........................      50
10.12     Intention of the Parties ..................      50
10.13     Successors and Assigns; Assignment of
          Servicing Agreement .......................      51
10.14     Waivers ...................................      51
10.15     Exhibits ..................................      51
10.16     General Interpretive Principles ...........      51
10.17     Reproduction of Documents .................      51

<PAGE>
                                   EXHIBITS

EXHIBIT A MORTGAGE LOAN SCHEDULE
EXHIBIT B-1    FORM OF ACKNOWLEDGMENT AGREEMENT
EXHIBIT B-2    FORM OF CONFIRMATION AGREEMENT
EXHIBIT C      CUSTODIAL ACCOUNT LETTER AGREEMENT
EXHIBIT D      ESCROW ACCOUNT LETTER AGREEMENT
EXHIBIT E-1    OFFICER'S CERTIFICATE FOR FIRST CLOSING
EXHIBIT E-2    OFFICER'S CERTIFICATE FOR SUBSEQUENT CLOSINGS
EXHIBIT F      FORM OF CUSTODIAL AGREEMENT
EXHIBIT G      FORM OF OPINION OF COUNSEL OF THE SERVICER
EXHIBIT H      FORM OF COLLATERAL PLEDGE AND SECURITY AGREEMENT


                           FLOW SERVICING AGREEMENT

          This is a  Flow Servicing Agreement (the "Agreement"),  dated as of
September 1,  1997, by  and  between Lehman  Capital,  A Division  of  Lehman
Brothers Holdings  Inc., having  an office at  Three World  Financial Center,
12th Floor,  New York, New York 10285 (the  "Owner") and Aurora Loan Services
Inc., having an office at 2530 South Parker Road, Aurora, Colorado 80014 (the
"Servicer"). 
 
                             W I T N E S S E T H

          WHEREAS,  the  Owner  shall  acquire  from  time  to  time  certain
ownership  to and the servicing rights  for certain fixed and adjustable rate
first and  second lien mortgage  loans ("Conventional Loans")  and/or certain
FHA insured  ("FHA Loans") and VA guaranteed ("VA Loans") mortgage loans from
various third party  sellers and servicers  thereof (the Conventional  Loans,
FHA  Loans and  VA Loans  collectively referred  to herein  as the  "Mortgage
Loans");

          WHEREAS, the  Owner desires to  contract with the Servicer  for the
servicing  responsibilities  associated  with  the  Mortgage  Loans  and  the
Servicer desires to  assume the servicing  responsibilities to such  Mortgage
Loans; and

          WHEREAS, the  Owner desires  to sell some  or all  of the  Mortgage
Loans from time  to time (a) to  FNMA under its Cash Purchase  Program or MBS
SWAP  Program (Special Servicing Option) (each a  "FNMA Transfer"); or (b) to
FHLMC under  its Freddie  Mac Cash  Program or  Gold PC  Program (the  "FHLMC
Transfer");  or  (c)  to GNMA  under  its  MBS  Swap  Program  I  (the  "GNMA
Transfer");or (d) to one or more third party purchasers in  one or more whole
loan pools (each a "Whole Loan Transfer");  or (e) directly or indirectly, to
certain trusts to be formed as  part of publicly-issued or privately  placed,
rated  or unrated, mortgage  pass-through transactions (each  a "Pass-Through
Transfer"), in any  or all  cases (subject  to the terms  of this  Agreement)
retaining the Servicer to service the Mortgage Loans.

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


                                  ARTICLE I
                                 DEFINITIONS

          The  following terms are  defined as  follows (except  as otherwise
agreed in writing by the parties):

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

          Acknowledgment Agreement:  The document to be executed by the Owner
and  the Servicer  which  document  shall amend  the  Mortgage Loan  Schedule
attached as Exhibit  A hereto to  reflect the addition  of Mortgage Loans  to
such Exhibit A  and which document  reflects the  addition of Mortgage  Loans
which are subject to the terms and conditions of this Agreement.

          Act:  The National Housing Act, as amended from time to time.

          Additional Remittance:   With respect to each Mortgage Loan subject
to an Agency  Transfer, a Whole Loan Transfer or a Pass-Through Transfer, the
portion of  the Reconstituted Servicing Fee received  by the Servicer under a
Reconstitution  Agreement which  amount  shall  be  equal to  the  difference
between  such Reconstituted  Servicing Fee  and the  Servicing Fee  set forth
herein, which amount  shall be remitted to the Owner or its assigns and shall
be freely transferable by the Owner or its assigns.

          Additional Remittance Date:  The last Business Day of each month of
the related Remittance Date under the applicable Reconstitution Agreement.

          Adjustable Rate Mortgage Loan:   A Mortgage Loan serviced  pursuant
to  this Agreement under  which the Mortgage  Interest Rate  is adjusted from
time  to time  in accordance with  the terms  and provisions of  the Mortgage
Note.

          Agency Transfer:  The  sale or transfer by Owner of  some or all of
the Mortgage  Loans to FNMA under its  Cash Purchase Program or  its MBS Swap
Program (Special  Servicing Option) or  to FHLMC under  its Freddie  Mac Cash
Program or Gold PC Program, or to GNMA  under its MBS Swap Program, retaining
the Servicer as "servicer" thereunder.

          Agreement:  This Flow Servicing Agreement and all amendments hereof
and supplements hereto.

          Ancillary  Income:   All  income derived  from the  Mortgage Loans,
other than Servicing Fees, including but  not limited to, late charges,  fees
received with respect to  checks or bank drafts returned by  the related bank
for non-sufficient funds, assumption fees,  optional insurance administrative
fees and all other incidental fees and charges.  The Owner shall retain 
all  Ancillary   Income  with  the   exception  of  optional   insurance  and
administrative fees payable as a direct result of the Servicer's efforts.

          Applicable  Agency:  With respect to  Conventional Loans, FNMA, and
with respect to FHA Loans or VA Loans, GNMA.

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

          Assignment Fee:   The  Assignment Fee  indicated on  the applicable
Acknowledgment Agreement, which fee shall be payable within 30 days following
the later  to occur  of (i)  the completion  of the  transfer of  all of  the
applicable Mortgage Loan  information onto the Servicer's computer  system or
(ii)  the  receipt by  the Owner  of  an invoice  from  the Servicer  for the
Assignment Fee.

          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 transfer  of the Mortgage to  the party indicated therein,  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.

          Best Efforts:  Efforts determined  to be reasonably diligent by the
Owner or Servicer, as the case may be, in its  sole discretion.  Such efforts
do  not require the Owner or Servicer, as  the case may be, to enter into any
litigation, arbitration or other legal or quasi-legal proceeding, nor do they
require the Owner or Servicer, as the case  may be, to advance or expend fees
or  sums  of  money in  addition  to  those specifically  set  forth  in this
Agreement.

          Business Day:  Any day other than (i) a Saturday or Sunday, or (ii)
a day on which banking and savings and loan institutions in the State of  New
York are authorized or obligated by law or executive order to be closed.

          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.

          Collateral Pledge  and Security  Agreement:   With respect  to each
Reconstitution Date, the security  agreement to be executed by the  Owner and
the Servicer, in the form attached hereto as Exhibit H, which agreement shall
serve to create a security interest in favor of the Owner and  its assigns in
the servicing rights related to the Mortgage Loans being reconstituted.

          Condemnation Proceeds:   All awards of 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.

          Confirmation Agreement:   The document to be executed  by the Owner
and the Servicer and returned by the Servicer to the Owner in accordance with
Section  10.06 within 5  Business Days of  receipt of such  document from the
Owner  which  document  shall  confirm  the  Servicer's  acceptance  of   its
engagement to perform servicing  responsibilities for the Owner with  respect
to additional Mortgage Loans.

          Conventional Loan:  A conventional residential first or second lien
fixed or adjustable  rate Mortgage Loan which  is neither FHA insured  nor VA
guaranteed.

          Costs:   For any  Person, any  claims, losses,  damages, penalties,
fines, forfeitures, reasonable  and necessary legal  fees and related  costs,
judgments, and other costs and expenses of such Person.

          Custodial Account:   The separate account  or accounts created  and
maintained pursuant to Section 3.03.

          Custodial Agreement:   The  agreement or  agreements governing  the
retention of  original Mortgage Loan  documents which shall  be substantially
similar in form and substance to  the Custodial Agreement attached as Exhibit
F hereto.

          Custodian:   The Custodian  under the  related Custodial  Agreement
identified in the  related Confirmation Agreement and  related Acknowledgment
Agreement, or its successors in interest  or assigns or any successor to  the
related Custodian under the Custodial Agreement as provided therein.

          Determination  Date:   For each  month  that this  Agreement is  in
effect, the last Business Day  of such month as determined by the Servicer on
a monthly basis.

          Delinquent Mortgage  Loan:  A  Mortgage Loan which is  more than 89
days delinquent (without regard to any applicable grace period).

          Due Date:  The day of the month on which the Monthly Payment is due
on a  Mortgage Loan, exclusive  of any  days of grace.   With respect  to the
Mortgage Loans  for which payment  from the Mortgagor is  due on a  day other
than the first day of  the month, such Mortgage Loans  will be treated as  if
the Monthly Payment is due on the first day of the month following the actual
Due Date.

          Due  Period:   With respect  to  each Remittance  Date, the  period
commencing  on  the  second day  of  the  month preceding  the  month  of the
Remittance Date  and ending on the  first day of the month  of the Remittance
Date.

          Eligible  Investments:   Any one  or  more of  the obligations  and
securities listed below which investment  provides for a  date of maturity  
not later than  the Determination Date in each month:

          (i)  direct  obligations of,  and obligations fully  guaranteed by,
               the United States of America, or any agency or instrumentality
               of the United  States of America the obligations  of which are
               backed by  the full faith and  credit of the  United States of
               America; and

          (ii) federal  funds, demand and  time deposits in,  certificates of
               deposits of, or bankers' acceptances issued by, any depository
               institution or trust  company incorporated or organized  under
               the laws of  the United States of America or any state thereof
               and subject to  supervision and examination by  federal and/or
               state  banking authorities,  so long  as at  the time  of such
               investment  or  contractual  commitment   providing  for  such
               investment  the  commercial  paper or  other  short-term  debt
               obligations  of such  depository institution or  trust company
               (or, in the case of  a depository institution or trust company
               which is  the principal subsidiary  of a holding  company, the
               commercial  paper or other short-term debt obligations of such
               holding company) are rated "P-1" by Moody's Investors Service,
               Inc.  and the  long-term  debt  obligations  of  such  holding
               company)  are rated "P-1"  by Moody's Investors  Service, Inc.
               and  the  long-term   debt  obligations  of   such  depository
               institution or trust company (or,  in the case of a depository
               institution or trust company which is the principal subsidiary
               of a  holding company, the long-term debt  obligations of such
               holding company)  are rated at least "Aa" by Moody's Investors
               Service, Inc.;

          provided, however,  that no such  instrument shall  be an  Eligible
Investment if  such instrument evidences  either (i) a right to  receive only
interest payments with respect to the obligations underlying such instrument,
or  (ii) both  principal  and  interest  payments  derived  from  obligations
underlying such  instrument  and the  principal  and interest  payments  with
respect to such instrument  provide a yield to maturity of  greater than 120%
of the yield to maturity at par of such underlying obligations.

          Errors and Omissions Insurance:  Errors  and Omissions Insurance to
be maintained by the Servicer pursuant to the FNMA Guides.

          Escrow  Account:   The  separate  account or  accounts  created and
maintained pursuant to Section 3.05.

          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
document.

          Event of Default:  Any event set forth in Section 9.01.

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

          FHA:   The Federal  Housing Administration,  an  agency within  the
United States Department  of Housing and Urban Development,  or any successor
thereto and including  the Federal Housing Commissioner and  the Secretary of
Housing and Urban Development where appropriate under the FHA Regulations.

          FHA Approved Mortgagee:  A corporation or institution approved as a
mortgagee by FHA under the Act, and applicable  HUD regulations, and eligible
to own and service mortgage loans such as the FHA Loans.

          FHA Assigned  Mortgage Loan:   A  Mortgage Loan  that  has been  in
default for longer than the applicable  FHA grace period and respecting which
written notice of an intention to assign has been filed with the FHA, whether
or not such Mortgage Loan has in fact been assigned to the FHA.

          FHA   Insurance  Contract:    The  contractual  obligation  of  FHA
respecting the insurance of a Mortgage Loan.

          FHA Loan:  A  residential Mortgage Loan which is the  subject of an
FHA Insurance Contract as evidenced by a mortgage insurance certificate.
FHA  Mortgage Insurance:   Mortgage  insurance authorized  under the  Act and
provided by the FHA.

          FHA Regulations:  Regulations promulgated by HUD under the National
Housing  Act, codified  in  24 Code  of  Federal Regulations,  and other  HUD
issuances relating to FHA Loans,  including the related handbooks, circulars,
notices and mortgagee letters.

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

          Fidelity  Bond:  A fidelity  bond to be  maintained by the Servicer
pursuant to the FNMA Guides.

          First Remittance Date: With respect to each Mortgage Loan, the 10th
day of  the month  following the  month in  which the  related Transfer  Date
occurs,  or if such  10th day is not  a Business Day,  the first Business Day
immediately following such 10th day.

          Fixed Rate Mortgage  Loan:  Any  individual Mortgage Loan  serviced
pursuant  to this Agreement  wherein the Mortgage Interest  Rate set forth in
the Mortgage Note is fixed for the term of such Mortgage Loan.

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

          FNMA Guides:  The FNMA  Selling Guide and the FNMA  Servicing Guide
and all amendments or additions thereto.

          GNMA:    The  Government  National  Mortgage  Association,  or  any
successor thereto.

          HUD:   The  Department of  Housing  and Urban  Development, or  any
federal agency or official thereof which may from time to time succeed to the
functions thereof with regard to FHA Mortgage Insurance.  The term "HUD," for
purposes of  this Agreement, is  also deemed to include  subdivisions thereof
such as the FHA and Government National Mortgage Association.

          Initial Transfer  Date:   The first Transfer  Date with  respect to
servicing of Mortgage Loans hereunder.

          Insurance Proceeds:   With respect to each Mortgage  Loan, proceeds
of insurance  policies insuring  the Mortgage Loan  or the  related Mortgaged
Property including FHA insurance proceeds and/or VA guaranty proceeds.

          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 REO Property, if the Mortgaged Property
is acquired in satisfaction of the Mortgage Loan.

          Monthly Advance:   With  respect to each  Remittance Date  and each
Mortgage  Loan, an amount  equal to  the Monthly  Payment (with  the interest
portion  of such  Monthly Payment  adjusted to  the Mortgage  Loan Remittance
Rate) which was due on the Mortgage Loan, and (i) which was delinquent at the
close of  business on the  immediately preceding Determination Date  and (ii)
which was not the subject of a previous Monthly Advance.

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

          Mortgage:  The mortgage, deed of trust or other instrument securing
a Mortgage Note,  which creates a first  or second lien on  an unsubordinated
estate in fee simple in real property securing the Mortgage Note.

          Mortgage Impairment  Insurance Policy:   A  mortgage impairment  or
blanket hazard insurance policy as described in the FNMA Guides.

          Mortgage Interest Rate:   The annual  rate of  interest borne on  a
Mortgage Note.

          Mortgage Loan:   An individual  Mortgage Loan  which is the  subject
of this Agreement, each Mortgage  Loan subject to this Agreement being
identified on the Mortgage Loan  Schedule, which Mortgage Loan  includes
without limitation the Mortgage  Loan documents,  the Monthly  Payments,
Principal  Prepayments, Liquidation  Proceeds,   Condemnation  Proceeds,
Insurance  Proceeds,   REO Disposition   Proceeds,  and  all   other  rights,
benefits,   proceeds  and obligations arising from or in connection with such
Mortgage Loan.

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

          Mortgage  Loan  Schedule:   A  schedule of  certain  Mortgage Loans
setting forth information with respect to such Mortgage Loans, which schedule
supplements  this  Agreement and  becomes  part of  Exhibit  A hereof  on the
related Transfer Date to  reflect the addition of such Mortgage  Loans to the
terms of this Agreement.

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

          Mortgaged Property:   The real property  securing repayment of  the
debt evidenced by a Mortgage Note.

          Mortgagor:  The obligor on a Mortgage Note.

          Net Sale Proceeds:  The proceeds from the sale of REO Property, net
of  all expenses  incurred by  the  Servicer in  connection  with such  sale,
including,  without limitation,  legal  fees  and  expenses,  referral  fees,
brokerage commissions, conveyance taxes and any other related expense.

          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
Owner, and delivered to the Servicer as required by this Agreement.
Opinion of Counsel:  A written opinion of counsel, who may be an employee  of
the Servicer, reasonably acceptable to the Owner.
Owner:   Lehman Capital, A Division of Lehman  Brothers Holdings Inc., or its
successors in interest and assigns.

          Pass-Through Transfer:  The sale or transfer of some or all  of the
Mortgage Loans  to a trust to  be formed as part of  a publicly-issued and/or
privately  placed,  rated  or  unrated,  mortgage  pass-through  transaction,
retaining  the Servicer  as "servicer"  (with or  without a  master servicer)
thereunder.

          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.

          PMI Policy:  A policy of primary mortgage guaranty insurance issued
by a Qualified Insurer, as required by this Agreement with respect to certain
Mortgage Loans.

          Prepayment Interest Shortfall Amount:  With respect to any Mortgage
Loan that  was  subject to  a Principal  Prepayment in  full  during any  Due
Period, which Principal Prepayment was applied to such Mortgage Loan prior to
such Mortgage Loan's Due Date in such Due Period, the amount of interest (net
the  related Reconstituted  Servicing Fee)  that  would have  accrued on  the
amount of such Principal Prepayment during the  period commencing on the date
as of which such  Principal Prepayment was applied to such  Mortgage Loan and
ending on the day immediately preceding such Due Date, inclusive.

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

          Prior Servicer:   Any prior  servicer (other than the  Servicer) of
any or all of the Mortgage Loans.

          Qualified Depository:    A depository  the  accounts of  which  are
insured by the  FDIC and the debt obligations  of which are rated  in the two
highest categories by  Standard & Poor's Ratings Group  and Moody's Investors
Service,  Inc.  and  meets  such   requirements  as  are  necessary  for  any
Reconstitution Agreement.   The Servicer shall  be deemed  to be a  Qualified
Depository  under  this  Agreement  so   long  as  it  meets  the  applicable
requirements of FNMA.

          Qualified  Insurer:A  mortgage  guaranty  insurance  company   duly
authorized and licensed  where required by law to  transact mortgage guaranty
insurance business and approved as an insurer by FNMA, FHLMC and GNMA.

          Reconstitution Agreements:    The agreement  or agreements  entered
into by the Owner, the Servicer, FNMA, FHLMC or GNMA or certain third parties
on  the Reconstitution  Date(s) with respect  to any  or all of  the Mortgage
Loans serviced hereunder, in  connection with a Whole Loan Transfer,  a Pass-
Through Transfer  or  an  Agency  Transfer as  set  forth  in  Section  7.01,
including, but  not limited  to, (i) a  FNMA Mortgage  Selling and  Servicing
Contract, a  Pool Purchase Contract, and any and all servicing agreements and
tri-party  agreements reasonably  required by  FNMA  with respect  to a  FNMA
Transfer,  (ii) a  Purchase  Contract and  all purchase  documents associated
therewith as set forth in the Freddie Mac Sellers' & Servicers' Guide, and 
any and all servicing agreements and tri-party agreements reasonably required
by FHLMC with respect to a FHLMC Transfer, (iii) any and all documents as set
forth in the GNMA Mortgage-Backed Securities Guide, and any and all servicing
agreements and  tri-party agreements reasonably required by GNMA with respect
to  a  GNMA  Transfer,  (iv)  a  pooling  and  servicing agreement  and/or  a
subservicing/master servicing agreement and related custodial/trust agreement
and related  documents with  respect to  a Pass-Through Transfer  and (iv)  a
seller's warranties and servicing agreement or a sale and servicing agreement
and related custodial agreement and closing documents with respect to a Whole
Loan Transfer.  Such agreement  or agreements shall prescribe the rights  and
obligations of the Servicer in servicing the related Mortgage Loans and shall
provide for  a  Reconstituted  Servicing Fee  to  the Servicer,  net  of  any
guarantee fees due FNMA, FHLMC or GNMA, if applicable, at least  equal to the
Servicing  Fee due  the Servicer  in accordance  with this  Agreement or  the
Reconstituted   Servicing  Fee   required  pursuant  to   the  Reconstitution
Agreement, whichever  is greater.   The Reconstituted  Servicing Fee  and the
form  of relevant Reconstitution  Agreement to be  entered into by  the Owner
and/or master  servicer or  trustee and  the Servicer with  respect to  Pass-
Through  Transfers   and/or  Whole   Loan  Transfers   shall  be   reasonably
satisfactory in form and substance to the Owner and the Servicer  (giving due
regard to any rating or  master servicing requirements and the provisions  of
Section  9.02 hereof)  and the  representations and warranties  and servicing
provisions   contained  therein  shall  be  substantially  similar  to  those
contained in this Agreement, unless otherwise mutually agreed by the parties.

          Reconstitution Date:  The date or dates on which any or  all of the
Mortgage  Loans serviced  under this  Agreement  shall be  removed from  this
Agreement and  reconstituted as  part of an  Agency Transfer,  a Pass-Through
Transfer or a  Whole Loan Transfer pursuant to Section 7.01  hereof.  On such
date or dates,  the Mortgage Loans transferred  shall cease to be  covered by
this  Agreement and  the Servicer's  servicing  responsibilities shall  cease
under this Agreement with respect  to the related transferred Mortgage Loans,
other than  the obligation to  remit the Additional Remittance  in accordance
with  the provisions set  forth in Section  7.07 hereof and  the right of the
Owner to cause a transfer of  the servicing responsibilities to the  Mortgage
Loans and/or REO Properties in accordance with Section 7.08 hereof.

          Reconstituted  Servicing Fee:   With respect to  each reconstituted
Mortgage Loan that is subject to a Reconstitution Agreement, the monthly  fee
to which  the Servicer thereunder  is entitled, which  shall be equal  to the
servicing fee specified in the applicable Reconstitution Agreement.

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

          Remittance  Date:   The 10th  day (or  if such  10th day  is not  a
Business Day,  the first  Business Day immediately  following) of  any month,
following the First Remittance Date.

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

          REO Disposition Proceeds:  All  amounts received with respect to an
REO Disposition pursuant to Section 3.11.

          REO Property:   A  Mortgaged Property acquired  by the  Servicer on
behalf of the  Owner through foreclosure or  by deed in lieu  of foreclosure,
pursuant to Section 3.11.
Servicer: Aurora Loan Services Inc.  or its successor in interest  or assigns
or any successor to the Servicer under this Agreement as herein provided.

          Servicing Advances:   All customary, reasonable and  necessary "out
of  pocket"  costs and  expenses  (including reasonable  attorneys'  fees and
disbursements) incurred in  the performance by the Servicer  of its servicing
obligations, including, but not limited to, the cost of (a) the preservation,
restoration and protection of the  Mortgaged Property, (b) any enforcement or
administrative  or  judicial  proceedings,  including  foreclosures, (c)  the
management  and  liquidation  of  the Mortgaged  Property  if  the  Mortgaged
Property is acquired in satisfaction of the Mortgage, (d) taxes, assessments,
water rates,  sewer rents and  other charges which are  or may become  a lien
upon the  Mortgaged Property,  and PMI  Policy premiums  and fire and  hazard
insurance coverage, (e) any losses sustained  by the Servicer with respect to
the  liquidation  of the  Mortgaged  Property  and  (f) compliance  with  the
obligations pursuant to the provisions of the FNMA Guides.

          Servicing Fee:    With respect to  each Mortgage Loan that  has not
been removed  from this  Agreement as  part of  an Agency  Transfer, a  Pass-
Through Transfer or a Whole Loan Transfer,  and with respect to each Mortgage
Loan that has been removed from this Agreement as part of an Agency Transfer,
a Pass-Through Transfer or a Whole Loan Transfer and subsequently repurchased
by the Owner  pursuant to Section 7.05  hereof and again becoming  subject to
this Agreement, the  servicing fee shall be,  with respect to each  (i) fixed
rate Mortgage Loan, an amount equal to $10.00 per month; (ii) adjustable rate
Mortgage  Loan, an amount  equal to  $11.00 per  month; and  (iii) Delinquent
Mortgage Loan,  an amount  equal to  $40.00 per  month.   Such  fee shall  be
payable  monthly and shall  be pro  rated for any  portion of a  month during
which the Mortgage Loan is serviced pursuant to this Agreement.

          Servicing File:  The items pertaining to a particular Mortgage Loan
including,  but  not limited  to,  the  computer  files, data  disks,  books,
records,  data tapes,  notes, and  all  additional documents  generated as  a
result of  or utilized  in originating and/or  servicing each  Mortgage Loan,
which are held in trust for the Owner by the Servicer.

          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
Owner upon request, as such list may from time to time be amended.

          Servicing Rights:   Any and all of  the following: (a) any  and all
rights to service the Mortgage Loans; (b) any payments to or  monies received
by  the  Servicer for  servicing  the  Mortgage  Loans; (c)  any  late  fees,
penalties or similar payments with respect to the Mortgage Loans; (d) all 
agreements or documents creating, defining  or evidencing any such servicing 
rights  to the extent they relate to such servicing rights and all rights  
of the Servicer thereunder; (e)  Escrow Payments or other similar payments
with  respect  to  the  Mortgage Loans  and  any  amounts  actually collected
by the  Servicer with respect thereto;  (f) all accounts  and other rights to
payment related to any of the property described in this paragraph; and (g)  
any and  all documents, files,  records, servicing  files, servicing documents,
servicing  records,  data  tapes,  computer  records,  or  other information 
pertaining to  the Mortgage  Loans  or pertaining  to the  past, present or
prospective servicing of the Mortgage Loans. 

          Set-Up   Fee:    The   set-up  fee  indicated   on  the  applicable
Acknowledgment Agreement, which fee shall be payable within 30 days following
the later  to occur  of (i)  the completion  of the  transfer of  all of  the
applicable Mortgage Loan  information onto the Servicer's computer  system or
(ii) the receipt by the Owner of  an invoice from the Servicer for the Set-Up
Fee.

          Transfer Date:  The date or dates upon which the Servicer commences
the servicing responsibilities with  respect to Mortgage Loans in  accordance
with  the terms set  forth herein which  dates shall be  as set  forth in the
related Confirmation Agreement and Acknowledgment Agreement.

          VA:  The Veterans Administration, an agency of the United States of
America, or  any successor  thereto including  the Administrator of  Veterans
Affairs.

          VA Approved Lender:  Those lenders which  are approved by the VA to
act as a lender in connection with the origination of VA Loans.

          VA  Loan:   A  Mortgage Loan  which is  the  subject of  a VA  Loan
Guaranty Agreement as evidenced by a Loan Guaranty Certificate, or a Mortgage
Loan which is a vendee loan sold by the VA.

          VA Loan Guaranty Agreement:  The obligation of the United States to
pay a specific  percentage of a Mortgage  Loan (subject to a  maximum amount)
upon default of the Mortgagor  pursuant to the Servicemen's Readjustment Act,
as amended.

          VA Loan Guaranty Certificate:  The certificate evidencing a VA Loan
Guaranty Agreement.

          VA   Regulations:    Regulations   promulgated  by   the  Veteran's
Administration pursuant  to the  Servicemen's Readjustment  Act, as  amended,
codified in 38  Code of Federal Regulations, and other  VA issuances relating
to VA Loans, including related Handbooks, Circulars and Notices.

          Whole Loan Transfer:  The  sale or transfer of  some or all of  the
Mortgage  Loans  to a  third  party  purchaser in  a  whole loan  transaction
pursuant to a seller's warranties and servicing agreement or a participation 
and servicing agreement, retaining the Servicer as "servicer" thereunder.

                                  ARTICLE II

             OWNER'S ENGAGEMENT OF SERVICER TO PERFORM SERVICING
                               RESPONSIBILITIES

     Section 2.01.  Contract for Servicing; Possession of Servicing Files.

          The Owner, by execution and delivery of this Agreement (and the
related Acknowledgment Agreement and Confirmation Agreement), does hereby
contract with the Servicer, subject to the terms of this Agreement, for the
servicing of the Mortgage Loans. On or before each Transfer Date, the Owner
shall cause to be delivered or will use its Best Efforts to cause to be
delivered the Servicing Files with respect to the Mortgage Loans listed on
the related Mortgage Loan Schedule to the Servicer to be held in trust for
the Owner pursuant to this Agreement.  On or before each Transfer Date, the
Owner shall, with respect to the Mortgage Loans on the related Mortgage Loan
Schedule, execute and deliver an Acknowledgment Agreement in the form
attached hereto as Exhibit B-1, which Acknowledgment Agreement shall be
executed and delivered simultaneously by the Servicer to the Owner.  Each
Servicing File delivered to the Servicer shall be held by the Servicer in
order to service the Mortgage Loans pursuant to this Agreement and are and
shall be held in trust by the Servicer for the benefit of the Owner as the
owner thereof.  The Servicer's possession of any portion of the Mortgage Loan
documents shall be at the will of the Owner for the sole purpose of
facilitating servicing of the related Mortgage Loan pursuant to this
Agreement, and such retention and possession by the Servicer shall be in a
custodial capacity only.  The ownership of each Mortgage Note, Mortgage, and
the contents of the Servicing File shall be vested in the Owner and the
ownership of all records and documents with respect to the related Mortgage
Loan prepared by or which come into the possession of the Servicer shall
immediately vest in the Owner and shall be retained and maintained, in trust,
by the Servicer at the will of the Owner in such custodial capacity only. 
The portion of each Servicing File retained by the Servicer pursuant to this
Agreement shall be segregated from the other books and records of the
Servicer and shall be appropriately marked to clearly reflect the ownership
of the related Mortgage Loan by the Owner.  The Servicer shall release from
its custody the contents of any Servicing File retained by it only in
accordance with this Agreement.

          Section 2.02.  Books and Records. 

          Record title to each Mortgage and the related Mortgage Note shall,
at the Owner's option, remain in the name of (i) the Servicer or (ii) in the
name as the Owner shall designate.  Subject to Section 3.01(a) hereof, the
Owner, its designee or the Servicer shall prepare or cause to be prepared and
record or cause to be recorded any Assignments of Mortgage required pursuant
to this Section 2.02. and shall pay all necessary fees associated with the
preparation and recording of the Assignments of Mortgage.  Notwithstanding
the foregoing, the Servicer shall cooperate with the Owner in the Owner's
preparation and recording of any and all Assignments of Mortgage. 
Additionally, the Servicer shall prepare and execute, at the direction of the
Owner, any note endorsements in connection with any and all Reconstitution
Agreements.  All rights arising out of the Mortgage Loans shall be 
vested in the Owner.  All funds received on or in connection with a Mortgage
Loan shall be received and held by the Servicer in trust for the benefit of
the Owner as the owner of the Mortgage Loans pursuant to the terms of this
Agreement.

          Section 2.03.  Commencement of Servicing Responsibilities.

          On each Transfer Date, the Owner shall appoint the Servicer to
perform, and the Servicer shall assume and accept such appointment for, all
servicing responsibilities for the related Mortgage Loans on the related
Mortgage Loan Schedule.  The engagement of the Servicer to perform the
servicing responsibilities hereunder is not mandatory and is expressly
conditioned upon the acquisition of the related Mortgage Loans by the Owner,
the election of the Owner respecting the engagement of the Servicer to
perform the related servicing responsibilities and the election, in the
manner hereinafter set forth, of the Servicer to accept such transfer.

          Upon the Owner's determination in its sole discretion to engage the
Servicer to perform the servicing responsibilities with respect to
Conventional Loans, FHA Loans and/or VA Loans pursuant to the terms of this
Agreement, the Owner shall execute a Confirmation Agreement in the form
attached as Exhibit B-2 hereto, and deliver the same to the Servicer.  The
Owner shall notify the Servicer by telephone of its determination to transfer
such servicing responsibilities to the Servicer and shall deliver the
Confirmation Agreement to the Servicer within 2 Business Days of such verbal
notification.  The Servicer may elect to accept or reject on an all or
nothing basis such engagement to perform the servicing responsibilities with
respect to the additional Conventional Loans, FHA Loans and/or VA Loans by
either (i) in the case of an acceptance, executing the Confirmation Agreement
and delivering the same to the Owner in accordance with Section 10.06  within
5 Business Days of receipt of such Confirmation Agreement, or (ii) in the
case of a rejection, by written notification thereof delivered to the Owner
in accordance with Section 10.06 within 5 Business Days of receipt of such
Confirmation Agreement.

     Section 2.04.  Owner Covenants Regarding Transfer of Servicing.

          On or before each Transfer Date the Owner shall use its Best
Efforts to cause the Prior Servicer to effectuate and evidence the transfer
of the servicing of the related Mortgage Loans from the Prior Servicer to the
Servicer including the following:

     (a)  Notice to Mortgagors.  The Owner shall use its Best Efforts to
cause the Prior Servicer to mail to the Mortgagor of each Mortgage a letter
advising the Mortgagor of the transfer of the servicing thereof to the
Servicer, in accordance with the relevant provisions of the Cranston-Gonzales
National Affordable Housing Act of 1990, as the same may be amended from time
to time, and the regulations provided in accordance with the Real Estate
Settlement Procedures Act.  The Owner shall use its Best Efforts to cause the
Prior Servicer to promptly provide the Servicer with copies of all such
notices.

     (b)  Notice to Taxing Authorities and Insurance Companies and HUD (if
applicable).  The Owner shall use its Best Efforts to cause the Prior
Servicer to transmit to the applicable taxing authorities and insurance
companies (including PMI Policy insurers, if applicable) and/or agents,
notification of the transfer of the servicing to the Servicer and
instructions to deliver all notices, tax bills and insurance statements, as
the case may be, to the Servicer from and after the related Transfer Date. 
The Owner shall use its Best Efforts to cause the Prior Servicer to promptly
provide the Servicer with copies of all such notices.  With respect to FHA
Loans, in addition to the requirements set forth above, the Owner shall use
its Best Efforts to cause the Prior Servicer to provide notice to HUD on HUD
Form 92080 or such other form prescribed by HUD.

     (c)  Delivery of Servicing Records.  The Owner shall use its Best
Efforts to cause the Prior Servicer to forward to the Servicer all Servicing
Files and any other Mortgage Loan documents in the Prior Servicer's
possession relating to each Mortgage Loan.

     (d)  Escrow Payments.  The Owner shall use its Best Efforts to cause the
Prior Servicer to provide the Servicer with immediately available funds by
wire transfer in the amount of the net Escrow Payments and suspense balances
and all loss draft balances associated with the Mortgage Loans.  The Owner
shall use its Best Efforts to cause the Prior Servicer to provide the
Servicer with an accounting statement of Escrow Payments and suspense
balances and loss draft balances sufficient to enable the Servicer to
reconcile the amount of such payment with the accounts of the Mortgage Loans. 
Additionally, the Owner shall use its Best Efforts to cause the Prior
Servicer to wire the Servicer the amount of any agency or trustee Mortgage
Loan payments, any prepaid Mortgage Loan payments and all other similar
amounts held by the Prior Servicer.

     (e)  Payoffs and Assumptions.  The Owner shall use its Best Efforts to
cause the Prior Servicer to provide to the Servicer copies of all assumption
and payoff statements generated by the Prior Servicer on the Mortgage Loans.

     (f)  Mortgage Payments Received Prior to Transfer Date.   The Owner
shall use its Best Efforts to cause the Prior Servicer to apply all payments
received by the Prior Servicer on each Mortgage Loan prior to the related
Transfer Date to the account of the particular Mortgagor.

     (g)  Mortgage Payments Received After Transfer Date.  The Owner shall
use its Best Efforts to cause the Prior Servicer to forward the amount of any
Monthly Payments received by the Prior Servicer after the related Transfer
Date to the Servicer by overnight mail on the date of receipt.  The Owner
shall use its Best Efforts to cause the Prior Servicer to notify the Servicer
of the particulars of the payment, which notification requirement shall be
satisfied if the Prior Servicer forwards with its payment sufficient
information to permit appropriate processing of the payment by the Servicer. 
The Owner shall use its Best Efforts to cause the Prior Servicer to assume
full responsibility for the necessary and appropriate legal application of
Monthly Payments received by the Prior Servicer after the related Transfer
Date with respect to Mortgage Loans then in foreclosure or bankruptcy; 
provided, for purposes of this Agreement, necessary and appropriate legal 
application of such Monthly Payments shall include, but not be limited to 
endorsement of a Monthly Payment to the Servicer with the particulars of 
the payment such as the account number, dollar amount, date received and 
any special Mortgagor application instructions.

     (h)  Reconciliation.  The Owner shall use its Best Efforts to cause the
Prior Servicer to, on or before the related Transfer Date, reconcile
principal balances and make any monetary adjustments required by the
Servicer.  Any such monetary adjustments will be transferred between the
Prior Servicer and the Servicer as appropriate.

     (i)  IRS Forms.  The Owner shall use its Best Efforts to cause the Prior
Servicer to file all IRS forms 1098, 1099, 1099A  or 1041 and K-1, or any
successor forms thereto, which are required to be filed on or before the
related Transfer Date in relation to the servicing and ownership of the
Mortgage Loans for the current calendar year.  The Owner shall use its Best
Efforts to cause the Prior Servicer to provide copies of such forms to the
Servicer or the Mortgagors upon request and shall use its Best Efforts to
cause the Prior Servicer to reimburse the Servicer for any costs or penalties
incurred by the Servicer due to the Prior Servicer's failure to comply with
this paragraph. 

          Section 2.05.  Custodial Agreement.

          With respect to all Mortgage Loans which become subject to this
Agreement, pursuant to the related Custodial Agreement as identified in the
related Confirmation Agreement and related Acknowledgment Agreement, the
Owner shall deliver and release to the related Custodian on or prior to each
Transfer Date those Mortgage Loan documents required by the Custodial
Agreement with respect to each Mortgage Loan, a list of which is set forth in
Section 2 of the Custodial Agreement.  In the event of any conflict,
inconsistency or discrepancy between any of the provisions of this Agreement
and any of the provisions of the Custodial Agreement, the provisions of this
Agreement shall control and be binding upon the Owner and the Servicer.

          On or prior to each Transfer Date, the related Custodian shall have
certified its receipt of all Mortgage Loan documents required to be delivered
pursuant to the Custodial Agreement, as evidenced by the trust receipt and
initial certification of the related Custodian in the form annexed to the
Custodial Agreement.  The Owner shall be responsible for, as and when due,
any and all initial document review fees, initial and final certification
fees and recertification fees and any costs associated with correcting any
deficiencies identified in connection with such review(s).  The Owner shall
be responsible for maintaining the Custodial Agreement and shall pay all
other fees and expenses of the related Custodian including but not limited
to, (i) any and all annual and warehousing fees, (ii) any and all termination
fees in the event the related Custodian is terminated by the Owner, except
that the Servicer shall pay such termination fees in the event the related
Custodian is terminated pursuant to the Servicer's request and (iii) any and
all fees due in connection with the deposit or retrieval of a Mortgage Loan 
document or documents (collectively, the "Custodial Fees").  With respect to
any Mortgage Loans which become subject to an Agency Transfer, upon the 
request of the Servicer the Owner shall terminate the related Custodian and 
be responsible for any related termination fees; provided, however, that the 
Servicer shall (A) appoint a successor custodian that meets the requirements 
of the related Reconstitution Agreement (such successor custodian may be the 
Servicer if permitted under such Reconstitution Agreement) and (B) from and 
after the date of such termination be responsible for any and all fees and 
expenses of the successor custodian.  Notwithstanding the foregoing, in the 
event that the Servicer acquires the Servicing Rights to any or all the 
Mortgage Loans pursuant to Section 7.01, all Custodial Fees associated 
with such Mortgage Loans shall be paid by the Servicer.

          The Servicer shall forward to the related Custodian original
documents evidencing an assumption, modification, consolidation or extension
of any Mortgage Loan entered into in accordance with this Agreement within
one week of their execution, provided, however, that the Servicer shall
provide the related 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 days of its submission for
recordation.  If such copy has not been returned by the applicable recording
office within sixty days of its submission, the Servicer shall notify the
Owner and the related Custodian of such delinquency, demonstrating that the
Servicer has used its Best Efforts to obtain such copy (the "Delinquent
Document").  Upon adequate demonstration of a Best Efforts attempt by the
Servicer to obtain the Delinquent Document, the Owner shall, in its sole
discretion, extend the time period for the receipt of the Delinquent Document
for a reasonable time period by which it is reasonably expected that the
Delinquent Document will be received.

                                 ARTICLE III

                       SERVICING OF THE MORTGAGE LOANS

     Section 3.01   Servicer to Service.

          The Servicer, as an independent contractor, shall service and
administer the Mortgage Loans from and after the related Transfer Date and
shall have full power and authority, acting alone, to do any and all things
in connection with such servicing and administration which the Servicer may
deem necessary or desirable, consistent with the terms of this Agreement and
with Accepted Servicing Practices, including taking all actions that a
mortgagee is permitted or required to take by the FHA or VA, with respect to
FHA Loans and VA Loans, as the case may be.  Except as set forth in this
Agreement, the Servicer shall service the Mortgage Loans in strict compliance
with the servicing provisions related to the FNMA MBS Program (Special
Servicing Option) of the FNMA Guides, which include, but are not limited to,
provisions regarding the liquidation of Mortgage Loans, the collection of
Mortgage Loan payments, the payment of taxes, insurance and other charges,
the maintenance of hazard insurance, the maintenance of mortgage impairment
insurance, the maintenance of a Fidelity Bond and Errors and Omissions
Insurance, inspections, the restoration of Mortgaged Property, the
maintenance of PMI Policies, insurance claims, the title, management and
disposition of REO Property, permitted withdrawals with respect to REO
Property,  REO reports, liquidation reports, and reports of foreclosures and
abandonments of Mortgaged Property, the transfer of Mortgaged Property, the
release of Mortgage Loan documents, annual statements, and examination of
records and facilities.  In the event of any conflict, inconsistency or
discrepancy between any of the servicing provisions of this Agreement and any
of the servicing provisions of the FNMA Guides, the provisions of this
Agreement shall control and be binding upon the Owner and the Servicer.

          It is understood and agreed that the Owner shall approve all
foreclosures for which approval would be necessary by the Applicable Agency
prior to the commencement of any foreclosure proceedings and that the Owner
must approve any and all advances with respect to foreclosures made by the
Servicer in excess of 20% of the outstanding principal balance of the
applicable Mortgage Loan.  In the event that Owner does not disapprove of any
such advance or foreclosure within three (3) days of receipt of notice of
such advance or foreclosure, then the Owner is deemed to have approved such
advance or foreclosure.

          Notwithstanding the foregoing paragraph, the Owner and the Servicer
hereby agree as follows:

          (a)  As per the terms of the applicable Acknowledgment Agreement,
either (i) the Owner or the Owner's designee or (ii) the Servicer, for an
Assignment Fee, shall (A) prepare or cause to be prepared all Assignments of
Mortgage, (B) record or cause to be recorded all Assignments of Mortgage, (C)
shall pay the recording costs associated with the Mortgage Loans associated
with this Acknowledgment Agreement and/or (D) shall track such Assignments of
Mortgage to ensure they have been recorded for the Assignment Fee set forth 
on the applicable Acknowledgment Agreement.

          (b)  The Servicer shall, in accordance with the relevant provisions
of the Cranston-Gonzales National Affordable Housing Act of 1990, as the same
may be amended from time to time, and the regulations provided in accordance
with the Real Estate Settlement Procedures Act, provide notice to the
Mortgagor of each Mortgage of the transfer of the servicing thereto to the
Servicer.

          (c)  The Servicer shall be responsible for the preparation and
costs associated with notifications to Mortgagors of the assumption of
servicing by the Servicer.

          (d)  The Owner shall retain all Ancillary Income.

          Prior to a Mortgage Loan becoming subject to a Reconstitution
Agreement and consistent with the terms of this Agreement, the Servicer may
(i) waive, modify or vary any term of any Mortgage Loan or (ii) consent to
the postponement of strict compliance with any such term or (iii) in any
manner grant indulgence to any Mortgagor, if such modification would not
require the notification to and/or consent by the Applicable Agency, without
the prior consent of the Owner.  Where such notification to and/or consent by
the Applicable Agency is required for any such modification, the Servicer
must first obtain the prior written consent of the Owner before making such
modification.  In the event that the Owner does not disapprove of any such
modification within ten (10) days of receipt of a request for consent to such
modification, then the Owner is deemed to have consented to such
modification.  Notwithstanding the foregoing, once a Mortgage Loan becomes
subject to a Reconstitution Agreement, the Servicer may not (i) waive, modify
or vary any term of any Mortgage Loan or (ii) consent to the postponement of
strict compliance with any such term or (iii) in any manner grant indulgence
to any Mortgagor without first obtaining the prior written consent of the
applicable Persons required thereunder.

          Without limiting the generality of the foregoing, the Servicer
shall continue, and is hereby authorized and empowered, to execute and
deliver on behalf of itself and the Owner, all instruments of satisfaction or
cancellation, or of partial or full release, discharge and all other
comparable instruments, with respect to the Mortgage Loans and with respect
to the Mortgaged Properties.  If reasonably required by the Servicer, the
Owner shall furnish the Servicer with any powers of attorney and other
documents necessary or appropriate to enable the Servicer to carry out its
servicing and administrative duties under this Agreement.

          In servicing and administering the FHA Loans and VA Loans, the
Servicer shall comply strictly with the National Housing Act and the FHA
Regulations, the Servicemen's Readjustment Act, the VA Regulations and
administrative guidelines issued thereunder or pursuant thereto, and, to the
extent permitted hereunder, promptly discharge all of the obligations of the
mortgagee thereunder and under each Mortgage including the payment of any
fees, premiums and charges and the timely giving of notices.

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

          Section 3.02   Collection of Mortgage Loan Payments.

          Continuously from the related Transfer Date until the date each
Mortgage Loan ceases to be subject to this Agreement, the Servicer shall
proceed diligently to collect all payments due under each of the Mortgage
Loans when the same shall become due and payable and shall take special care
in ascertaining and estimating Escrow Payments and all other charges that
will become due and payable with respect to the Mortgage Loans and each
related Mortgaged Property, to the end that the installments payable by the
Mortgagors will be sufficient to pay such charges as and when they become due
and payable.

     Section 3.03   Establishment of and Deposits to Custodial Account.

          The Servicer shall segregate and hold all funds collected and
received pursuant to the Mortgage Loans separate and apart from any of its
own funds and general assets and shall establish and maintain one or more
Custodial Accounts, in the form of time deposit or demand accounts, titled
"Aurora Loan Services Inc., in trust for Lehman Capital, A Division of Lehman
Brothers Holdings Inc., owner of Residential Mortgage Loans, Group No. 1997-
ALSI, and various Mortgagors".  The Custodial Account shall be established
with a Qualified Depository.  Any funds deposited in the Custodial Account
may be invested in Eligible Investments subject to the provisions of Section
3.10 hereof.  Funds deposited in the Custodial Account may be drawn on by the
Servicer in accordance with Section 3.04.  The creation of any Custodial
Account shall be evidenced by a letter agreement in the form of Exhibit C.  A
copy of such certification or letter agreement shall be furnished to the
Owner and, upon request, to any subsequent owner of the Mortgage Loans.

          The Servicer shall deposit in the Custodial Account on a daily
basis, and retain therein, the following collections received by the Servicer
and payments made by the Servicer after the related Transfer 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;

          (v)  all Ancillary Income;

          (vi) all Condemnation Proceeds that are not applied to the
restoration or repair of the Mortgaged Property or released to the Mortgagor;

          (vii)     any amount required to be deposited in the Custodial
Account; 

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

          (ix) any amounts received with respect to or related to any REO
Property or REO Disposition Proceeds.

          Any interest paid on funds deposited in the Custodial Account by
the depository institution shall accrue to the benefit of the Servicer and
the Servicer shall be entitled to retain and withdraw such interest from the
Custodial Account pursuant to Section 3.04.  Additionally, any other benefit
derived from the Custodial Account associated with the receipt, disbursement
and accumulation of principal, interest, taxes, hazard insurance, mortgage
insurance, etc. shall accrue to the Servicer.

     Section 3.04   Permitted Withdrawals From Custodial Account.

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

          (i)  to make payments to the Owner in the amounts and in the manner
provided for in Section 4.01;

          (ii) in the event the Servicer has elected not to retain the
Servicing Fee out of any Mortgagor payments on account of interest or other
recovery of interest with respect to a particular Mortgage Loan (including
late collections of interest on such Mortgage Loan, or interest portions of
Insurance Proceeds or Liquidation Proceeds) prior to the deposit of such
Mortgagor payment or recovery in the Custodial Account, to pay to itself the
related Servicing Fee from all such Mortgagor payments on account of interest
or other such Mortgagor payments on account of interst or other such recovery
for interst with repsect to that Mortgage Loan;

          (iii)     to pay itself interest on funds deposited in the
Custodial Account;

          (iv) to clear and terminate the Custodial Account upon the
termination of this Agreement; 

          (v)  to transfer funds to another Qualified Depository in
accordance with Section 3.10 hereof; and

          (vi) to invest funds in certain Eligible Investments in accordance
with Section 3.10 hereof.

     Section 3.05   Establishment of and Deposits to Escrow Account.

          The Servicer shall segregate and hold all funds collected and
received pursuant to a Mortgage Loan constituting Escrow Payments separate
and apart from any of its own funds and general assets and shall establish
and maintain one or more Escrow Accounts, in the form of time deposit or
demand accounts, titled, "Aurora Loan Services Inc., in trust for Lehman
Capital, A Division of Lehman Brothers Holdings Inc., owner of Residential
Mortgage Loans, Group No. 1997-ALSI, and various Mortgagors".  The Escrow
Accounts shall be established with a Qualified Depository in a manner that
shall provide maximum available insurance thereunder.  Funds deposited in the
Escrow Account may be drawn on by the Servicer in accordance with Section
3.06.  The creation of any Escrow Account shall be evidenced by a letter
agreement in the form of Exhibit D.  A copy of such certification or letter
agreement shall be furnished to the Owner and, upon request, to any
subsequent owner of the Mortgage Loans.

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

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

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

          The Servicer shall make withdrawals from the Escrow Account only to
effect such payments as are required under this Agreement, as set forth in
Section 3.06.  The Servicer shall 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.  Additionally,
any other benefit derived from the Escrow Account associated with the
receipt, disbursement and accumulation of principal, interest, taxes, hazard
insurance, mortgage insurance, etc. shall accrue to the Servicer.  To the
extent required by law, the Servicer shall pay interest on escrowed funds to
the Mortgagor notwithstanding that the Escrow Account may be non-interest
bearing or that interest paid thereon is insufficient for such purposes.

     Section 3.06   Permitted Withdrawals From Escrow Account.

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

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

          (ii)   to refund to any Mortgagor any funds found to be in excess of
the amounts required under the terms of the related Mortgage Loan;

          (iii)  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;

          (iv)   for application to restoration or repair of the Mortgaged
Property in accordance with the FNMA Guides;

          (v)    for transfer to the Custodial Account of fire and hazard
insurance proceeds and Escrow Payments with respect to any FHA Loan or VA
Loan, where the FHA or the VA, respectively, has directed application of
funds as a credit against the proceeds of the FHA Insurance Contract or VA
Loan Guaranty Agreement; 

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

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

     Section 3.07   Maintenance of FHA Mortgage Insurance and VA Guaranty.

          With respect to FHA Loans and VA Loans, the Servicer shall maintain
and keep the FHA Mortgage Insurance and the VA Guaranty, respectively, in
full force and effect throughout the term of this Agreement and discharge its
obligations arising out of FHA Mortgage Insurance and the VA Guaranty
Certificate.  The Servicer hereby agrees that it shall be liable to the Owner
for any loss, liability or expense incurred by the Owner by reason of any FHA
Mortgage Insurance or VA Guaranty being voided, reduced, released or
adversely affected by reason of the negligence or willful misconduct of the
Servicer.  The Servicer will service and administer the Mortgage Loans in
accordance with the obligations of mortgagees under the Act and the
applicable regulations thereunder and under the Servicemen's Readjustment Act
and VA Regulations and will discharge all obligations of the mortgagee under
each Mortgage Loan including, with respect to FHA Loans and VA Loans, paying
all FHA and VA insurance premiums, fees or charges, as required, and, subject
to the right to assign the Mortgage Loan to the FHA or VA, as the case may
be, will take all action reasonably necessary to preserve the lien of such
Mortgage, including, the defense of actions to challenge or foreclose such
lien.

          Section 3.08   Notification of Adjustments.

          With respect to each Adjustable Rate Mortgage Loan, the Servicer
shall adjust the Mortgage Interest Rate on the related interest rate
adjustment date and shall adjust the Monthly Payment on the related mortgage
payment adjustment date, if applicable, in compliance with the requirements
of applicable law and the related Mortgage and Mortgage Note.  The Servicer
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 and Monthly Payment adjustments.  The
Servicer shall promptly, upon written request therefor, deliver to the Owner
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 Servicer or the receipt of notice from the Owner
that the Servicer has failed to adjust a Mortgage Interest Rate or Monthly
Payment in accordance with the terms of the related Mortgage Note, the
Servicer shall immediately deposit in the Custodial Account from its own
funds the amount of any interest loss or deferral caused the Owner thereby.


          Section 3.09   Completion and Recordation 
                         of Assignments of Mortgage
                         and FHA and VA Change Notices.

          To the extent permitted by applicable law, each of the Assignments
of Mortgage is subject to recordation in all appropriate public offices for
real property records in all the counties or other comparable jurisdictions
in which any or all of the Mortgaged Properties are situated, and in any
other appropriate public recording office or elsewhere, 
such recordation to be effected (subject to Section 3.01(a)) at either the
Servicer's, Owner's or its designee's expense.  At the Owner's direction, the
Servicer shall cause the endorsements on the Mortgage Note, the Assignments
of Mortgage (subject to Section 3.01(a)), the assignment of security
agreement and the HUD form 92080 Mortgage Record Change with respect to all
FHA Loans to be completed, and shall give notice to the VA of a transfer of
insurance credits, if applicable, with respect to VA Loans on the form
prescribed by the VA.

          Section 3.10   Protection of Accounts.

          The Servicer 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 Owner, which consent
shall not be withheld unreasonably.

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

          Amounts on deposit in the Custodial Account and the Escrow Account
may at the option of the Servicer be invested in Eligible Investments; 
provided that in the event that amounts on deposit in the Custodial Account
or the Escrow Account exceed the amount fully insured by the FDIC (the
"Insured Amount") the Servicer shall be obligated to invest the excess amount
over the Insured Amount in Eligible Investments on the same Business Day as
such excess amount becomes present in the Custodial Account or the Escrow
Account.  Any such Eligible Investment shall mature no later than the
Determination Date next following the date of such Eligible Investment,
provided, however, that if such Eligible Investment is an obligation of a
Qualified Depository (other than the Servicer) that maintains the Custodial
Account or the Escrow Account, then such Eligible Investment may mature on
such Remittance Date.  Any such Eligible Investment shall be made in the name
of the Servicer in trust for the benefit of the Owner.  All income on or gain
realized from any such Eligible Investment shall be for the benefit of the
Servicer and may be withdrawn at any time by the Servicer.  Any losses
incurred in respect of any such investment shall be deposited in the
Custodial Account or the Escrow Account, by the Servicer out of its own funds
immediately as realized.

          Section 3.11   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 Owner, or in the event the Owner is
not authorized or permitted to hold title to real property in the state where
the REO Property is located, or would be adversely affected under the "doing
business" or tax laws of such state by so holding title, the deed or
certificate of sale shall be taken in the name of such Person or Persons as
shall be consistent with an Opinion of Counsel obtained by the Servicer from
any attorney duly licensed to practice law in the state where the REO
Property is located.  The Person or Persons holding such title other than the
Owner shall acknowledge in writing that such title is being held as nominee
for the Owner.  

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

          The Servicer 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 (a)
a REMIC election has not been made with respect to the arrangement under
which the Mortgage Loans and the REO Property are held, and (b) the Servicer
determines, and gives an appropriate notice to the Owner to such effect, that
a longer period is necessary for the orderly liquidation of such REO
Property.  If a period longer than two years is permitted under the foregoing
sentence and is necessary to sell any REO Property, (i) the Servicer shall
report monthly to the Owner as to the progress being made in selling such REO
Property and (ii) if, with the written consent of the Owner, a purchase money
mortgage is taken in connection with such sale, such purchase money mortgage
shall name the Servicer as mortgagee, and such purchase money mortgage shall
not be held pursuant to this Agreement, but instead a separate participation
agreement among the Servicer and Owner shall be entered into with respect to
such purchase money mortgage.  Notwithstanding anything herein to the
contrary, the Servicer shall not be required to provide financing for the
sale of any REO Property.

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

          Subject to the approval of the Owner as described in this
paragraph, the disposition of REO Property shall be carried out by the
Servicer at such price, and upon such terms and conditions, as the Servicer
deems to be in the best interests of the Owner.  Prior to acceptance by the
Servicer of an offer to sell any REO Property, the Servicer shall notify the
Owner of such offer in writing which notification shall set forth all
material terms of said offer (each a "Notice of Sale").  The Owner shall be
deemed to have approved the sale of any REO Property unless the Owner
notifies the Servicer in writing, within 1 Business Day after its receipt of
the related Notice of Sale, that it disapproves of the related sale.  With
respect to any REO Property, upon a REO Disposition, the Servicer shall be
entitled to retain from REO Disposition Proceeds a disposition fee equal to
the lesser of (A) 1.5% of the Net Sale Proceeds or (B) $1,250; provided,
however, that (1) in the event that the REO Disposition Proceeds exceed
$25,000, such disposition fee shall not be less than $500 and (2) in the
event that the REO Disposition Proceeds are $25,000 or less, such disposition
fee shall be equal to $250.  The proceeds of sale of the REO Property shall
be promptly deposited in the Custodial Account.  After the expenses of such
disposition shall have been paid, the Servicer shall submit a reasonably
detailed invoice for reimbursement of Servicing Advances it incurred
thereunder.  Such invoice shall be submitted on a monthly basis according to
Section 5.02 hereof.

          The Servicer shall withdraw the Custodial Account funds necessary
for the proper operation, management and maintenance of the REO Property,
including the cost of maintaining any hazard insurance pursuant to the FNMA
Guides.  The Servicer shall make monthly distributions on each Remittance
Date to the Owner 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 3.11 and of any reserves reasonably required from time to time
to be maintained to satisfy anticipated liabilities for such expenses).

     Section 3.12   Real Estate Owned Reports.

          Together with the statement furnished pursuant to Section 4.02, the
Servicer shall furnish to the Owner on or before the Remittance Date each
month a statement with respect to any REO Property covering the operation of
such REO Property for the previous month and the Servicer's efforts in
connection with the sale of such REO Property and any rental of such REO
Property incidental to the sale thereof for the previous month.  That
statement shall be accompanied by such other information as the Owner shall
reasonably request.


                                  ARTICLE IV

                              PAYMENTS TO OWNER

     Section 4.01   Remittances.

          On each Remittance  Date the Servicer shall remit  by wire transfer
of immediately  available funds  to the Owner  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 3.04).

          With  respect to  any remittance  received by  the Owner  after the
Business Day on which  such payment was  due, the Servicer  shall pay to  the
Owner interest  on any such late payment at an annual rate equal to the Prime
Rate, adjusted as of the date of each change, plus two percentage points, but
in no event  greater than  the maximum  amount permitted  by applicable  law.
Such interest shall  be deposited in the Custodial Account by the Servicer on
the date such late payment is made and shall cover the period commencing with
the day following such Business Day and ending with the Business Day on which
such payment is  made, both inclusive.  Such interest shall be remitted along
with the  distribution payable on the  next succeeding Remittance Date.   The
payment by the Servicer of any such interest shall not be deemed an extension
of time for payment or a waiver of any Event of Default by the Servicer.

     Section 4.02   Statements to Owner.

          Not later than  the Remittance Date, the Servicer  shall furnish to
the Owner (a) a monthly remittance advice  containing such information in the
form of  FNMA form 2010 or such  other form as shall be  required by the FNMA
Guides or  by the  Owner as  to the  accompanying remittance  and the  period
ending  on the  preceding Determination  Date  and (b)  all such  information
required pursuant to  clause (a) above  on a magnetic  tape or other  similar
media reasonably acceptable to Owner.

          In addition, not more  than 60 days after the end  of each calendar
year, commencing December 31, 1997, the Servicer shall furnish to each Person
who was an Owner of the Mortgage Loans  at any time during such calendar year
as required by applicable  law or if not required  by applicable law, at  the
request of the  Owner as to the  aggregate of remittances for  the applicable
portion of such year.

          Such  obligation of  the  Servicer  shall be  deemed  to have  been
satisfied  to the extent  that substantially comparable  information shall be
provided by the Servicer pursuant to any requirements of the Internal Revenue
Code as from time to time are in force.

          Beginning with  calendar year 1998, the Servicer  shall prepare and
file any and all tax returns, information statements or other filings for the
portion of the  tax year 1997  and the  portion of subsequent  tax years  for
which the Servicer has  serviced some or all of the  Mortgage Loans hereunder
as such returns, information statements or other filings are required 
to be delivered to any governmental taxing authority or to the Owner pursuant
to any applicable law with respect to the Mortgage Loans and the transactions
contemplated hereby.  In addition, the  Servicer shall provide the Owner with
such information concerning the Mortgage Loans as is  necessary for the Owner
to prepare its  federal income tax return as the Owner may reasonably request
from time to time.

     Section 4.03   Monthly Advances by Servicer.

          Subject to Section  7.03, the Servicer shall have  no obligation to
advance any amounts  constituting delinquent principal and  interest payments
with respect to the Mortgage Loans.

                                  ARTICLE V

                         GENERAL SERVICING PROCEDURES

     Section 5.01   Servicing Compensation.

          As  consideration for servicing the  Mortgage Loans subject to this
Agreement,  the Servicer  shall retain  the relevant  Servicing Fee  for each
Mortgage Loan  remaining subject to  this Agreement during  any month.   Such
Servicing Fee shall be payable monthly.

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

          In  addition to the servicing  compensation that the Servicer shall
receive pursuant to  this Section 5.01, the Owner reserves the right, but not
the obligation, to  pay to the Servicer,  in the Owner's sole  discretion, an
incentive fee based upon the quality level at which the Servicer performs its
obligations pursuant to this Agreement.  Such incentive fee shall be payable,
if  any, in  an amount  and at  a time  specified by  the Owner  in its  sole
discretion.

          Section 5.02  Reimbursement of Servicing Advances.

          The Owner shall reimburse the  Servicer for Servicing Advances on a
monthly basis within 10 Business Days following the receipt from the Servicer
of reasonably detailed written invoices for any Servicing Advances along with
reasonably  detailed supporting documentation  in connection therewith.   The
Servicer shall deliver  such invoices and documentation, upon  the request of
the Owner, at the time it delivers statements to the Owner in accordance with
Section 4.02 hereof. 

                                  ARTICLE VI

                         REPRESENTATIONS, WARRANTIES
                                AND AGREEMENTS

          Section 6.01.  Representations,  Warranties and  Agreements of  the
Servicer.

          The  Servicer,   as  a  condition   to  the  consummation   of  the
transactions contemplated hereby, hereby makes the following  representations
and warranties to the Owner as of each Transfer Date:

          (a)  Due Organization and Authority.  The Servicer is a corporation
duly organized, validly existing and in  good standing under the laws of  the
state of Delaware and has all licenses, or is in the process of obtaining all
licenses  (which  in  any event  will  be  received  by December  31,  1997),
necessary to carry  on its business as  now being conducted and  is licensed,
qualified and in  good standing in each  state where a Mortgaged  Property is
located if the laws of such state require licensing or qualification in order
to conduct business  of the type conducted by the Servicer,  and in any event
the Servicer  is in compliance with the laws of  any such state to the extent
necessary to  ensure the enforceability of  the terms of  this Agreement; the
Servicer  has  the  full power  and  authority  to execute  and  deliver this
Agreement and to perform in  accordance herewith; the execution, delivery and
performance of  this Agreement (including  all instruments of transfer  to be
delivered pursuant to this Agreement) by the Servicer 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
Servicer and all requisite action has been taken by the Servicer to make this
Agreement valid and binding upon the Servicer in accordance with its terms;

          (b)  Ordinary   Course  of  Business.    The  consummation  of  the
transactions contemplated  by this  Agreement are in  the ordinary  course of
business of the Servicer;

          (c)  No  Conflicts.   Neither the  execution and  delivery of  this
Agreement, the acquisition of the servicing  responsibilities by the Servicer
or the transactions contemplated hereby, nor the fulfillment of or compliance
with the terms and conditions of this Agreement, will conflict with or result
in a breach of any of  the terms, conditions or provisions of  the Servicer's
organizational  documents  or  any  legal restriction  or  any  agreement  or
instrument to which the  Servicer is now a party or by which  it is bound, or
constitute a default or result in an acceleration under any of the foregoing,
or result in the violation of  any law, rule, regulation, order, judgment  or
decree  to which  the Servicer  or  its property  is subject,  or  impair the
ability of the Servicer to service the Mortgage Loans, or impair the value of
the Mortgage Loans;

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

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

          No Consent Required.  No consent,  approval, authorization or order
of any court  or governmental agency or  body is required for  the execution,
delivery  and performance by  the Servicer of  or compliance  by the Servicer
with this Agreement, or if required, such consent, approval, authorization or
order will be obtained prior to December 31, 1997; 

          Ability to Service.   The Servicer is or will be  prior to December
31,  1997 an  FHA Approved Mortgagee,  a VA  Approved Lender and  an approved
seller/servicer of conventional residential mortgage loans for FNMA, FHLMC or
GNMA,  with the facilities,  procedures, and experienced  personnel necessary
for the sound  servicing of mortgage loans  of the same type  as the Mortgage
Loans.   The Servicer  is  or will  be prior  to December  31,  1997 in  good
standing to service mortgage  loans for the FHA  and the VA and either  FNMA,
FHLMC or GNMA;

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

          No Commissions to Third Parties.   The Servicer has not  dealt with
any  broker or  agent  or anyone  else  who might  be entitled  to  a fee  or
commission in connection with this transaction other than the Owner.

     Section 6.02.  Remedies for Breach of Representations and Warranties of
                    the Servicer.

          It is understood and agreed that the representations and warranties
set forth in Section 6.01 shall survive the engagement of the Servicer to
perform the servicing responsibilities as of each Transfer Date hereunder and
the delivery of the Servicing Files to the Servicer and shall inure to the
benefit of the Owner.  Upon discovery by either the Servicer or the Owner of
a breach of any of the foregoing representations and warranties which
materially and adversely affects the ability of the Servicer to perform its
duties and obligations under this Agreement or otherwise materially and
adversely affects the value of the Mortgage Loans, the Mortgaged Property or
the priority of the security interest on such Mortgaged Property or the
interest of the Owner, the party discovering such breach shall give prompt
written notice to the other.

          Within 60 days of the earlier of either discovery by or notice to
the Servicer of any breach of a representation or warranty set forth in
Section 6.01 which materially and adversely affects the ability of the
Servicer to perform its duties and obligations under this Agreement or
otherwise materially and adversely affects the value of the Mortgage Loans,
the Mortgaged Property or the priority of the security interest on such
Mortgaged Property, the Servicer shall use its Best Efforts promptly to cure
such breach in all material respects and, if such breach cannot be cured, the
Servicer shall, at the Owner's option, assign the Servicer's rights and
obligations under this Agreement (or respecting the affected Mortgage Loans)
to a successor servicer, subject to the approval of the Owner, which approval
shall be in the Owner's sole discretion.  Such assignment shall be made in
accordance with Sections 10.01 and 10.02.

          In addition, the Servicer shall indemnify the Owner and hold it
harmless against any Costs resulting from any claim, demand, defense or
assertion based on or grounded upon, or resulting from, a breach of the
Servicer representations and warranties contained in this Agreement.  It is
understood and agreed that the remedies set forth in this Section 6.02
constitute the sole remedies of the Owner respecting a breach of the
foregoing representations and warranties.

          Any cause of action against the Servicer relating to or arising out
of the breach of any representations and warranties made in Section 6.01
shall accrue upon (i) discovery of such breach by the Servicer or notice
thereof by the Owner to the Servicer, (ii) failure by the Servicer to cure
such breach within the applicable cure period, and (iii) demand upon the
Servicer by the Owner for compliance with this Agreement.

     Section 6.03.  Representations and Warranties of the Owner.

          The Owner, as a condition to the consummation of the transactions
contemplated hereby, makes the following representations and warranties to
the Servicer as of each Transfer Date:

          (a)  Due Organization and Authority.  The Owner is a Delaware
corporation duly organized, validly existing and in good standing under the
laws of the state of its incorporation and has all licenses necessary to
carry on its business as now being conducted; the Owner has the full
corporate power and authority to execute and deliver this Agreement and to
perform in accordance herewith; the execution, delivery and performance of
this Agreement by the Owner 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 Owner; and all
requisite corporate action has been taken by the Owner to make this Agreement
valid and binding upon the Owner 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 Owner;

          (c)  No Conflicts.  Neither the execution and delivery of this
Agreement, the conveyance of the servicing responsibilities to the Servicer
or the transactions contemplated hereby, nor the fulfillment of or compliance
with the terms and conditions of this Agreement, will conflict with or result
in a breach of any of the terms, conditions or provisions of the Owner's
charter or by-laws or any legal restriction or any agreement or instrument to
which the Owner is now a party or by which it is bound, or constitute a
default or result in an acceleration under any of the foregoing, or result in
the violation of any law, rule, regulation, order, judgment or decree to
which the Owner or its property is subject, or impair the value of the
servicing contract consummated hereby;

          (d)  Ability to Perform.  The Owner 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;

          (e)  No Litigation Pending.  There is no action, suit, proceeding
or investigation pending or threatened against the Owner 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
Owner, or in any material impairment of the right or ability of the Owner to
carry on its business substantially as now conducted, or in any material
liability on the part of the Owner, or which would draw into question the
validity of this Agreement or of any action taken or to be taken in
connection with the obligations of the Owner contemplated herein, or which
would be likely to impair materially the ability of the Owner to perform
under the terms of this Agreement;

          (f)  No Consent Required.  No consent, approval, authorization or
order of any court or governmental agency or body is required for the
execution, delivery and performance by the Owner of or compliance by the
Owner with this Agreement, or if required, such approval has been obtained
prior to each Transfer Date;

          (g)  Ownership.  The Owner is the sole owner and holder of the
Mortgage Loans.  With respect to each Mortgage Loan which becomes subject to
this Agreement on a Transfer Date, the servicing responsibilities contracted
for as of the relevant Transfer Date have not been assigned or pledged, and,
the Owner has good and marketable interest therein, and has full right to
transfer the servicing responsibilities to the Servicer free and clear of any
encumbrance, equity, interest, lien, pledge, charge, claim or security
interest, and has full right and authority subject to no interest, or
agreement with, any other party, (other than any notice required by law,
regulation or otherwise, to be delivered to the Mortgagors) to assign the
servicing responsibilities pursuant to this Agreement; and

          (h)  No Commissions to Third Parties.  The Owner has not dealt with
any broker or agent or anyone else who might be entitled to a fee or
commission in connection with this transaction other than the Servicer. 

     Section 6.04.  Remedies for Breach of Representations and Warranties of
                    the Owner.

          It is understood and agreed that the representations and warranties
set forth in Section 6.03 shall survive the engagement of the Servicer to
perform the servicing responsibilities as of each Transfer Date and the
delivery of the Servicing Files to the Servicer and shall inure to the
benefit of the Servicer.  Upon discovery by either the Servicer or the Owner
of a breach of any of the foregoing representations and warranties which
materially and adversely affects the value of the servicing contract
established herein or the interest of the Servicer, the party discovering
such breach shall give prompt written notice to the other.

          Within 60 days of the earlier of either discovery by or notice to
the Owner of any breach of a representation or warranty set forth in Section
6.03 which materially and adversely affects the value of the servicing
contract, the Owner shall use its Best Efforts promptly to cure such breach
in all material respects.

          The Owner shall indemnify the Servicer and hold it harmless against
any Costs resulting from any claim, demand, defense or assertion based on or
grounded upon, or resulting from, (i) a breach of the Owner representations
and warranties contained in this Agreement; (ii) actions or omissions of a
Prior Servicer; and (iii) the failure of the Owner to cause any event to
occur which requires its "Best Efforts" under this Agreement.  It is
understood and agreed that the obligation of the Owner to indemnify the
Servicer pursuant to this Section 6.04 constitutes the sole remedy of the
Servicer respecting a breach of the foregoing representation and warranties.

          Any cause of action against the Owner relating to or arising out of
the breach of any representations and warranties made in Section 6.03 shall
accrue upon (i) discovery of such breach by the Owner or notice thereof by
the Servicer to the Owner, (ii) failure by the Owner to cure such breach
within the applicable cure period, and (iii) demand upon the Owner by the
Servicer for compliance with this Agreement.

                                 ARTICLE VII

         AGENCY TRANSFER; WHOLE LOAN TRANSFER; PASS-THROUGH TRANSFER

     Section 7.01.  Removal  of  Mortgage  Loans  from  Inclusion Under  this
                    Agreement  Upon an Agency Transfer, a Pass-Through Transfer
                    or a Whole Loan Transfer on One or More Reconstitution 
                    Dates.

          The Owner  and the Servicer agree that with  respect to some or all
of the  Mortgage  Loans,  from time  to  time  the Owner  may,  in  its  sole
discretion choose  to reconstitute  a portion  or all  of the  Mortgage Loans
effecting any of the following:

     (1)  An Agency Transfer, and/or
     (2)  A Whole Loan Transfer, and/or
     (3)  A Pass-Through Transfer.

          In connection with the foregoing, the Owner shall offer to sell the
Servicing Rights  to the  Servicer at  a price  specified by  the Owner  with
respect to the  affected Mortgage Loans (each offer a "Purchase Offer").  The
Servicer shall,  upon receipt  of a Purchase  Offer, have three  (3) Business
Days to  accept the terms of  such Purchase Offer (the  "Acceptance Period").
If the  Servicer fails to accept the Purchase  Offer by the expiration of the
Acceptance  Period,  the Purchase  Offer  shall  be  deemed rejected  by  the
Servicer and  the Owner shall have the right to offer the Servicing Rights to
any  third party  upon comparable terms.   Subject  to Section 10.01,  on the
related Reconstitution Date, the Mortgage Loans transferred shall cease to be
covered by this Agreement, except with respect to the obligation to remit the
Additional Remittance in accordance with  the provisions set forth herein and
the right of the Owner to cause a transfer of the  servicing responsibilities
with respect to the  Mortgage Loans and/or REO Properties  in accordance with
Sections 7.07 and 7.08, respectively.

          The Servicer shall cooperate with  the Owner in connection with any
Agency Transfer, Pass-Through Transfer or Whole Loan Transfer contemplated by
the Owner pursuant  to this Section 7.01.   In that connection,  the Servicer
shall (a) execute any Reconstitution  Agreement within a reasonable period of
time after receipt thereof  which time shall be  sufficient for the  Servicer
and Servicer's counsel to review such Reconstitution Agreement, but such time
shall not exceed ten  (10) Business Days after such receipt,  and (b) provide
to FNMA, FHLMC, GNMA, the trustee or a third party purchaser, as the case may
be, subject to any Reconstitution Agreement and/or the Owner: (i) any and all
information   and  appropriate  verification  of  information  which  may  be
reasonably available to the Servicer, whether through letters of its auditors
and counsel or  otherwise, as the  Owner shall  reasonably request; and  (ii)
such additional representations, warranties, covenants, opinions of  counsel,
letters from  auditors, and certificates  of public officials or  officers of
the Servicer as are reasonably  believed necessary by FNMA, FHLMC,  GNMA, the
trustee, such third  party purchaser, any master servicer,  any rating agency
or the  Owner, as  the case  may be,  in connection  with such  transactions.
Prior to incurring any out-of-pocket expenses pursuant to this paragraph, the
Servicer shall notify  the Owner in writing  of the estimated amount  of such
expense.  The Owner shall reimburse the Servicer for any such 
expense following its receipt of appropriate details thereof.

          In accordance with Section 3.01(a) hereof, as per the  terms of the
applicable Acknowledgment  Agreement, either  (i)  the Owner  or the  Owner's
designee or (ii)  the Servicer, for an  Assignment Fee, shall (A)  prepare or
cause to be prepared  and record or cause  to be recorded all  Assignments of
Mortgage in  blank from  the then  mortgagee of  record, acceptable  to FNMA,
FHLMC, GNMA, the trustee  or such third party, as  the case may be, for  each
Mortgage Loan  that is  part of an  Agency Transfer,  Whole Loan  Transfer or
Pass-Through Transfer and  shall pay the recording costs associated therewith
and/or (B) shall  track such Assignments of Mortgage to ensure they have been
recorded and deliver  them as required by  FNMA, FHLMC, GNMA, the  trustee or
such third party,  as the case may  be, upon the Servicer's  receipt thereof.
Additionally, the Servicer shall prepare and execute, at the direction of the
Owner, any  note endorsements in  connection with any and  all Reconstitution
Agreements.

          With  respect to  FHA Loans,  prior  to the  related Reconstitution
Date, the Servicer shall prepare a HUD  form 92080 Mortgage Record Change for
each  FHA  Loan.   With  respect  to  each  VA  Loan, prior  to  the  related
Reconstitution  Date, if applicable, the Servicer shall give notice to the VA
of a transfer of insurance credits with respect thereto.

          All Mortgage  Loans not sold  or transferred pursuant to  an Agency
Transfer, Pass-Through  Transfer or Whole  Loan Transfer shall be  subject to
this Agreement and shall continue to be serviced in accordance with the terms
of  this Agreement  and with respect  thereto this Agreement  shall remain in
full force and effect.

     Section 7.02.  Additional Indemnification  by the Servicer;  Third Party
                    Claims.

          The Servicer shall indemnify the Owner and hold it harmless against
any and all  Costs that the Owner may  sustain in any way related  to (i) the
failure of the Servicer to perform its  duties and service the Mortgage Loans
in material compliance with the terms of this Agreement or any Reconstitution
Agreement entered into  pursuant to Section 7.01  or (ii) the failure  of the
Servicer to cause any event to occur  which requires its "Best Efforts" under
this Agreement.  The Servicer shall  immediately notify the Owner if a  claim
is made by a third party with respect to this Agreement or any Reconstitution
Agreement or the Mortgage Loans, shall promptly notify FNMA, FHLMC, GNMA, the
trustee or other  relevant third party  with respect to  any claim made by  a
third party  with respect to  any Reconstitution Agreement, assume  (with the
prior written consent of the Owner) the defense of any such claim and pay all
expenses  in  connection  therewith, including  counsel  fees,  promptly pay,
discharge and satisfy any judgment or decree which may be entered  against it
or the Owner  in respect of  such claim and  follow any written  instructions
received from the  Owner in connection with  such claim.  The  Owner promptly
shall reimburse  the Servicer for all amounts advanced  by it pursuant to the
preceding  sentence  except when  the  claim is  in  any way  related  to the
Servicer's indemnification  pursuant to Section  6.02, or the failure  of the
Servicer to service and administer  the Mortgage Loans in material compliance
with the terms  of this Agreement  or any Reconstitution  Agreement.  In  the
event a dispute arises between the Servicer and the Owner with respect to any
of the rights and obligations of the parties pursuant to this  Agreement, and
such dispute is adjudicated in a court of law, by an arbitration panel or any
other judicial process,  then the losing party shall  indemnify and reimburse
the winning  party for  all  attorney's fees  and  other costs  and  expenses
related to the adjudication of said dispute.

     Section 7.03   Monthly  Advances,  Compensating Interest  and  Servicing
                    Fees after Reconstitution.

          Notwithstanding  anything  contained  herein to  the  contrary,  in
connection with (a) a Pass-Through  Transfer, the Servicer shall make Monthly
Advances through the  Remittance Date immediately preceding  the distribution
of all  Liquidation  Proceeds and  other  payments or  recoveries  (including
Insurance  Proceeds and  Condemnation Proceeds) with  respect to  the related
Mortgage Loans  or  such earlier  time period  as set  forth  in the  related
Reconstitution Agreement,  (b) an  Agency Transfer,  the Servicer  shall make
Monthly Advances as required by FNMA, FHLMC or GNMA, as applicable, and (c) a
Whole Loan  Transfer, the  Servicer shall make  Monthly Advances  through the
Remittance  Date  immediately preceding  the  date  that  such Mortgage  Loan
becomes REO Property.  

          Notwithstanding  anything  contained  herein to  the  contrary,  in
connection with a Reconstitution Agreement, the Servicing Fee as set forth on
the applicable Acknowledgment Agreement and/or Confirmation Agreement of each
reconstituted  Mortgage Loan  shall  be changed  upon  reconstitution to  the
Reconstituted Servicing Fee.

          Notwithstanding   anything  contained   herein  to   the  contrary,
following a Reconstitution  Agreement, with  respect  to  each  Principal  
Prepayment  of reconstituted Mortgage  Loans, the  Servicer shall  deposit 
in the  Custodial Account  on  a  daily  basis,  and retain  therein  the  
Prepayment  Interest Shortfall Amount, if any, for the month of distribution.
Such  deposit shall be made from the Servicer's own funds, without 
reimbursement therefor;

     Section 7.04   Maintenance  of  Custodial   and  Escrow  Accounts  after
                    Reconstitution.

          Notwithstanding anything herein to the contrary, in connection with
(a)  a Pass-Through Transfer, the  Servicer shall maintain Custodial Accounts
and  Escrow  Accounts  in  accordance  with  the  related  master  servicer's
requirements,  and pursuant to  the related Reconstitution  Agreement, (b) an
Agency Transfer, the  Servicer shall maintain  Custodial Accounts and  Escrow
Accounts  in  accordance with  the requirements  of FNMA,  FHLMC or  GNMA, as
applicable,  and (c)  a  Whole  Loan Transfer,  the  Servicer shall  maintain
Custodial  Accounts and  Escrow Accounts  in accordance  with terms  that are
substantially similar to the terms of  this Agreement.  For purposes of  this
paragraph,  the obligation to maintain Custodial Accounts and Escrow Accounts
includes the obligation of the Servicer  to remove amounts from such accounts
that  exceed  the  amount fully  insured  by  the FDIC,  if  required  by the
applicable  investor.  In  connection with any  Pass-Through Transfer, Agency
Transfer,  or Whole Loan Transfer the Servicer shall be obligated to maintain
the  related Custodial  Accounts and  Escrow Accounts with  such institutions
required by the applicable investor, which institutions might not include the
Servicer.

     Section 7.05.  Owner's Repurchase and Indemnification Obligations.

          Upon receipt by the Servicer of notice from FNMA, FHLMC, GNMA or
other such third party purchaser of a breach of any Owner representation or
warranty contained in any Reconstitution Agreement or a request by FNMA,
FHLMC, GNMA, the trustee or such third party purchaser, as the case may be,
for the repurchase of any Mortgage Loan transferred to FNMA, FHLMC or GNMA
pursuant to an Agency Transfer or to a trustee pursuant to a Pass-Through
Transfer or to a third party purchaser pursuant to a Whole Loan Transfer, the
Servicer shall promptly notify the Owner of same and shall, at the direction
of the Owner, use its Best Efforts to cure and correct any such breach and to
satisfy the requests or concerns of FNMA, FHLMC, GNMA, the trustee or the
third party purchaser related to such deficiencies of the related Mortgage
Loans transferred to FNMA, FHLMC, GNMA, the trustee or other such third party
purchaser.

          The Owner shall repurchase from the Servicer any Mortgage Loan
transferred to FNMA, FHLMC or GNMA pursuant to an Agency Transfer or to a
trustee pursuant to a Pass-Through Transfer or to a third party purchaser
pursuant to a Whole Loan Transfer with respect to which the Servicer has been
required by FNMA, FHLMC, GNMA, the trustee or such third party purchaser to
repurchase due to a breach of a representation or warranty made by the Owner
with respect to the Mortgage Loans, or the servicing thereof prior to the
related Transfer Date to FNMA, FHLMC, GNMA, the trustee or any third party
purchaser in any Reconstitution Agreement and not due to a breach of the 
Servicer's obligations thereunder or pursuant to this Agreement.  The 
repurchase price to be paid by the Owner to the Servicer shall equal that 
repurchase price paid by the Servicer to FNMA, FHLMC, GNMA, the trustee or 
the third party purchaser plus all reasonable costs and expenses borne 
by the Servicer in connection with the cure of said breach of a 
representation or warranty made by the Owner and in connection with the 
repurchase of such Mortgage Loan from FNMA, FHLMC, GNMA, the trustee or 
the third party purchaser, including, but not limited to, reasonable 
and necessary attorneys' fees. 

          At the time of repurchase, the Custodian and the Servicer shall
arrange for the reassignment of the repurchased Mortgage Loan to the Owner
according to the Owner's instructions and the delivery to the Custodian of
any documents held by FNMA, FHLMC, GNMA, the trustee or other relevant third
party purchaser with respect to the repurchased Mortgage Loan pursuant to the
related Reconstitution Agreement.  In the event of a repurchase, the Servicer
shall, simultaneously with such reassignment, give written notice to the
Owner that such repurchase has taken place, and amend the Mortgage Loan
Schedule to reflect the addition of the repurchased Mortgage Loan to this
Agreement.  In connection with any such addition, the Servicer and the Owner
shall be deemed to have made as to such repurchased 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 repurchase.

          Section 7.06.  Termination Fees after Reconstitution.

          In the event that the Servicer acquires the Servicing Rights
pursuant to Section 7.01 hereof, the Servicer shall be entitled to the
Reconstituted Termination Fee (as defined below) set forth in the applicable
Reconstitution Agreement.  In all other cases, the Servicer and the Owner
hereby agree and acknowledge that the Owner is the sole owner of the
Servicing Rights.  In the event that any Reconstitution Agreement provides
for a payment of a termination fee (a "Reconstituted Termination Fee") to the
Servicer upon the termination of the Servicer as the servicer or as the
applicable "seller/servicer" thereunder, the Servicer shall (a) notify the
Owner, in writing, upon receipt of notice that the Servicer will be
terminated as servicer or "seller/servicer" under such Reconstitution
Agreement, and (b) promptly remit to the Owner by wire transfer of
immediately available funds the amount of the related Reconstituted
Termination Fee if it is received by the Servicer.  Upon receipt by the Owner
of the Reconstituted Termination Fee, the Owner shall remit to the Servicer,
within 10 Business Days, the applicable Termination Fee due to the Servicer,
if any, pursuant to Section 9.02 hereof.  In addition, the Servicer shall not
modify, amend or waive the right to receive a Reconstituted Termination Fee
under any Reconstitution Agreement without first obtaining the written
consent of the Owner which consent may be withheld by the Owner in its sole
discretion.  The provisions of this Section 7.06 shall survive the
termination of this Agreement.

          Section 7.07.  Additional Remittance.

          From the applicable Reconstituted Servicing Fee, the Servicer shall
retain an amount equal to the Servicing Fee and shall remit the Additional
Remittance to the Owner on the Additional Remittance Date.  In connection
therewith, the Owner and the Servicer shall agree upon a mutually acceptable
monthly report to be sent to the Owner or its assigns thereof on or prior to
the related Additional Remittance Date.  The right to receive the Additional
Remittance shall be freely transferable by the Owner and shall be secured by
a collateral pledge of the servicing rights associated with the Mortgage
Loans being reconstituted.

          On each Reconstitution Date, the Owner and the Servicer hereby
agree to execute a Collateral Pledge and Security Agreement in form and
substance reasonably acceptable to both the Owner and the Servicer and such
other agreements and UCC-1's as shall reasonably be required to perfect the
Owner's security interest with respect to the servicing rights related to the
Mortgage Loans being reconstituted.  

          With respect to the Mortgage Loans subject to one or more Agency
Transfers, Whole Loan Transfers or Pass-Through Transfers, in the event that
any party to the Reconstitution Agreement other than the Owner disapproves or
terminates the Servicer and selects another servicer to replace the Servicer,
then from and after the date of substitution, neither the Servicer nor any
successor servicer hereunder shall be under any obligation to remit to the
Owner or its assigns any Additional Remittance accruing after the date of
substitution.  Notwithstanding the foregoing, in the event that the Servicer
is terminated without cause under any Reconstitution Agreement, the Owner
shall be entitled to receive the sum of all fees, amounts or compensation
received by the Servicer under the applicable Reconstitution Agreement in
connection with a termination without cause.  Additionally, in the event that
the Servicer is terminated as a consequence of a breach under any applicable
Reconstitution Agreement, the Servicer shall be liable to the Owner for any
actual and consequential damages which the Owner may sustain as a consequence
of any such termination; provided, however, that the Servicer shall not be
obligated to pay such damages to the Owner if the Servicer's termination is
directly related to the quality or suitability of the Mortgage Loans subject
to any Reconstitution Agreement.  In the event that the Servicer judicially
contests any termination under a Reconstitution Agreement as a wrongful
termination thereunder, the Servicer shall not be obligated to pay damages to
the Owner until such time as a judicial determination on such claim is made,
provided that the Servicer shall diligently pursue such claim.  In the event
that the Servicer continues to receive its Servicing Fee under a
Reconstitution Agreement during the time in which it is contesting a
termination as wrongful, the Servicer shall continue to be obligated to pay
the Additional Remittance to the Owner.  Notwithstanding the fact that the
Servicer's obligation to pay damages if it contests a termination under a
Reconstitution Agreement as wrongful shall be delayed until a judicial
determination is made, such damages will nevertheless accrue as of the date
of termination.

          Section 7.08.  Transfer of Servicing Following Reconstitution.

          Following a reconstitution of Mortgage Loans or REO Properties, the
Owner shall have the right, in its sole discretion, to cause the Servicer at
any time under any Reconstitution Agreement to transfer the servicing
responsibilities and duties associated therewith to the Owner or any designee
of the Owner; provided, however, that (i) the Owner shall provide the
Servicer with 30 days prior written notice, (ii) such transfer shall be
subject to the approval of the Applicable Agency, trustee, master servicer or
rating agency with respect to Agency Transfers, Pass-Through Transfers or any
relevant third party purchaser with respect to Whole Loan Transfers, (iii)
the costs associated with the transfer of servicing pursuant to this Section
7.08 shall not be borne by the Servicer and (iv) the Servicer shall be
entitled to the Termination Fee as set forth in Section 9.02.  The Servicer
agrees to cooperate with the Owner in such transfer of servicing
responsibilities and shall comply with the termination procedures set forth
in Sections 9.01 and 10.01 hereof.

                                 ARTICLE VIII

                                 THE SERVICER

     Section 8.01.  Merger or Consolidation of the Servicer.

          The Servicer  shall keep in  full effect its existence,  rights and
franchises as a corporation, and  shall obtain and preserve its qualification
to do  business  as a  foreign  entity in  each  jurisdiction in  which  such
qualification  is  or  shall  be   necessary  to  protect  the  validity  and
enforceability of this  Agreement or any of the Mortgage Loans and to perform
its duties under this Agreement.

          Any Person into  which the Servicer may be  merged or consolidated,
or any corporation resulting from  any merger, conversion or consolidation to
which the Servicer shall be a party, or any Person succeeding to the business
of the  Servicer, shall be  the successor of the  Servicer hereunder, without
the execution or filing of any paper or any further act on the part of any of
the   parties  hereto,  anything  herein  to  the  contrary  notwithstanding,
provided,  however,  that the  successor  or  surviving  Person shall  be  an
institution  (i) having a  net worth of  not less than  $25,000,000, and (ii)
which is a FNMA-, FHLMC-, and GNMA-approved  servicer in good standing and an
FHA approved Mortgagee and a VA Approved Lender.


     Section 8.02   Limitation on Liability of the Servicer and Others.

          Neither the Servicer nor any  of the directors, officers, employees
or agents of the  Servicer shall be under any liability to  the Owner 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 Servicer or any such person against
any  breach of  warranties  or  representations made  herein,  or failure  to
perform its  obligations in strict compliance  with any standard of  care set
forth in this Agreement, or any liability which would otherwise be imposed by
reason of  any breach  of the  terms and  conditions of  this Agreement.  The
Servicer and  any director, officer,  employee or agent  of the Servicer  may
rely in good faith on any document of  any kind prima facie properly executed
and submitted  by any Person respecting  any matters arising hereunder.   The
Servicer 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 Servicer
may, with the  consent of the Owner, undertake  any such action which  it may
deem necessary or desirable  in respect of this Agreement and  the rights and
duties of the parties hereto.  In such event,  the Servicer shall be entitled
to reimbursement  from the Owner for the  reasonable legal expenses and costs
of such action.

     Section 8.03   Limitation on Resignation and Assignment by the Servicer.

          The Owner  has entered  into this Agreement  with the  Servicer and
subsequent  transferees of  the Owner  will  purchase the  Mortgage Loans  in
reliance upon the independent status of the Servicer, and the representations
as to the adequacy of its servicing facilities, plant, personnel, records and
procedures,  its  integrity,  reputation  and  financial  standing,  and  the
continuance thereof.  Therefore, the Servicer shall not assign this Agreement
or the servicing responsibilities hereunder  or delegate its rights or duties
hereunder  or  any portion  hereof or  sell  or otherwise  dispose of  all or
substantially all of its property or assets without the prior written consent
of  the  Owner,  which consent  shall  be  granted or  withheld  in  the sole
discretion of the Owner.

          The Servicer  shall  not resign  from  the obligations  and  duties
hereby imposed on it except by mutual consent  of the Servicer and  the Owner
or upon the determination that its duties hereunder are no longer permissible
under  applicable law and  such incapacity cannot  be cured  by the Servicer.
Any such  determination permitting the  resignation of the Servicer  shall be
evidenced  by an  Opinion of Counsel  to such  effect delivered to  the Owner
which  Opinion of Counsel  shall be in  form and substance  acceptable to the
Owner.   No such resignation shall  become effective until a  successor shall
have assumed the Servicer's responsibilities and obligations hereunder in the
manner provided in Section 10.01.

          Without in any way limiting the generality of this Section 8.03, in
the  event  that  the Servicer  either  shall  assign this  Agreement  or the
servicing responsibilities hereunder or delegate its  duties hereunder or any
portion thereof or sell or otherwise  dispose of all or substantially all  of
its property or assets, without the prior written consent of the  Owner, then
the Owner shall have the right to  terminate this Agreement upon notice given
as set forth in  Section 9.01, without any payment of  any penalty or damages
and without any liability whatsoever to the Servicer or any third party.

                                  ARTICLE IX

                                 TERMINATION

          Section 9.01.  Termination for Cause.

          (a)  This Agreement shall  be terminable at the sole  option of the
Owner, if  any of the following  events of default  exist on the part  of the
Servicer:

          (i)  any failure by the Servicer to remit to the  Owner any payment
required  to  be  made under  the  terms of  this  Agreement  which continues
unremedied  for a  period of  two  Business Days  after the  date  upon which
written notice of such failure, requiring the same to be remedied, shall have
been given to the Servicer by the Owner; or

          (ii) failure  by the  Servicer duly  to observe  or perform  in any
material respect any  other of the covenants or agreements on the part of the
Servicer set forth  in this Agreement which continues unremedied for a period
of 30 days; or

          (iii)     failure by  the Servicer  to maintain  its license  to do
business or service residential mortgage  loans in any jurisdiction where the
Mortgaged Properties are 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 Servicer  and such decree or  order shall have remained  in force
undischarged or unstayed for a period of 60 days; or

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

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

          (vii)     the Servicer ceases to meet the qualifications of a FNMA,
FHLMC or GNMA  lender/servicer or ceases to  be an FHA Approved  Mortgagee or
ceases to be a VA Approved Lender; or

          (viii)    the  Servicer attempts, without the consent of the Owner,
to assign  the servicing  of the  Mortgage Loans  or its  right to  servicing
compensation hereunder or  the Servicer attempts, without the  consent of the
Owner, 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; or

          (ix) the  Company  fails  to  maintain  a   minimum  net  worth  of
$25,000,000.

          In each and every such  case, so long as an event of  default shall
not have been remedied, in addition to  whatever rights the Owner may have at
law  or  equity  to  damages,   including  injunctive  relief  and   specific
performance, the Owner, by  notice in writing to the Servicer,  may terminate
all the rights  and obligations of the  Servicer under this Agreement  and in
and to the servicing contract established hereby and the proceeds thereof.

          Upon receipt by the Servicer  of such written notice, all authority
and power  of the Servicer under this Agreement,  whether with respect to the
Mortgage Loans  or otherwise,  shall pass  to and  be vested  in a  successor
servicer appointed by  the Owner.  Upon  written request from the  Owner, the
Servicer   shall  prepare,  execute  and  deliver  to  the  successor  entity
designated by the Owner any and all documents and other instruments, place in
such successor's possession all Servicing Files,  and do or cause to be  done
all other  acts or things necessary or appropriate  to effect the purposes of
such notice  of termination, including  but not limited  to the  transfer and
endorsement or assignment of the Mortgage Loans and related documents, at the
Servicer's  sole expense.   The Servicer  shall cooperate with  the Owner and
such   successor   in   effecting   the   termination   of   the   Servicer's
responsibilities  and rights  hereunder,  including  without limitation,  the
transfer to such successor for administration by it of all cash amounts which
shall at the  time be credited  by the Servicer  to the Custodial Account  or
Escrow Account or thereafter received with respect to the Mortgage Loans.

          By  a written  notice,  the  Owner may  waive  any  default by  the
Servicer   in  the   performance  of   its  obligations  hereunder   and  its
consequences.  Upon any waiver of a past default, such default shall cease to
exist, and any  Event of Default  arising therefrom shall  be deemed to  have
been  remedied for  every purpose of  this Agreement.   No such  waiver shall
extend to  any subsequent  or other  default or  impair any right  consequent
thereon except to the extent expressly so waived.

          Section 9.02.  Termination Without Cause.

          This  Agreement shall  terminate upon:   (i)  the later of  (a) the
distribution  of  the final  payment  or  liquidation  proceeds on  the  last
Mortgage Loan to the  Owner (or advances by  the Servicer for the  same), and
(b) the disposition of all REO Property acquired upon foreclosure of the last
Mortgage Loan  and the remittance of all funds  due hereunder, or (ii) mutual
consent  of the  Servicer  and the  Owner in  writing.   Any  such  notice of
termination  shall be in writing and delivered  to the Servicer by registered
mail to the address set forth at the beginning of  this Agreement.  The Owner
and  the Servicer shall  comply with the termination  procedures set forth in
Sections 9.01 and 10.01  hereof.  In the event that Servicer is terminated as
servicer pursuant Sections 7.06, 7.08 and 9.02(ii), it shall be entitled to a
termination fee (the "Termination Fee") equal  to $10 per Mortgage Loan  then
being serviced pursuant to this Agreement.

                                  ARTICLE X

                           MISCELLANEOUS PROVISIONS

          Section 10.01  Successor to the Servicer.

          Simultaneously   with    the   termination   of    the   Servicer's
responsibilities and duties under  this Agreement pursuant to  Sections 6.02,
8.03, 9.01  or 9.02, the  Owner shall (i)  succeed to  and assume all  of the
Servicer's  responsibilities,  rights,  duties  and  obligations  under  this
Agreement, or (ii)  appoint a successor having the  characteristics set forth
in clauses (i) and (ii) of Section 8.01 and which shall succeed to all rights
and  assume  all of  the  responsibilities,  duties  and liabilities  of  the
Servicer under  this Agreement  simultaneously  with the  termination of  the
Servicer's  responsibilities, duties  and liabilities  under this  Agreement.
Any successor to  the Servicer shall  be an FHA Approved  Mortgagee and a  VA
Approved  Lender.   In  addition,  with respect  to  all  FHA Loans  serviced
hereunder, the Servicer shall provide  notice of such change in servicers  to
HUD on HUD  form 92080 or such other  form as prescribed by HUD,  at least 10
days prior to such transfer of servicing. In connection with such appointment
and assumption, the  Owner may make such arrangements for the compensation of
such  successor out of  payments on Mortgage  Loans as it  and such successor
shall agree, provided, however, that no such  compensation shall be in excess
of that  permitted the Servicer  under this Agreement without  the consent of
the  Owner.  In  the event that  the Servicer's duties,  responsibilities and
liabilities  under  this  Agreement  should  be terminated  pursuant  to  the
aforementioned  sections,  the  Servicer  shall  discharge  such  duties  and
responsibilities during  the period  from the date  it acquires  knowledge of
such  termination until the  effective date thereof  with the  same degree of
diligence  and  prudence  which  it  is  obligated  to  exercise  under  this
Agreement, and shall take no action whatsoever that might impair or prejudice
the rights  or financial  condition of  its successor.    The resignation  or
removal of  the Servicer  pursuant to the  aforementioned sections  shall not
become  effective until  a  successor  shall be  appointed  pursuant to  this
Section  10.01   and  shall  in   no  event  relieve  the   Servicer  of  the
representations  and warranties  made  pursuant  to  Sections  6.01  and  the
remedies  available to  the  Owner  under Section  6.02  and 7.02,  it  being
understood and agreed  that the  provisions of such  Sections 6.01, 6.02  and
7.02 shall be applicable to the Servicer notwithstanding any such resignation
or termination of the Servicer, or the termination of this Agreement.

          Within a reasonable  period of time, but in no event longer than 30
days of  the appointment  of a successor  entity by  the Owner,  the Servicer
shall  prepare, execute  and  deliver to  the successor  entity  any and  all
documents  and other  instruments, place  in such successor's  possession all
Servicing  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 of the
Mortgage Notes and related documents,  and the preparation and recordation of
Assignments of Mortgage, at  the discretion of the Owner and,  at the Owner's
sole expense.  The Servicer shall cooperate with the Owner and such successor
in  effecting the termination  of the Servicer's  responsibilities and rights
hereunder  and the  transfer of servicing  responsibilities to  the successor
servicer, including  without limitation, the  transfer to such  successor for
administration by it  of all cash amounts which shall at the time be credited
by the Servicer to  the Custodial Account  or Escrow Account or  thereafter 
received with respect to the Mortgage Loans.

          Any  successor   appointed  as  provided   herein  shall   execute,
acknowledge and  deliver  to the  Servicer  and to  the Owner  an  instrument
accepting   such  appointment,   wherein  the   successor   shall  make   the
representations  and warranties  set forth  in Section  6.01, whereupon  such
successor  shall become  fully vested  with all  the rights,  powers, duties,
responsibilities,  obligations and  liabilities of  the  Servicer, with  like
effect as if originally named as a party to this Agreement.   Any termination
or  resignation of the Servicer or  termination of this Agreement pursuant to
Sections 6.02, 8.03, 9.01 or 9.02 shall not  affect any claims that the Owner
may have  against the  Servicer  arising out  of  the Servicer's  actions  or
failure to act prior to any such termination or resignation.

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

          Upon a  successor's acceptance of appointment as such, the Servicer
shall notify by mail   the Owner of  such appointment in accordance  with the
procedures set forth in Section 10.06.

          Section 10.02. Closing.

          Each  closing for  the engagement  of the  Servicer to  perform the
servicing responsibilities respecting Mortgage Loans shall take  place on the
related Transfer Date. At the Owner's option, the closing shall be either: by
telephone,  confirmed by  letter  or wire  as  the  parties shall  agree;  or
conducted in person, at such place as the parties shall agree.

          Each closing shall be subject to each of the following conditions:

               a)   all of the representations and warranties of the Servicer
                    and  the Owner  under this  Agreement shall  be true  and


                    correct as of each Transfer  Date and no event shall have
                    occurred which, with notice or the passage of time, would
                    constitute a default under this Agreement;

               b)   the Owner  and Servicer each shall have  received, or the
                    Owner's attorneys shall have received in escrow, (i) with
                    respect  to   the  Initial  Transfer  Date,  all  Closing
                    Documents  as  specified  in  Section  10.03 hereof,  and
                    (ii) with  respect to  all  Transfer  Dates, the  Closing
                    Documents specified in (b), (c) and (i) of Section 
                    10.03  hereof,  in such  forms  as  are agreed  upon  and
                    acceptable to the  Servicer and the Owner,  duly executed
                    by all signatories as required pursuant to the respective
                    terms thereof; and

               c)   all  other terms and  conditions of this  Agreement shall
                    have been  complied  with  and  no default  or  Event  of
                    Default under this  Agreement shall have occurred  and be
                    continuing for a  period of 30 days or more  prior to the
                    related Transfer Date.

          Section 10.03. Closing Documents.

          The Closing Documents shall consist  of fully executed originals of
the following documents:

               (a)  with  respect   to  the   Initial  Transfer  Date,   this
                    Agreement;

               (b)  with respect to  the Initial Transfer Date,  the Mortgage
                    Loan  Schedule,  with one  copy  to be  attached  to each
                    counterpart  of this  Agreement as  Exhibit  A, and  with
                    respect to each subsequent Transfer Date, a Mortgage Loan
                    Schedule reflecting the additional  Mortgage Loans to  be
                    serviced by the  Servicer and a cumulative  Mortgage Loan
                    Schedule, reflecting all Mortgage Loans being serviced by
                    the Servicer from  the Initial Transfer  Date up to,  and
                    including, the related subsequent Transfer Date;

               (c)  with  respect  to  each  subsequent   Transfer  Date,  an
                    Acknowledgment  Agreement in  the  form  of  Exhibit  B-1
                    hereto;

               (d)  with  respect to the  Initial Transfer Date,  a Custodial
                    Account Letter Agreement in the form of Exhibit C hereto;

               (e)  with  respect to  the Initial  Transfer  Date, an  Escrow
                    Account Letter Agreement in the form of Exhibit D hereto;

               (f)  with respect to  the Initial Transfer Date,  an Officer's
                    Certificate of the  Servicer, in the form  of Exhibit E-1
                    hereto,  including  all  attachments  thereto,  and  with
                    respect to subsequent  Transfer Dates, in the  event that
                    any  item  contained   in  the   most  recent   Officer's
                    Certificate  becomes  untrue  or at  the  request  of the
                    Owner, an Officer's Certificate in the form of Exhibit E-
                    2 hereto, including all attachments thereto;

               (g)  an  Opinion of  Counsel delivered  following the  Initial
                    Transfer Date upon the request  of the Owner, in the form
                    of Exhibit G hereto;

               (h)  with  respect to the  Initial Transfer Date,  a Custodial
                    Agreement; and

               (i)  with respect to each Transfer  Date, a trust receipt  and
                    initial  certification  of  the   related  Custodian,  as
                    required under the Custodial Agreement.

          Section 10.04. Costs.

          The Owner shall pay any commissions due its  salesmen and the legal
fees  and  expenses  of  its  attorneys.    Costs  and  expenses incurred  in
connection with  the transfer  of the  servicing responsibilities,  including
fees for delivering Servicing Files, shall be paid  by the Owner.  Subject to
Section 3.01(a) the Owner,  its designee or the Servicer shall  pay the costs
associated  with the  preparation, delivery  and recording of  Assignments of
Mortgages required on each Reconstitution Date.

          Section 10.05. Protection of Confidential Information.

          The Servicer shall  keep confidential and shall not  divulge to any
party, without the Owner's prior written consent, the  purchase price paid by
the  Owner  for the  Mortgage  Loans and  any  information pertaining  to the
Mortgage Loans or  any borrower thereunder, except  to the extent that  it is
appropriate  for  the  Servicer  to  do so  in  working  with  legal counsel,
auditors, taxing authorities or other governmental agencies.

          Section 10.06. Notices.

          All  demands,  notices  and communications  hereunder  shall  be in
writing and shall be  deemed to have been duly given if  sent by facsimile or
mailed by overnight  courier, addressed as follows (or such  other address as
may hereafter be furnished to the other party by like notice): 

          (i)  if to the Owner: 
               Lehman Capital, A Division of 
               Lehman Brothers Holdings Inc.
               Three World Financial Center
               New York, New York  10285
               Attention: Manager, Contract Finance
               Telecopier No.:  (212) 528-6659
               Telephone No.:  (212) 526-5837

          (ii) if to the Servicer:
               Aurora Loan Services Inc.
               2530 South Parker Road
               Aurora, Colorado  80014
               Telecopier No.:  (303) 338-2289
               Telephone No.:  (303) 745-3661
               Attention:  Rick Skogg

          Any such demand, notice or communication  hereunder shall be deemed
to have been received on the date delivered to or received at the premises of
the addressee. 

          Section 10.07.  Severability Clause.

          Any part, provision,  representation or warranty of  this Agreement
which  is prohibited or  which is held  to be void or  unenforceable shall be
ineffective to  the extent  of such  prohibition or  unenforceability without
invalidating  the  remaining   provisions  hereof.    Any   part,  provision,
representation  or  warranty  of  this  Agreement  which  is   prohibited  or
unenforceable or  is held  to be  void or  unenforceable in  any jurisdiction
shall  be  ineffective,  as  to such  jurisdiction,  to  the  extent  of such
prohibition or unenforceability without invalidating the remaining provisions
hereof, and any  such prohibition or unenforceability in  any jurisdiction as
to  any Mortgage  Loan  shall  not invalidate  or  render unenforceable  such
provision in any  other jurisdiction.  To the extent  permitted by applicable
law, the parties hereto waive any provision of law which prohibits or renders
void or unenforceable any  provision hereof.  If the invalidity  of any part,
provision,  representation or  warranty of  this Agreement shall  deprive any
party of the economic benefit intended to be conferred by this Agreement, the
parties shall negotiate,  in good-faith, to develop a  structure the economic
effect  of which  is as  close as  possible  to the  economic effect  of this
Agreement without regard to such invalidity.

          Section 10.08.  No Personal Solicitation.  

          From and  after each  related  Transfer Date,  the Servicer  hereby
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 Servicer's behalf,  to personally, by  telephone or mail, solicit  the
borrower or  obligor under any  Mortgage Loan (on  a targeted basis)  for any
purposes of prepayment,  refinancing or modification of the  related Mortgage
Loan, provided,  however, that  this limitation  shall not prohibit  Servicer
from  soliciting such  Mortgagor  for purposes  of  prepayment, refinance  or
modification of any loan owned or serviced by Servicer other than  a Mortgage
Loan.   It is understood  and agreed that,  among other marketing activities,
promotions undertaken by Servicer which are directed of the general public at
large or  which are  directed generally  to a  segment of  the then  existing
customers  of  Servicer  or  any  of  its  direct  or  indirect  subsidiaries
(including,  without  limitation,  the mailing  of  promotional  materials to
Servicer's  deposit customers  by  inserting  such  materials  into  customer
account  statements, mass  mailings based  on  commercially acquired  mailing
lists  and  newspaper,   radio  and  television  advertisements)   shall  not
constitute solicitation under this section.  In the event the Servicer does 
refinance any Mortgage  Loan as a result  of a violation of  the requirements
set forth in this Section  10.08, Servicer hereby agrees  to pay to Owner  an
amount equal to  the difference, if  any, between the  amount that the  Owner
would have  received if it had sold  the Mortgage Loan to a  third party, and
the proceeds received by the Owner as result of such refinancing. 

          Section 10.09.  Counterparts.

          This Agreement  may be  executed  simultaneously in  any number  of
counterparts.  Each  counterpart shall be deemed  to be an original,  and all
such counterparts shall constitute one and the same instrument.

          Section 10.10.  Place of Delivery and Governing Law.

          This  Agreement shall  be deemed  in effect  when a  fully executed
counterpart thereof is  received by the  Owner in the  State of New  York and
shall be deemed  to have been made in  the State of New York.   The Agreement
shall be construed in accordance with  the laws of the State of New  York and
the  obligations, rights  and  remedies  of the  parties  hereunder shall  be
determined in accordance with  the laws of the  State of New York,  except to
the extent preempted by Federal law.

          Section 10.11.  Further Agreements.

          The Owner and the Servicer each agree to execute and deliver to the
other  such reasonable and  appropriate additional documents,  instruments or
agreements as may be  necessary or appropriate to effectuate the  purposes of
this Agreement.

          Section 10.12. Intention of the Parties.

          It is the intention of the parties that the Owner is conveying, and
the Servicer is receiving only  a contract for servicing the Mortgage  Loans.
accordingly, the parties  hereby acknowledge that the Owner  remains the sole
and absolute owner of the Mortgage Loans and all rights related thereto.

          Section 10.13. Successors  and  Assigns;  Assignment  of  Servicing
Agreement.

          This Agreement  shall bind  and  inure to  the  benefit of  and  be
enforceable  by the Servicer and the Owner  and the respective successors and
assigns of the Servicer and the Owner.  This Agreement shall not be assigned,
pledged or hypothecated by   the Servicer to a third  party without the prior
written  consent  of the  Owner, which  consent  shall be  given at  the sole
discretion of the Owner.

          Section 10.14.  Waivers.

          No term  or provision of this  Agreement may be  waived or modified
unless such  waiver or  modification is in  writing and  signed by  the party
against whom such waiver or modification is sought to be enforced.

          Section 10.15.  Exhibits.

          The exhibits to  this Agreement are hereby incorporated  and made a
part hereof and are an integral part of this Agreement.

          Section 10.16.  General Interpretive Principles.

          For  purposes  of  this Agreement,  except  as  otherwise expressly
provided or unless the context otherwise requires:

          (a)  the terms defined in this Agreement have the meanings assigned
to them in this Agreement and include the plural as well as the singular, and
the use of any gender herein shall be deemed to include the other gender;

          (b)  accounting  terms  not  otherwise  defined  herein   have  the
meanings  assigned to them  in accordance with  generally accepted accounting
principles;

          (c)  references  herein to  "Articles", "Sections",  "Subsections",
"Paragraphs", and other  subdivisions without reference to a  document are to
designated Articles, Sections, Subsections, Paragraphs and other subdivisions
of this Agreement;

          (d)  a reference  to a Subsection  without further  reference to  a
Section is a reference to such Subsection as contained in the same Section in
which the reference appears, and this rule shall also apply to Paragraphs and
other subdivisions;

          (e)  the words "herein",  "hereof", "hereunder" and other  words of
similar import refer to this Agreement  as a whole and not to any  particular
provision; and

          (f)  the  term "include"  or  "including" shall  mean by  reason of
enumeration.

     Section 10.17. Reproduction of Documents.

          This  Agreement  and  all  documents  relating  thereto, including,
without  limitation,  (a)  consents,  waivers  and  modifications  which  may
hereafter be executed, (b)  documents received by  any party at the  closing,
and (c) financial  statements, certificates and other  information previously
or  hereafter furnished, may be reproduced  by any photographic, photostatic,
microfilm,  micro-card, miniature photographic or other similar process.  The
parties agree that any such  reproduction shall be admissible in evidence  as
the original itself in any  judicial or administrative proceeding, whether or
not  the original is  in existence and  whether or not  such reproduction was
made by a party in the regular course of business, and that any 
enlargement, facsimile  or further  reproduction of  such reproduction  shall
likewise be admissible in evidence.

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

                              LEHMAN CAPITAL, A DIVISION OF 
                              LEHMAN BROTHERS HOLDINGS INC.
                                         (Owner)


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



                            AURORA LOAN SERVICES INC.
                                       (Servicer)
                            By:
                                  --------------------------------------
                            Name:
                                 --------------------------------------
                            Title:
                                 --------------------------------------



                                  EXHIBIT A
                            MORTGAGE LOAN SCHEDULE
                               (to be provided)



                                 EXHIBIT B-1

                           ACKNOWLEDGMENT AGREEMENT

          On this ____ day of  ____________, 199_, Lehman Capital, A Division
of  Lehman Brothers  Holdings  Inc. (the  "Owner")  as the  Owner  under that
certain  Flow  Servicing  Agreement  dated  as of  September  1,  1997,  (the
"Agreement"),  does  hereby  transfer  to  Aurora  Loan  Services  Inc.  (the
"Servicer") as Servicer  under the Agreement, the  servicing responsibilities
related  to the Mortgage Loans listed  on the Mortgage Loan Schedule attached
hereto  as   Exhibit  A.     The  Servicer   hereby  accepts   the  servicing
responsibilities  transferred  hereby  and on  the  date  hereof  assumes all
servicing responsibilities  related to the  Mortgage Loans identified  on the
attached Mortgage  Loan Schedule all in  accordance with the Agreement.   The
contents of  each  Servicing File  required to  be delivered  to service  the
Mortgage Loans  pursuant to the Agreement have been  or shall be delivered to
the Servicer by the Owner in accordance with the terms of the Agreement.

          With respect  to the Mortgage  Loans made subject to  the Agreement
hereby, the Transfer Date shall be ___________________.

          The   Custodial   Files  shall   be   held  by   __________________
("_____________") pursuant to  that certain Custodial  Agreement dated as  of
_________ __, 199_, among the Owner, the Servicer and ________________.

          All  other  terms and  conditions  of  this  transaction  shall  be
governed by the Agreement.

          The Set-Up Fee per Mortgage Loan shall be:   $________

          The Termination Fee per Mortgage Loan shall be:    $________

         The Servicer  shall, as indicated below, (i) prepare or cause to be
prepared all Assignments of Mortgage, (ii) record or cause to be recorded all
Assignments of Mortgage, (iii) shall  pay the recording costs associated with
the Mortgage  Loans associated  with this Acknowledgment  Agreement and  (iv)
shall track such  Assignments of Mortgage  to ensure they have  been recorded
for the Assignment Fee per Mortgage Loan indicated below:
Check the appropriate box: (Check only one box)

    /  /    All items (i) through (iv) above   $_____ plus recording costs.

   /  /     All items (i) through (iv) above   $_____   (which fee includes
            recording costs).

  /  /      Only item (iv) above               $_____.

 /  /       None of the above.

          Capitalized terms used herein and  not otherwise defined shall have
the meanings set forth in the Agreement.

          This Acknowledgment Agreement may be executed simultaneously in any
number of counterparts.  Each counterpart shall  be deemed to be an original,
and all such counterparts shall constitute one and the same instrument.

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

                                OWNER:

                                LEHMAN CAPITAL, A DIVISION OF
                                LEHMAN BROTHERS HOLDINGS INC.


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

                                SERVICER:

                                AURORA LOAN SERVICES INC.


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


                                  EXHIBIT B-2

                             CONFIRMATION AGREEMENT

          On this ____ day of  ____________, 199_, Lehman Capital, A Division
of  Lehman Brothers  Holdings  Inc. (the  "Owner")  as the  Owner  under that
certain  Flow  Servicing  Agreement  dated  as of  September  1,  1997,  (the
"Agreement"), does  hereby express its  intention to transfer to  Aurora Loan
Services Inc. (the "Servicer") as Servicer under the Agreement, the servicing
responsibilities related  to the Mortgage  Loans listed on the  Mortgage Loan
Schedule attached hereto on ___________ (the "Transfer Date").  

          The  Servicer hereby  agrees to  accept  on the  Transfer Date  the
servicing  responsibilities related to  the Mortgage Loans  identified on the
attached  Mortgage Loan  Schedule and  shall begin  to service  such Mortgage
Loans  on  the  Transfer Date  in    accordance with  the  provisions  of the
Agreement.  

          The   Custodial  Files   shall   be   held  by   __________________
("_____________") pursuant to  that certain Custodial  Agreement dated as  of
_________ __, 199_, among the Owner, the Servicer and ________________.

          All  other  terms  and  conditions  of this  transaction  shall  be
governed by the Agreement.

          The Set-Up Fee per Mortgage Loan shall be:   $________

          The Termination Fee per Mortgage Loan shall be:    $________

          The Servicer shall, as indicated below, (i)  prepare or cause to be
prepared all Assignments of Mortgage, (ii) record or cause to be recorded all
Assignments of Mortgage, (iii) shall  pay the recording costs associated with
the Mortgage  Loans associated with  this Acknowledgment  Agreement and  (iv)
shall track such Assignments  of Mortgage to ensure  they have been  recorded
for the Assignment Fee per Mortgage Loan indicated below:
Check the appropriate box: (Check only one box)

          /  /  All items (i) through (iv) above   $_____ plus recording costs.

         /  /   All items (i) through (iv) above   $_____   (which fee includes
                recording costs).

        /  /    Only item (iv) above               $_____

          Capitalized terms used herein and  not otherwise defined shall have
the meanings set forth in the Agreement.

          This Confirmation Agreement  may be executed simultaneously  in any
number of counterparts.  Each counterpart shall be deemed to be  an original,
and all such counterparts shall constitute one and the same instrument.

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




                                OWNER:

                                LEHMAN CAPITAL, A DIVISION OF
                                LEHMAN BROTHERS HOLDINGS INC.


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

                                SERVICER:

                                AURORA LOAN SERVICES INC.


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


                                  EXHIBIT C

                      CUSTODIAL ACCOUNT LETTER AGREEMENT


                                                      _______ __, 199_


To:  ___________________________

     ___________________________

     ___________________________
          (the "Depository")     

          As Servicer under the Flow Servicing Agreement, dated as of
September 1, 1997 (the "Agreement"), we hereby authorize and request you to
establish an account, as a Custodial Account pursuant to Section 3.03 of the
Agreement, to be designated as "Aurora Loan Services Inc., in trust for
Lehman Capital, A Division of Lehman Brothers Holdings Inc., owner of
Residential Mortgage Loans, Group No. 1997-ALSI, and various Mortgagors." 
All deposits in the account shall be subject to withdrawal therefrom by order
signed by the Servicer.  This letter is submitted to you in duplicate. 
Please execute and return one original to us.

  
                             AURORA LOAN SERVICES INC.

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

          The undersigned, as Depository, hereby certifies that the above
described account has been established under Account Number __________, at
the office of the Depository indicated above, and agrees to honor withdrawals
on such account as provided above.

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

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

                                  EXHIBIT D

                       ESCROW ACCOUNT LETTER AGREEMENT


                                             _______ ___, 199_

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

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

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

          As servicer under the Flow Servicing Agreement, dated as of
September 1, 1997 (the "Agreement"), we hereby authorize and request you to
establish an account, as an Escrow Account pursuant to Section 3.05 of the
Agreement, to be designated as "Aurora Loan Services Inc., in trust for
Lehman Capital, A Division of Lehman Brothers Holdings Inc., owner of
Residential Mortgage Loans, Group No. 1997-ALSI, and various Mortgagors." 
All deposits in the account shall be subject to withdrawal therefrom by order
signed by the Servicer.  This letter is submitted to you in duplicate. 
Please execute and return one original to us.



                             AURORA LOAN SERVICES INC.

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



          The undersigned, as Depository, hereby certifies that the above
described account has been established under Account Number ______, at the
office of the Depository indicated above, and agrees to honor withdrawals on
such account as provided above.



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

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


                                 EXHIBIT E-1

                            OFFICER'S CERTIFICATE

     I, ____________________,  hereby certify that I am the duly elected
(Vice) President of Aurora Loan Services Inc., a corporation organized under
the laws of the State of Delaware, (the "Company") and further as follows:

     1.   Attached hereto as Exhibit 1 is a true, correct and complete copy
of the Articles of Incorporation of the Company which is in full force and
effect on the date hereof and which has been in effect without amendment,
waiver, rescission or modification since ____________.

     2.   Attached hereto as Exhibit 2 is a true, correct and complete copy
of the bylaws of the Company which are in effect on the date hereof and which
have been in effect without amendment, waiver, rescission or modification.

     3.   Attached hereto as Exhibit 3 is an original certificate of good
standing of the Company, issued within ____ days of the date hereof, and no
event has occurred since the date thereof which would impair such standing.  

     4.   Attached hereto as Exhibit 4 is a true, correct and complete copy
of a Certificate of an Assistant secretary of the Company setting forth the
Officers of the Company authorizes by a committee of the Company's Board of
Directors to execute and deliver the Flow Servicing Agreement, dated as of
September 1, 1997 (the "Agreement"), by and between the Company and Lehman
Capital, A Division of Lehman Brothers Holdings Inc. (the "Owner"), and such
authorities are in effect on the date hereof and have been in effect without
amendment, waiver rescission or modification.

     5.   To the best of my knowledge, either (i) no consent, approval,
authorization or order of any court or governmental agency or body is
required for the execution, delivery and performance by the Company of or
compliance by the Company with the Agreement or the consummation of the
transactions contemplated by the Agreement; or (ii) any required consent,
approval, authorization or order has been obtained by the Company.

     6.   To the best of my knowledge, neither the consummation of the
transactions contemplated by, nor the fulfillment of the terms of the
Agreement, conflicts or will conflict with or results or will result in a
breach of or constitutes or will constitute a default under the charter or
by-laws of the Company, the terms of any indenture or other agreement or
instrument to which the Company is a party or by which it is bound or to
which it is subject, or any statute or order, rule, regulations, writ,
injunction or decree of any court, governmental authority or regulatory body
to which the Company is subject or by which it is bound.

     7.   To the best of my knowledge, there is no action, suit, proceeding
or investigation pending or threatened against the Company which, in my
judgment, either in any one instance or in the aggregate, may result in any
material adverse change in the business, operations, financial condition,
properties or assets of the Company or in any material impairment of the
right or ability of the Company to carry on its business substantially as now
conducted or in any material liability on the part of the Company or which
would draw into question the validity of the Agreement or of any action taken
or to be taken in connection with the transactions contemplated hereby, or
which would be likely to impair materially the ability of the Company to
perform under the terms of the Agreement.

     8.   Each person listed on Exhibit 5 attached hereto who, as an officer
or representative of the Company, signed the Agreement and any other document
delivered prior hereto or on the date hereof in connection with the
Agreement, was, at the respective times of such signing and delivery, and is
now, a duly elected or appointed, qualified and acting officer or
representative of the Company, who holds the office set forth opposite his or
her name on Exhibit 5, and the signatures of such persons appearing on such
documents are their genuine signatures.

     9.   The Company is duly authorized to engage in the transactions
described and contemplated in the Agreement.

IN WITNESS WHEREOF, I have hereunto signed my name.

Dated: September __, 1997


                             AURORA LOAN SERVICES INC.

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

          IN WITNESS WHEREOF, I have hereunto signed my name and affixed the
seal of the Company.

Dated:
       ----------------------------          By:
                                                 ----------------------------
                                             Name:
                                                 ----------------------------
(Seal)                                       Title: 
                                                   --------------------------
                                                       (Vice) President



          I, ________________________, an (Assistant) Secretary1 of Aurora
Loan Services Inc., hereby certify that ____________ is the duly elected,
qualified and acting (Vice) President of the Company and that the signature
appearing above is (her) (his) genuine signature. 

          IN WITNESS WHEREOF, I have hereunto signed my name.


Dated:
       ----------------------------          By:
                                                ----------------------------
                                             Name:
                                                  --------------------------
(Seal)                                       Title:
                                                  --------------------------
                                                        (Vice) President



                                   EXHIBIT 4 to

                                   Company's Officer's Certificate



     Name                Title                    Signature


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

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

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

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

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

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


                                 EXHIBIT E-2

                       COMPANY'S OFFICER'S CERTIFICATE

     I, ____________________,  hereby certify that I am the duly elected
(Vice) President of Aurora Loan Services Inc., a corporation organized under
the laws of the State of Delaware, (the "Company") and further as follows:

     1.   The charter of the Company in the form attached to that certain
Company's Officer's Certificate dated September __, 1997 by ____________ is
in full force and effect on the date hereof and has been in effect without
amendment, waiver, rescission or modification.

     2.   The bylaws of the Company in the form attached to that certain
Company's Officer's Certificate dated ____________ by ____________ are in
effect on the date hereof and have been in effect without amendment, waiver,
rescission or modification.

     3.   Since the last date of issuance of a certificate of good standing
of the Company in the form attached to that certain Company's Officer's
Certificate dated ____________ by ____________, no event has occurred since
the date thereof which would impair such standing.

     4.   The resolutions of the Board of Directors of the Company in the
form attached to that certain Company's Officer's Certificate dated
____________ by ____________ are in effect on the date hereof and have been
in effect without amendment, waiver, rescission or modification.

     5.   To the best of my knowledge, neither the consummation of the
transactions contemplated by, nor the fulfillment of the terms of the Flow
Servicing Agreement dated as of September 1, 1997, by and between Lehman
Capital, A Division of Lehman Brothers Holdings Inc. and the Company,
conflicts or will conflict with or results or will result in a breach of or
constitutes or will constitute a default under the charter or by-laws of the
Company, the terms of any indenture or other agreement or instrument to which
the Company is a party or by which it is bound or to which it is subject, or
any statute or order, rule, regulations, writ, injunction or decree of any
court, governmental authority or regulatory body to which the Company is
subject or by which it is bound.

     6.   To the best of my knowledge, there is no action, suit, proceeding
or investigation pending or threatened against the Company which, in my
judgment, either in any one instance or in the aggregate, may result in any
material adverse change in the business, operations, financial condition,
properties or assets or the Company or in any material impairment of the
right or ability of the Company to carry on its business substantially as now
conducted or in any material liability on the part of the Company or which
would draw into question the validity of the Agreement or of any action taken
or to be taken in connection with the transactions contemplated hereby, or
which would be likely to impair materially the ability of the Company to
perform under the terms of the Agreement.

     7.   The Company is not currently in material breach of any
representation or warranty, or in material default under any provision of the
Agreement.

     8.   The Company is duly authorized to engage in the transactions
described and contemplated in the Agreement.
<PAGE>
IN WITNESS WHEREOF, I have hereunto signed my name and affixed the seal of
the Company.

Dated:

(Seal)                             AURORA LOAN SERVICES INC.

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

          I, ________________________, an (Assistant) Secretary of Aurora
Loan Services Inc., hereby certify that ____________ is the duly elected,
qualified and acting (Vice) President of Aurora Loan Services Inc. and that
the signature appearing above is (her) (his) genuine signature. 

          IN WITNESS WHEREOF, I have hereunto signed my name.

Dated:                                          By:
       --------------------------                   --------------------------
                                                Name:
                                                    --------------------------
(Seal)           Title: 
                                                    -------------------------
                                                      (Assistant) Secretary



                                 EXHIBIT F

                         FORM OF CUSTODIAL AGREEMENT

                           (Intentionally omitted)

                                  EXHIBIT G

                  FORM OF OPINION OF COUNSEL TO THE SERVICER

                                   (date)



Lehman Capital, A Division of 
Lehman Brothers Holdings Inc.
Three World Financial Center
New York, New York 10285

Ladies and Gentlemen:

          You have requested my opinion, as Legal Counsel to Aurora Loan
Services Inc. (the "Servicer"), with respect to certain matters in connection
with the servicing by the Servicer of the Mortgage Loans pursuant to that
certain Flow Servicing Agreement, by and between the Servicer and Lehman
Capital, A Division of Lehman Brothers Holdings Inc. (the "Owner"), dated as
of September 1, 1997, (the "Flow Servicing Agreement").  Capitalized terms
not otherwise defined herein have the meanings set forth in the Flow
Servicing Agreement.

          I have examined the following documents:

          1.   the Flow Servicing Agreement; and

          2.   such other documents, records and papers as I have deemed
               necessary and relevant as a basis for this opinion.

          To the extent I have deemed necessary and proper, I have relied
upon the representations and warranties of the Servicer contained in the Flow
Servicing Agreement. I have assumed the authenticity of all documents
submitted to me as originals, the genuineness of all signatures, the legal
capacity of natural persons and the conformity to the originals of all
documents.

          Subject to  the foregoing, it is my opinion that:

     1.   The Servicer is a duly organized, validly existing corporation in
          good standing under the laws of the state Delaware and is
          authorized to service and administer the Mortgage Loans in the
          states where the Mortgaged Properties are located. 

     2.   The Servicer has the power to engage in the transactions
          contemplated by the Flow Servicing Agreement and all requisite
          power, authority and legal right to execute and deliver the Flow
          Servicing Agreement, and to perform and observe the terms and
          conditions of such instrument.

     3.   The Flow Servicing Agreement has been duly authorized, executed and
          delivered by the Servicer and is a legal, valid and binding
          agreement enforceable in accordance with its respective terms
          against the Servicer, subject to bankruptcy laws and other similar
          laws of general application affecting rights of creditors and
          subject to the application of the rules of equity, including those
          respecting the availability of specific performance. 

     4.   Either (i) no consent, approval, authorization or order of any
          court or governmental agency or body is required for the execution,
          delivery and performance by the Servicer of or compliance by the
          Servicer with the Flow Servicing Agreement, or the servicing of the
          Mortgage Loans or the consummation of the transactions contemplated
          by the Flow Servicing Agreement; or (ii) any required consent,
          approval, authorization or order has been obtained by the Servicer.

     5.   Neither the consummation of the transactions contemplated by, nor
          the fulfillment of the terms of, the Flow Servicing Agreement
          conflicts or will conflict with or results or will result in a
          breach of, or constitutes or will constitute a default under, the
          organization documents of the Servicer, the terms of any material
          indenture or other agreement or instrument to which the Servicer is
          a party or by which it is bound or to which it is subject, or
          violates any statute or order, rule, regulations, writ, injunction
          or decree of any court, governmental authority or regulatory body
          to which the Servicer is subject or by which it is bound.

     6.   There is no action, suit, proceeding or investigation pending or,
          to the best of my knowledge, threatened against the Servicer which,
          in my judgment, either in any one instance or in the aggregate, may
          result in any material adverse change in the business, operations,
          financial condition, properties or assets of the Servicer or in any
          material impairment of the right or ability of the Servicer to
          carry on its business substantially as now conducted or in any
          material liability on the part of the Servicer or which would draw
          into question the validity of the Flow Servicing Agreement or of
          any action taken or to be taken in connection with the transactions 
          contemplated thereby, or which would be likely to impair materially 
          the ability of the Servicer to perform under the terms of the Flow 
          Servicing Agreement. 

          This opinion is given to you for your sole benefit, and no other
person or entity is entitled to rely hereon except that the purchaser or
purchasers to which you resell the Mortgage Loans may rely on this opinion as
if it were addressed to them as of its date, provided that the Servicer
remains the servicer of the Mortgage Loans under the Flow Servicing
Agreement.
                                   Very truly yours,


                                  -----------------------------------
                                              Name

                                            Legal Counsel


                                                                    EXHIBIT H

                             FORM OF COLLATERAL PLEDGE AND SECURITY AGREEMENT

          COLLATERAL PLEDGE AND SECURITY AGREEMENT, dated as of _________ __,
199_, by and between Aurora Loan Services Inc. ("Pledgor") and Lehman
Capital, A Division of Lehman Brothers Holdings Inc. ("Pledgee").

          WHEREAS, heretofore Pledgor and Pledgee executed that certain Flow
Servicing Agreement, dated as of September 1, 1997 (the "Servicing
Agreement");

          WHEREAS, heretofore Pledgee sold certain of the mortgage loans
which had been subject to the Servicing Agreement to the (Third Party
Purchaser) ("Purchaser") pursuant to that certain (Purchase Agreement) (the
"Purchase Agreement"), dated as of _________ __, 199_, by and between Pledgee
and Purchaser, which mortgage loans are listed on Exhibit A attached hereto
(the "Mortgage Loans");

          WHEREAS, pursuant to the Purchase Agreement, Pledgor has been
retained to service the Mortgage Loans sold to Purchaser;

          WHEREAS, Section 7.07 of the Servicing Agreement obligates Pledgor
to remit to Pledgee the amount of the monthly servicing fee received by
Pledgor with respect to each Mortgage Loan under the Purchase Agreement in
excess of the monthly servicing fee which had been received by Pledgor from
Pledgee with respect to each Mortgage Loan previously subject to the
Servicing Agreement and sold to Purchaser (the "Additional Remittance"), and
in connection therewith, obligates Pledgor to send to Pledgee a monthly
report;

          WHEREAS, Section 7.08 of the Servicing Agreement permits Pledgee to
cause Pledgor at any time under any Reconstitution Agreement to transfer the
servicing responsibilities and duties associated therewith to Pledgee or any
designee of Pledgee, and in connection therewith, obligates Pledgor to
cooperate with Pledgee in such transfer;

          WHEREAS, Pledgor's obligations to (i) remit to Pledgee the
Additional Remittance, (ii) deliver a monthly report in connection with the
Additional Remittance and (iii) cooperate with Pledgor in connection with any
transfer of servicing responsibilities and duties;

          WHEREAS, Pledgor desires to pledge to Pledgee all its right, title
and interest in and to the Servicing Rights (as defined below) with respect
to each Mortgage Loan. 

          NOW, THEREFORE, for good and valuable consideration, the receipt
and sufficiency of which are hereby acknowledged, Pledgor and Pledgee agree
as follows:

          1.   Pledgor hereby grants, pledges, conveys, transfers and assigns
to Pledgee a first priority security interest in and pledge of all its right
title and interest in and to any and all of the following: (i) all rights to
service the Mortgage Loans; (ii) any payments to or monies received by
Pledgor for servicing the Mortgage Loans; (iii) all Ancillary Income or
similar payments retained by Pledgor with respect to the Mortgage Loans; (iv)
all agreements or documents creating, defining or evidencing any of the
servicing rights related to the Mortgage Loans; (v) Escrow Payments or other
similar payments with respect to the Mortgage Loans and any amounts actually
collected by Pledgor with respect thereto; (vi) all accounts and other rights
to payments related to any of the property described in this paragraph; and
(vii) possession and use of any and all Servicing Files pertaining to the
Mortgage Loans or pertaining to the past, present or prospective servicing of
the Mortgage Loans (items (a) through (g) are collectively referred to herein
as the "Servicing Rights").

          2.   Pledgor covenants and agrees that:

          (a)  No sale, transfer, assignment, hypothecation or pledge of the
               Servicing Rights shall be made by Pledgor except in full
               compliance with all applicable laws, rules, regulations and
               orders, and then only after Pledgor has first received the
               prior written consent of Pledgee to such sale; and

          (b)  The Pledgee's counsel will, deliver, file, record and prepare
               for execution by the Pledgor such UCC-1 financing statements,
               further agreements, instruments and documents as Pledgee may
               require to impose, perfect and protect the security interest
               created and granted by this Collateral Pledge and Security
               Agreement.

          3.   Each of the following shall constitute an event of default
               hereunder:

               (i)    failure by Pledgor to remit to Pledgee the Additional
               Remittance in accordance with Section 7.07 of the Servicing
               Agreement, which failure continues 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 Pledgor by Pledgee;

               (ii)   failure by Pledgor to provide Pledgee with a monthly
               report in connection with the Additional Remittance in
               accordance with Section 7.07 of the Servicing Agreement, which
               failure 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
               Pledgor by Pledgee; and 

               (iii)  failure by Pledgor to cooperate with Pledgee in the
               transfer of servicing responsibilities and duties to Pledgee
               or any designee of Pledgee in accordance with Section 7.08 
               of the Servicing Agreement, which failure 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 Pledgor by Pledgee.

          4.   Upon the occurrence of an event of default as hereinabove set
forth, (i) Pledgee may, at its option, notify Pledgor that the assignment
herein has become effective and, upon the sending of such notice, the
Servicing Rights shall be deemed absolutely assigned to Pledgee without the
need for any further documentation; (ii) Pledgee shall have all rights and
remedies of a secured party under the Uniform Commercial Code; (iii) Pledgee
shall have the right to sell and transfer the Servicing Rights by any means
and upon any terms Pledgee deems necessary or desirable; (iv) Pledgee shall
be entitled to such injunctive relief as may be granted by any court having
equitable jurisdiction over the Servicing Rights; and (v) Pledgor hereby
appoints Pledgee its attorney-in-fact to endorse any other document or
instrument necessary to permit Pledgee to realize upon the Servicing Rights.

          5.   Each remedy granted in Paragraph 4 above shall not be deemed
exclusive of any other such remedy.

          6.   This Collateral Pledge and Security Agreement shall terminate
upon the termination of the obligation of Pledgee to remit the Additional
Remittance in accordance with Section 7.07 of the Servicing Agreement.

          7.   This Collateral Pledge and Security Agreement contains the
full understanding of the parties in respect of the subject matter hereof,
and may not be amended, altered, discharged or terminated, except by another
agreement in writing, signed by the party sought to be charged therewith.

          8.   This Collateral Pledge and Security Agreement shall be binding
upon and shall inure to the benefit of the parties hereto and their
respective successors and permitted assigns.

          9.   Capitalized terms used herein but not otherwise defined shall
have the meanings set forth in the Servicing Agreement.

          10.  This Collateral Pledge and Security Agreement shall be
construed in accordance with the laws of the State of New York.

          IN WITNESS WHEREOF, the parties have caused this Collateral Pledge
and Security Agreement to be executed by their duly authorized officers as of
the date first above written.

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

                                   By:___________________________
                                   Name:_________________________
                                   Title:________________________


                                   AURORA LOAN SERVICES INC.
                                   Pledgor
                                   By:___________________________
                                   Name:_________________________
                                   Title:________________________





                                                           Exhibit 99.5


                             SERVICING AGREEMENT


     THIS SERVICING AGREEMENT (this "Agreement"), entered into as of the 1st
day of January, 1998, by and between LEHMAN CAPITAL, A DIVISION OF LEHMAN
BROTHERS HOLDINGS INC., a Delaware corporation ("Lehman Capital"), and OPTION
ONE MORTGAGE CORPORATION, a Delaware corporation ("the Servicer"), recites
and provides as follows:


                                   RECITALS

     WHEREAS, Lehman Capital has conveyed certain Mortgage Loans identified
on Schedule I hereto (the "Serviced Mortgage Loans") to Structured Asset
Securities Corporation ("SASCO"), which in turn has conveyed the Serviced
Mortgage Loans to First Union National Bank, as trustee (the "Trustee") under
a trust agreement dated as of January 1, 1998 (the "Trust Agreement"), among
the Trustee, Norwest Bank Minnesota, National Association, as master servicer
("Norwest," and, together with any successor Master Servicer appointed
pursuant to the provisions of the Trust Agreement, the "Master Servicer") and
SASCO.

     WHEREAS, Lehman Capital desires that the Servicer service the Serviced
Mortgage Loans, and the Servicer has agreed to do so, subject to the
conditions set forth herein.

     WHEREAS, Norwest and any successor Master Servicer shall be obligated,
among other things, to supervise the servicing of the Serviced Mortgage Loans
on behalf of the Trustee, and shall have the right, under certain
circumstances, to terminate the rights and obligations of the Servicer under
this Servicing Agreement.

     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, Lehman Capital and the Servicer
hereby agree as follows:

                                  AGREEMENT

     1.   Definitions.  Capitalized terms used and not defined in this
          -----------
Agreement, including Exhibit A hereto and any provisions of the Seller's
Warranties and Servicing Agreement dated as of September 30, 1997, between
Lehman Capital and the Servicer (the "Warranties and Servicing Agreement")
incorporated by reference herein, shall have the meanings ascribed to such
terms in the Trust Agreement.

     2.   Servicing.  The Servicer agrees, with respect to the Serviced
          ---------
Mortgage Loans, to perform and observe the duties, responsibilities and
obligations that are to be performed and observed under the provisions of the
Warranties and Servicing Agreement, except as otherwise provided herein and
on Exhibit A hereto, and that the provisions of the Warranties and Servicing
Agreement, as so modified, are and shall be a part of this Agreement to the
same extent as if set forth herein in full.

     3.   Master Servicing; Termination of Servicer.  The Servicer, including
          -----------------------------------------
any successor servicer hereunder, shall be subject to the supervision of the
Master Servicer, which Master Servicer shall be obligated to ensure that the
Servicer services the Serviced Mortgage Loans in accordance with the
provisions of this Agreement.  The Master Servicer, acting on behalf of the
Trustee pursuant to the Trust Agreement, shall have the same rights as the
"Purchaser" (as defined in the Warranties and Servicing Agreement) to enforce
the obligations of the Servicer under the Warranties and Servicing Agreement. 
The Master Servicer shall be entitled to terminate the rights and obligations
of the Servicer under this Agreement upon the failure of the Servicer to
perform any of its obligations under this Agreement, as provided in Article X
of the Warranties and Servicing Agreement.

     4.   No Representations.  Neither the Servicer nor the Master Servicer
          ------------------
shall be obligated or required to make any representations and warranties
regarding the Serviced Mortgage Loans in connection with the transactions
contemplated by the Trust Agreement and issuance of the certificates issued
pursuant thereto.

     5.   Notices.  All notices and communications between or among the
          -------
parties hereto shall be in writing and shall be deemed received or given when
mailed first-class mail, postage prepaid, addressed to each other party at
its address specified below.  Each party may designate to the other parties
in writing, from time to time, other addresses to which notices and
communications hereunder shall be sent.

     6.   Governing Law.  THIS SERVICING AGREEMENT SHALL BE GOVERNED BY, AND
          -------------
CONSTRUED IN ACCORDANCE WITH, THE LAWS OF THE STATE OF NEW YORK,
NOTWITHSTANDING NEW YORK OR OTHER CHOICE OF LAW RULES TO THE CONTRARY.

     7.   Counterparts.  This Agreement may be executed in any number of
          ------------
counterparts, each of which when so executed shall be deemed to be an
original, but all of which counterparts shall together constitute but one and
the same instrument.

     8.   Reconstitution.  Lehman Capital and the Servicer agree that this
          --------------
Agreement is a Reconstitution Agreement, and that the date hereof is the
Reconstitution Date, each as defined in the Warranties and Servicing
Agreement.

     9.   Notices and Remittances to the Master Servicer.  All notices
          ----------------------------------------------
required to be delivered to the Purchaser or the Master Servicer under this
Agreement shall be delivered to the Master Servicer at the following address:

          Norwest Bank Minnesota, National Association
          11000 Broken Land Parkway
          Columbia, Maryland  21044
          Attn:  Master Servicing Department, SASCO 1998-2

     All remittances required to be made to the Master Servicer under this
Agreement shall be made to the following wire account:

          Norwest Bank Minnesota, National Association
          Minneapolis, Minnesota
          ABA#:  091-000-019
          Account Name:  Corporate Trust Clearing
          Account Number:  3970771416
          For further credit to:  13399500, SASCO 1998-2

     10.  Errors and Omissions Insurance.  The Servicer shall keep in force
          ------------------------------
during the term of this Agreement a fidelity bond and a policy or policies of
insurance covering errors and omissions in the performance of the Servicer's
obligations under this Agreement.  Such fidelity bond and policy or policies
shall be maintained with recognized insurers and shall be in such form and
amount as would permit the Servicer to be qualified as a FNMA or FHLMC
seller-servicer.  The Servicer shall be deemed to have complied with this
provision if an affiliate of the  Servicer has such errors and omissions and
fidelity bond coverage and, by the terms of such insurance policy or fidelity
bond, the coverage afforded thereunder extends to the Servicer.  The Servicer
shall furnish to the Master Servicer a copy of each such bond and insurance
policy upon receipt thereof by the Servicer.

     Executed as of the day and year first above written.


                              LEHMAN CAPITAL, A DIVISION OF
                                  LEHMAN BROTHERS HOLDINGS INC.




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


                              OPTION ONE MORTGAGE CORPORATION




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




                                  EXHIBIT A

           Modifications to the Warranties and Servicing Agreement


1.   All references to "Pool I," "Pool 1," "Pool 2" and "Pool II" in the
     Warranties and Servicing Agreement are hereby deleted.


2.   The definition of "Custodial Agreement" in Article I is hereby deleted
     and replaced with the following:

     "The custodial agreement relating to custody of the Serviced Mortgage
     Loans between First Trust National Association, as Custodian, and First
     Union National Bank, as Trustee, dated as of January 1, 1998."


3.   The definition of "Monthly Advance" in Article I is hereby amended by
     adding at the end of such definition the following:  ", but only to the
     extent that such amount is expected, in the reasonable judgment of the
     Company, to be recoverable from collections or other recoveries in
     respect of such Mortgage Loan."


4.   The definition of "Servicing Advance" in Article I is hereby amended by
     adding, immediately after the phrase "but not limited to, the cost of",
     the following:  "transfer of servicing of Delinquent Mortgage Loans to
     the Special Servicer pursuant to Section 11.02, and".


5.   The word "or" at the beginning of line twelve of the second paragraph in
     Section 4.01 is hereby deleted and replaced with a comma, and the
     following is hereby added immediately following the words "change the
     final maturity date on such Mortgage Loan" in such line twelve:  "or
     permit any alteration, substitution or release of any collateral for
     such Mortgage Loan."


6.   The fourth and fifth paragraphs of Section 4.01 are hereby deleted in
     their entirety and replaced with the following:

          "Notwithstanding anything to the contrary in this Agreement, the
     Company shall not waive any premium or penalty in connection with a
     prepayment of principal of any Mortgage Loan, and shall not consent to
     the modification of any Mortgage Note to the extent that such
     modification relates to payment of a prepayment premium or penalty."


7.   The following paragraph is hereby added at the end of Section 4.02:

          "Notwithstanding the foregoing, in the event of any conflict
     between the provisions of this Section 4.02 and the provisions of
     Section 11.02, the provisions of Section 11.02 shall control."


8.   The words "the Purchaser of Conventional Residential Adjustable and
     Fixed Rate Mortgage Loans, Group No. 1997-LB/00" in the first paragraph
     of Section 4.04 are hereby deleted and replaced with the following: 
     "Norwest Bank Minnesota, National Association, as master servicer for
     SASCO 1998-2."


9.   Section 4.05 is amended by deleting the word "and" at the end of clause
     (vi), replacing the period at the end of clause (vii) with "; and", and
     adding the following immediately following clause (viii):

          "(viii) to reimburse itself for Monthly Advances of the Company's
     funds made pursuant to Section 7.03, the Company's right to reimburse
     itself pursuant to this subclause (viii) (x) being limited to amounts
     received on the related Mortgage Loan which represent late payments of
     principal and/or interest respecting which any such advance was made,
     related Liquidation Proceeds, Insurance Proceeds, Condemnation Proceeds,
     REO Property, and such other amounts as may be collected by the Company
     from the Mortgagor or otherwise relating to such Mortgage Loan, and (y)
     if, after the liquidation of such Mortgage Loan, such amounts are
     insufficient to reimburse the Company for such unreimbursed Monthly
     Advances, the Company may seek reimbursement from other amounts in the
     Custodial Account, 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;


10.  Section 4.05 is further amended by adding, immediately after the words
     "unreimbursed Servicing Advances" in the first line of clause (ii), the
     following:  ", and for any unpaid Servicing Fees,".


11.  The words "the Purchaser of Conventional Residential Adjustable and
     Fixed Rate Mortgage Loans, Group No. 1997-LB/00" in the first paragraph
     of Section 4.06 are hereby deleted and replaced with the following: 
     "Norwest Bank Minnesota, National Association, as master servicer for
     SASCO 1998-2."


12.  All references in Section 4.15 to the disposition of REO Properties
     within a two year period are hereby deleted and replaced with a three
     year period.


13.  The first paragraph of Section 5.01 is hereby deleted and replaced with
     the following:

          "On each Remittance Date the Company shall remit by wire transfer
     of immediately available funds to the Master Servicer (a) all amounts
     deposited in the Custodial Account as of the close of business on the
     Determination Date (net of charges against or withdrawals from the
     Custodial Account pursuant to Section 4.05), plus (b) all advances, if
     any, which the Company is obligated to make pursuant to Section 7.03,
     minus (c) any amounts attributable to Principal Prepayments received
     after the applicable Collection Period, which amounts shall be remitted
     on the following Remittance Date, together with any additional interest
     required to be deposited in the Custodial Account in connection with
     such Principal Prepayment in accordance with Section 7.04, and minus (d)
     any amounts attributable to Monthly Payments collected but due (giving
     effect to Section 5.03) on a due date or dates subsequent to the first
     day of the month in which such Remittance Date occurs, which amounts
     shall be remitted on the Remittance Date next succeeding the Due Period
     for such amounts."


14.  Section 5.02 is hereby amended by deleting the words "Remittance Date"
     in the first line of such Section, and substituting the following: 
     "tenth day of each month, or if such tenth day is not a Business Day,
     the immediately preceding Business Day,"


15.  Section 5.03 is hereby deleted in its entirety.


16.  Section 6.03 is hereby amended by adding the following immediately after
     the words "other ancillary fees" in the second paragraph of such
     Section:  ", but not including any premium or penalty associated with a
     prepayment of principal of a Mortgage Loan."


17.  The second paragraph of Section 11.02 is hereby deleted in its entirely
     and replaced with the following:

          "On the second Business Day of each month, the Company shall orally
     inform the Master Servicer and the Special Servicer as to which Mortgage
     Loans have become delinquent for a period of 61 days or more, without
     giving effect to any grace period permitted by the related Mortgage Note
     (each, a "Distressed Mortgage Loan").  Any such Mortgage Loan as to
     which all past due payments are made prior to the Notice Date shall not
     be considered to be a Distressed Mortgage Loan, and the servicing
     thereof shall not be transferred as provided below.  On the fourth
     Business Day of each month (the "Notice Date"), the Company shall send
     by facsimile a written listing of the Distressed Mortgage Loans to the
     Master Servicer, the Trustee and the Custodian, and shall mail to the
     Mortgagor of each Mortgage Loan listed in a Transfer Notice a letter
     advising each such Mortgagor of the transfer of the servicing of the
     related Mortgage Loan to the Special Servicer, in accordance with the
     Cranston Gonzales National Affordable Housing Act of 1990; provided,
     however, the content and format of such letter shall have the prior
     approval of the Special Servicer.  The Company shall promptly provide
     the Special Servicer with copies of all such notices.  The transfer of
     servicing with respect to each such Mortgage Loan to the Special
     Servicer shall be effected by the Company not later than the fifteenth
     day following the applicable Notice Date (the "Transfer Date").  By the
     Business Day immediately following each Notice Date, the Company shall
     provide the Master Servicer, the Special Servicer, the Trustee and the
     Custodian  with a certification (the "Transfer Notice") listing the
     Distressed Mortgage Loans.

          At least five Business Days prior to each Transfer Date, the
     Company shall deliver, with respect to the Distressed Mortgage Loans
     listed on the related Transfer Notice, to the Special Servicer all
     Servicing Files, and to the Special Servicer and the Master Servicer a
     loan level tape or other electronic media containing loan set-up
     information in form reasonably acceptable to the Master Servicer and the
     Special Servicer.  Within two Business Days following such Transfer
     Date, the Servicer shall deliver a final trial balance (subject to
     special claims), inform reasonably acceptable to the Master Servicer and
     the Special Servicer, and commensurate with generally acceptable
     industry standards, detailing the amount of any unreimbursed Monthly
     Advances, Servicing Advances and accrued and unpaid Servicing Fees on a
     loan level basis.  Should the Master Servicer or the Special Servicer
     desire a loan level tape or other electronic media containing
     information which is not readily extractable from the Company's
     servicing system, the Company shall reasonably cooperate to make such
     loan level data available to the Master Servicer and Special Servicer. 
     In addition, no more than two Business Days after the Transfer Date, the
     Company shall transfer to the Special Servicer any funds held in an
     Escrow Account or Custodial Account relating to the Distressed Mortgage
     Loans listed in the related Transfer Notice.  Upon reasonable compliance
     by the Company with the provisions of this Section regarding the
     transfer of servicing for Distressed Mortgage Loans, the Special
     Servicer will reimburse the Company within five Business Days for any
     unreimbursed Monthly Advances, Servicing Advances and accrued and unpaid
     Servicing Fees with respect to such Distressed Mortgage Loans which have
     been properly documented.  Notwithstanding anything herein to the
     contrary, the transfer of servicing for Distressed Mortgage Loans shall
     not require the payment of a termination fee therefor.

     In connection with the transfer of any Distressed Mortgage Loan, (i) the
     Company will be responsible for servicing the Distressed Mortgage Loan
     until the effective date of transfer of servicing to the Special
     Servicer, but shall have no right or obligation to service such
     Distressed Mortgage Loan from and after the effective date of the
     transfer of servicing to the Special Servicer, (ii) notwithstanding
     clause (i) above, the Company shall include the Distressed Mortgage Loan
     in its monthly remittance report pursuant to Section 5.02 for the month
     in which such transfer is effected and shall be obligated, subject to
     Section 7.03, to make the Monthly Advance with respect to such
     Distressed Mortgage Loan on the Remittance Date in the month in which
     such transfer is effected, in each case, regardless of whether the
     Remittance Date occurs before or after the effective date of such
     transfer, (iii) the amount of Monthly Advances to be reimbursed to the
     Company by the Special Servicer hereunder shall include the Monthly
     Advance described in clause (ii) above regardless of whether the Company
     makes such Monthly Advance before or after the effective date of such
     transfer, (iv) the Company shall, no later than the end of the month in
     which such transfer is effected, provide to the Special Servicer loan
     level information (in the loan level tape or other electronic media or
     other agreed-upon form) regarding the Distressed Mortgage Loan during
     the month of such transfer as may be necessary to enable the Special
     Servicer to provide such information in its remittance report for the
     next following month, and (v) the Company shall not be entitled to the
     Servicing Fee with respect to any such Distressed Mortgage Loan for the
     month in which such transfer occurs."


18.  The following paragraph is added at the end of Section 12.01:

          "Neither the Master Servicer nor any successor servicer (including
     the Purchaser and the Master Servicer) shall be liable for any acts or
     omissions of the Company or any predecessor servicer.  In particular,
     neither the Master Servicer nor any successor servicer (including the
     Purchaser and the Master Servicer) shall be liable for any servicing
     errors or interruptions resulting from any failure of the Company to
     maintain computer and other information systems that are year-2000
     compliant."




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


                                  Purchaser

                                     and

                       Option One Mortgage Corporation,

                                   Company




               /_____________________________________________/

                 SELLER'S WARRANTIES AND SERVICING AGREEMENT

                        Dated as of September 30, 1997

               /_____________________________________________/


      Conventional Residential Adjustable and Fixed Rate Mortgage Loans

                             Group No. 1997-LB/00
                                        


                                         


                              TABLE OF CONTENTS



                                  ARTICLE I



                                 DEFINITIONS



                                  ARTICLE II



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

Section 2.01  Conveyance of Mortgage Loans; Possession of Mortgage Files;
Maintenance of Servicing Files  . . . . . . . . . . . . . . . . . . . . .  16
Section 2.02  Books and Records; Transfers of Mortgage Loans  . . . . . .  17
Section 2.03  Custodial Agreement; Delivery of Documents  . . . . . . . .  18

                                 ARTICLE III
             REPRESENTATIONS AND WARRANTIES; REMEDIES AND BREACH

Section 3.01  Company Representations and Warranties  . . . . . . . . . .  19
Section 3.02  Representations and Warranties Regarding Individual
          Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . . .  24
Section 3.03  Purchaser Representations and Warranties  . . . . . . . . .  36
Section 3.04  Remedies for Breach of Representations and Warranties.  . .  37
Section 3.05  Restrictions and Requirements Applicable in the Event . . .  39
Section 3.06  Repurchase of Mortgage Loans With First Payment Defaults  .  42


                                  ARTICLE IV

                ADMINISTRATION AND SERVICING OF MORTGAGE LOANS

Section 4.01  Company to Act as Servicer  . . . . . . . . . . . . . . . .  43
Section 4.02  Liquidation of Mortgage Loans . . . . . . . . . . . . . . .  45
Section 4.03  Collection of Mortgage Loan Payments  . . . . . . . . . . .  46
Section 4.04  Establishment of and Deposits to Custodial Account  . . . .  47
Section 4.05  Permitted Withdrawals From Custodial Account  . . . . . . .  48
Section 4.06  Establishment of and Deposits to Escrow Account . . . . . .  49
Section 4.07  Permitted Withdrawals From Escrow Account . . . . . . . . .  50
Section 4.08  Payment of Taxes, Insurance and Other Charges . . . . . . .  51
Section 4.09  Protection of Accounts  . . . . . . . . . . . . . . . . . .  51
Section 4.10  Maintenance of Hazard Insurance . . . . . . . . . . . . . .  52
Section 4.11  Maintenance of Mortgage Impairment Insurance  . . . . . . .  54
Section 4.12  Maintenance of Fidelity Bond and Errors and Omissions
          Insurance . . . . . . . . . . . . . . . . . . . . . . . . . . .  54
Section 4.13  Inspections . . . . . . . . . . . . . . . . . . . . . . . .  55
Section 4.14  Restoration of Mortgaged Property . . . . . . . . . . . . .  55
Section 4.15  Title, Management and Disposition of REO Property . . . . .  56
Section 4.16  Real Estate Owned Reports . . . . . . . . . . . . . . . . .  57
Section 4.17  Liquidation Reports . . . . . . . . . . . . . . . . . . . .  58
Section 4.18  Notification of Adjustments . . . . . . . . . . . . . . . .  58
Section 4.19  Reports of Foreclosures and Abandonments of Mortgaged
          Property  . . . . . . . . . . . . . . . . . . . . . . . . . . .  58
Section 4.20 Monthly Advances by Servicer . . . . . . . . . . . . . . . .  58



                                  ARTICLE V

                            PAYMENTS TO PURCHASER

Section 5.01  Remittances . . . . . . . . . . . . . . . . . . . . . . . .  59
Section 5.02  Statements to Purchaser . . . . . . . . . . . . . . . . . .  59
Section 5.03  Due Dates Other Than the First of the Month . . . . . . . .  60



                                  ARTICLE VI

                         GENERAL SERVICING PROCEDURES

Section 6.0l  Transfers of Mortgaged Property . . . . . . . . . . . . . .  61
Section 6.02  Satisfaction of Mortgages and Release of Mortgage Files . .  62
Section 6.03  Servicing Compensation  . . . . . . . . . . . . . . . . . .  62
Section 6.04  Annual Statement as to Compliance . . . . . . . . . . . . .  62
Section 6.05  Annual Independent Public Accountants' Servicing Report . .  63
Section 6.06  Right to Examine Company Records  . . . . . . . . . . . . .  63

                                 ARTICLE VII
                    AGENCY TRANSFER; PASS-THROUGH TRANSFER

Section 7.01  Removal of Mortgage Loans from Inclusion Under this      
Agreement Upon an Agency Transfer, or a Pass-Through Transfer on One or More
Reconstitution Dates  . . . . . . . . . . . . . . . . . . . . . . . . . .  64
                      . . . . . . . . . . . . . . . . . . . . . . . . . .
Section 7.02  Purchaser's Repurchase and Indemnification Obligations  . .  65
Section 7.03 Monthly Advances . . . . . . . . . . . . . . . . . . . . . .  66
Section 7.04 Compensating Interest  . . . . . . . . . . . . . . . . . . .  66

                                 ARTICLE VIII
                             COMPANY TO COOPERATE

Section 8.01  Provision of Information  . . . . . . . . . . . . . . . . .  67
                                        . . . . . . . . . . . . . . . . .
Section 8.02  Financial Statements; Servicing Facility  . . . . . . . . .  67



                                  ARTICLE IX
                                 THE COMPANY

Section 9.01  Indemnification; Third Party Claims . . . . . . . . . . . .  68
Section 9.02  Merger or Consolidation of the Company  . . . . . . . . . .  68
Section 9.03  Limitation on Liability of Company and Others . . . . . . .  69
Section 9.04  Limitation on Resignation and Assignment by Company . . . .  69

                                  ARTICLE X
                                   DEFAULT


Section 10.01  Events of Default  . . . . . . . . . . . . . . . . . . . .  71
Section 10.02  Waiver of Defaults . . . . . . . . . . . . . . . . . . . .  72

                                  ARTICLE XI
                                 TERMINATION

Section 11.01  Termination  . . . . . . . . . . . . . . . . . . . . . . .  73
Section 11.02  Termination Without Cause  . . . . . . . . . . . . . . . .  73

                                 ARTICLE XII
                           MISCELLANEOUS PROVISIONS

Section 12.01  Successor to Company . . . . . . . . . . . . . . . . . . .  75
Section 12.02  Amendment  . . . . . . . . . . . . . . . . . . . . . . . .  76
Section 12.03  Governing Law                                               76
Section 12.04  Duration of Agreement  . . . . . . . . . . . . . . . . . .  76
                                      . . . . . . . . . . . . . . . . . .
Section 12.05  Notices  . . . . . . . . . . . . . . . . . . . . . . . . .  76
Section 12.06  Severability of Provisions . . . . . . . . . . . . . . . .  77
Section 12.07  Relationship of Parties  . . . . . . . . . . . . . . . . .  77
Section 12.08  Execution; Successors and Assigns  . . . . . . . . . . . .  77
Section 12.09  Recordation of Assignments of Mortgage . . . . . . . . . .  77
Section 12.10  Assignment by Purchaser  . . . . . . . . . . . . . . . . .  78
Section 12.11  No Personal Solicitation . . . . . . . . . . . . . . . . .  78

                                   EXHIBITS

EXHIBIT A      MORTGAGE LOAN SCHEDULE
EXHIBIT A-1    POOL 1 MORTGAGE LOAN SCHEDULE
EXHIBIT A-2    SUB-POOL 1a MORTGAGE LOAN SCHEDULE
EXHIBIT A-3    SUB-POOL 1b MORTGAGE LOAN SCHEDULE
EXHIBIT A-4    SUB-POOL 1c MORTGAGE LOAN SCHEDULE
EXHIBIT A-5    POOL 2 MORTGAGE LOAN SCHEDULE
EXHIBIT B      CONTENTS OF EACH MORTGAGE FILE
EXHIBIT C-1    MORTGAGE LOAN DOCUMENTS
EXHIBIT C-2    CUSTODIAL AGREEMENT WITH EXHIBITS
EXHIBIT D-1    FORM OF CUSTODIAL ACCOUNT
               CERTIFICATION 
EXHIBIT D-2    FORM OF CUSTODIAL ACCOUNT
               LETTER AGREEMENT 
EXHIBIT E-1    FORM OF ESCROW ACCOUNT CERTIFICATION 
EXHIBIT E-2    FORM OF ESCROW ACCOUNT
               LETTER AGREEMENT 
EXHIBIT F      FORM OF MONTHLY REMITTANCE ADVICE 
EXHIBIT G      FORM OF ASSIGNMENT AND ASSUMPTION
EXHIBIT H      UNDERWRITING GUIDELINES
EXHIBIT I      DELINQUENT LOANS
EXHIBIT J      MORTGAGE LOANS WITH ODD DUE DATES
EXHIBIT K      BAILEE AGREEMENT
EXHIBIT L SECOND LIEN MORTGAGE LOANS

     This is a Seller's Warranties and Servicing Agreement for conventional
adjustable and fixed Rate residential first and second lien mortgage loans,
dated and effective as of September 30, 1997, and is executed between Lehman
Capital, A Division of Lehman Brothers Holdings Inc., as purchaser (the
"Purchaser"), and Option One Mortgage Corporation, as seller and servicer
(the "Company").

                             W I T N E S S E T H

          WHEREAS, the Purchaser has agreed  to purchase from the Company and
the Company has agreed to sell to the Purchaser certain Mortgage Loans  which
have  an aggregate outstanding principal balance as  of the close of business
on the Cut-off Date,  after deduction of payments due on or  before such date
of $385,000,000;

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

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

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

                                  ARTICLE I
                                 DEFINITIONS

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

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

          Agency Transfer:  The sale or transfer by Purchaser of some  or all
of the Mortgage Loans to FNMA under its Cash Purchase Program or its MBS Swap
Program  (Special Servicing Option)  or to FHLMC  under its Freddie  Mac Cash
Program or Gold PC Program, retaining the Company as "servicer thereunder".

          Agreement:   This Seller's  Warranties and Servicing  Agreement and
all amendments hereof and supplements hereto.

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

          Appraised  Value:   With  respect to  any  Mortgaged Property,  the
lesser  of (i)  the lesser  of  (a) the  value  thereof as  determined by  an
appraisal  made  for the  originator  of the  Mortgage  Loan at  the  time of
origination  of  the  Mortgage  Loan by  an  appraiser  who  met the  minimum
requirements of FNMA and FHLMC  and (b) the value thereof as  determined by a
review  appraisal conducted  by  the Company  in the  event  any such  review
appraisal determines an appraised value more than ten  percent lower than the
value thereof as  determined by the  appraisal referred to  in clause  (i)(a)
above, and (ii) the purchase price paid for the related Mortgaged Property by
the Mortgagor with  the proceeds of the Mortgage Loan, provided, however, (A)
in  the case  of a  Refinanced  Mortgage Loan,  such value  of  the Mortgaged
Property is based solely  upon the lesser of  (1) the value determined by  an
appraisal made  for the originator  of such Refinanced  Mortgage Loan  at the
time of origination of such Refinanced Mortgage Loan by an appraiser  who met
the minimum  requirements of  FNMA and  FHLMC and  (2) the  value thereof  as
determined by a  review appraisal conducted by  the Company in the  event any
such review  appraisal determines  an appraised value  more than  ten percent
lower than the  value thereof as determined  by the appraisal referred  to in
clause (ii)(A)(1) above and (B) in the case of a Mortgage Loan originated  in
connection  with  a "lease-option  purchase",  such  value  of the  Mortgaged
Property is  based on the lower of the  value determined by an appraisal made
for  the originator of such Mortgage  Loan at the time  of origination or the
sale price of  such Mortgaged Property if  the "lease option purchase  price"
was  set less than 12 months prior to  origination, and is based on the value
determined by an appraisal made for  the originator of such Mortgage Loan  at
the time  of origination  if the  "lease option  purchase price"  was set  12
months or more prior to origination.

          Appropriate  Federal Banking  Agency:  Appropriate Federal  Banking
Agency  shall have the meaning ascribed to it  by Section 1813(q) of Title 12
of the United States Code, as amended from time to time.

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

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

          Business Day:  Any day other than (i) a Saturday or Sunday, or (ii)
a  day on which  banking and  savings and loan  institutions in  the State of
California,  Pennsylvania or New York  are authorized or  obligated by law or
executive order to be closed.

          Closing Date:  October 30, 1997.

          CLTA:   The  California Land  Title  Association or  any  successor
thereto.

          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:    Option One  Mortgage Corporation,  or its  successor in
interest or  assigns, or any  successor to  the Company under  this Agreement
appointed as herein provided.

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

          Credit Grade:  As defined in the Underwriting Guidelines.

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

          Custodial Agreement:  The agreement governing the retention of  the
originals of each  Mortgage Note, Mortgage, Assignment of  Mortgage and other
Mortgage Loan Documents, which is annexed hereto as Exhibit C-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:  September 30, 1997.

          Defaulted Mortgage Loan:  As defined in Section 3.02 hereof.

          Deleted Mortgage Loan:  A Mortgage Loan which is repurchased by the
Company  in accordance with the terms of this  Agreement and which is, in the
case of  a substitution pursuant to Section 3.04,  replaced or to be replaced
with a Qualified Substitute Mortgage Loan.

          Delinquent Mortgage Loan:  As defined in Section 11.02 hereof.

          Determination Date:   The 13th  day (or if  such 13th day is  not a
Business Day, the  Business Day immediately preceding  such 13th day) of  the
month of the related Remittance Date.

          Disqualified  Organization:   An organization  defined  as such  in
Section 860E(e) of the Code.

          Due Date:  The day of the month on which the Monthly Payment is due
on a Mortgage  Loan, exclusive of  any days of  grace.  With  respect to  the
Mortgage  Loans for which payment  from the Mortgagor  is due on  a day other
than the first day  of the month, such  Mortgage Loans will be treated  as if
the Monthly Payment is due on the first day of the month following the actual
Due Date.

          Due  Period:   With respect  to  each Remittance  Date, the  period
commencing  on  the  second day  of  the  month preceding  the  month  of the
Remittance Date and  ending in the first day  of the month of  the Remittance
Date.

          Eligible  Investments:   Any one  or  more of  the obligations  and
securities  listed below which investment provides for a date of maturity not
later than the Determination Date in each month:

          (a)  direct  general  obligations  of,  or  obligations  fully  and
unconditionally guaranteed as to the timely payment of principal and interest
by, the United States or any agency or instrumentality thereof, provided such
obligations are backed  by the full  faith and credit  of the United  States,
Federal Housing Administration debentures, FHLMC senior debt obligations, and
FNMA  senior debt  obligations, but  excluding any  of such  securities whose
terms do not  provide for payment of a  fixed dollar amount upon  maturity or
call for redemption;

          (b)  Federal Housing Administration debentures;  provided, that any
such investment shall be rated in  one of the two highest ratings  categories
by each Rating Agency; 

          (c)  FHLMC participation certificates which guaranty timely payment
of principal and interest and senior debt obligations;

          (d)  Consolidated  senior debt obligations of any Federal Home Loan
Banks;

          (e)  FNMA mortgage-backed securities (other than stripped  mortgage
securities  which  are valued  greater  than  par on  the  portion of  unpaid
principal) and senior debt obligations;

          (f)  Federal  funds,  certificates  of deposit  time  deposits, and
bankers' acceptances (having  original maturities of not more  than 365 days)
of any  domestic bank,  the short-term  debt obligations of  which have  been
rated F-1+ or better by Fitch, A-1+ or better by Standard & Poor's and P-1 by
Moody's;

          (g)  Deposits  of any  bank or  savings  and loan  association (the
long-term deposit rating of  which is Baa3  or better by  Moody's and BBB  by
each of Standard  & Poor's and Fitch) which has combined capital, surplus and
undivided profits of  at least $50,000,000 which deposits are  insured by the
FDIC and held up to the limits insured by the FDIC;

          (h)  Investment agreements provided:

               1.   The  agreement is with a bank  or insurance company which
     has  unsecured, uninsured and unguaranteed senior debt obligations rated
     Aa2 or better by  Moody's and AA or better by each  of Standard & Poor's
     and Fitch, or is the lead bank of a parent  bank holding company with an


     uninsured, unsecured  and  unguaranteed senior  debt obligation  meeting
     such rating requirements;

               2.   Moneys invested  thereunder may be withdrawn  without any
     penalty, premium or charge upon not more than one day's notice (provided
     such  notice  may  be amended  or  canceled  at any  time  prior  to the
     withdrawal date);

               3.   The   agreement  is   not  subordinated   to  any   other
     obligations of such insurance company or bank;

               4.   The same  guaranteed interest  rate will  be paid  on any
     future deposits made pursuant to such agreement; and

               5.   The  Purchaser receives  an opinion  of  counsel (at  the
     expense of the  party requesting the investment) that  such agreement is
     an enforceable obligation of such insurance company or bank.

          (i)  Repurchase agreements  collateralized by  securities described
in (a), (c),  or (e) above with  any registered broker/dealer subject  to the
Securities  Investors Protection  Corporation's jurisdiction  and  subject to
applicable limits  therein  promulgated by  Securities  Investors  Protection
Corporation  or any  commercial bank,  if such broker/dealer  or bank  has an
uninsured,  unsecured and  unguaranteed  short-term or  long-term  obligation
rated  P-1  or  Aa2,  respectively,  or   better  by  Moody's,  A-1+  or  AA,
respectively or better by Standard & Poor's  and A-1+ or AA, respectively, or
better by Fitch, provided:

               a.   A  master  repurchase   agreement  or  specific   written
     repurchase agreement governs the transaction;

               b.   The securities are held free and clear of any lien by the
     Purchaser or  an independent third party acting  solely as agent for the
     Purchaser, and such third party is  (a) a Federal Reserve Bank or  (b) a
     bank which  is a  member of  the FDIC  and which  has combined  capital,
     surplus and  undivided profits of  not less  than $125 million,  and the
     Purchaser shall have received written confirmation from such third party
     that it holds  such securities, free and clear of any lien, as agent for
     the Purchaser;

               c.   A  perfected  first security  interest under  the Uniform
     Commercial Code, or book entry procedures  prescribed at 31 CFR 306.1 et
     seq. or  31 CFR 350.0  et seq.,  in such securities  is created  for the
     benefit of the Purchaser;

               d.   The repurchase  agreement has  a term of  thirty days  or
     less  and the  Purchaser will  value the  collateral securities  no less
     frequently than monthly and will  liquidate the collateral securities if
     any  deficiency in the  required collateral  percentage is  not restored
     within two business days of such valuation; and

               e.   The fair  market value  of the  collateral securities  in
     relation to the amount of the repurchase obligation, including principal
     and interest, is equal to at least 106%;

          (j)  Commercial  paper (having original maturities of not more than
270 days) rated  in the highest short-term  rating categories of  each Rating
Agency; and

          (k)  Investments in no load money market funds registered under the
Investment  Company  Act of  1940,  whose  shares  are registered  under  the
Securities act and rated Aaa by Moody's,  AAAm or AAAm-G by Standard & Poor's
and AAA, if rated by Fitch; provided that no instrument described above shall
evidence either the  right to receive (a)  only interest with respect  to the
obligations underlying  such instrument  or (b)  both principal and  interest
payments derived from obligations underlying such instrument and the interest
and  principal payments with respect  to such instrument  provided a yield to
maturity at  par greater than  120% of  the yield to  maturity at par  of the
underlying  obligations; and provided, further that all instruments described
hereunder shall mature at par on or prior to the next succeeding Payment Date
unless otherwise provided in this  Agreement and that no instrument described
hereunder may be purchased at a price greater than par if such instrument may
be prepaid or called at a price less than its purchase price  prior to stated
maturity.

          Notwithstanding  anything herein to  the contrary, with  respect to
Mortgage Loans  subject to an Agency Transfer  or a Pass-Through Transfer, in
the event  that the applicable  Reconstitution Agreement has a  more limiting
definition of "Eligible Investments", then  the definition contained in  such
Reconstitution Agreement shall apply to such Mortgage Loans.

          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 Mortgage Loan:  The Mortgage Loans for which the Company has
established an escrow account for items constituting Escrow Payments.

          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 10.01.

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

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

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

          First Remittance Date:  November 18, 1997.

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

          FNMA Guides:  The FNMA Sellers' Guide and the FNMA Servicers' Guide
and all amendments or additions thereto.

          Gross Margin:  With respect to each Pool I Mortgage Loan, the fixed
percentage amount set forth in the related Mortgage Note of not less than 425
basis points (4.25%) and not more than 963 basis points (9.63%), 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:  The applicable rate, on each Interest Rate Adjustment Date,
which shall be adjusted semi-annually based upon  the rate per annum equal to
the average of interbank offered  rates for six-month U.S. Dollar Denominated
deposits  in  the  London Market  (LIBOR)  as published  in  the  Wall Street
Journal.

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


          Insured  Depository Institution:    Insured Depository  Institution
shall have the meaning  ascribed to such term by Section  1813(c)(2) of Title
12 of the United States Code, as amended from time to time.

          Interest Rate Adjustment Date:  The date on which  an adjustment to
the Mortgage Interest Rate on a Mortgage Note becomes effective.

          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 outstanding principal  balance of the  Mortgage Loan as  of the
Cut-off Date (unless otherwise indicated) to the lesser of  (a) the Appraised
Value of  the Mortgaged Property  and (b)  if the Mortgage  Loan was  made to
finance the acquisition of the related Mortgaged Property, the purchase price
of the Mortgaged Property, expressed as a percentage.

          Monthly Advance:   With  respect to each  Remittance Date  and each
Mortgage  Loan, an  amount equal to  the Monthly  Payment (with  the interest
portion  of such  Monthly Payment  adjusted to  the Mortgage  Loan Remittance
Rate) which was due on the Mortgage Loan, and (i) which was delinquent at the
close of  business on the  immediately preceding Determination Date  and (ii)
which was not the subject of a previous Monthly Advance.

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

          Mortgage:  The mortgage, deed of trust or other instrument securing
a Mortgage Note,  which creates a first  or second lien on  an unsubordinated
estate in fee simple in real property securing the Mortgage Note.

          Mortgage File:  The items  pertaining to a particular Mortgage Loan
referred  to  in Exhibit  B  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  the 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  on each Interest  Rate
Adjustment Date, no change in the Mortgage Interest Rate shall: (i) exceed 1%
above or below 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 Mortgage Loan which is the subject of
this  Agreement, each  Mortgage  Loan  originally sold  and  subject to  this
Agreement being identified on the Mortgage Loan Schedule, which Mortgage Loan
includes   without  limitation  the  Mortgage  File,  the  Monthly  Payments,
Principal Prepayments, Liquidation Proceeds, Condemnation Proceeds, Insurance
Proceeds, REO Disposition Proceeds  and all other rights,  benefits, proceeds
and obligations arising from or in connection with such Mortgage Loan.

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

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

          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  and the  zip  code;  (4)  a  code
indicating whether the Mortgaged Property is a single family residence, a 2-4
family residence,  a condominium unit, a manufactured  home, a townhouse or a
unit in a  planned unit development; (5)  the original months to  maturity or
the remaining months to maturity from the Cut-off  Date, in any case based on
the original amortization schedule, and if different, the maturity  expressed
in the  same manner but  based on the  actual amortization schedule;  (6) the
Loan-to-Value Ratio at origination; (7) the Mortgage Interest Rate  as of the
Cut-off Date; (8) the first payment date of the Mortgage Loan; (9) the stated
maturity date; (10)  the amount of the Monthly Payment;(11) the next due date
of  the Mortgage  Loan; (12) the  original principal  amount of  the Mortgage
Loan;  (13) the principal  balance of the  Mortgage Loan  as of the  close of
business  on the  Cut-off  Date,  after deduction  of  payments of  principal
actually  collected on  or before  the Cut-off  Date; (14) the  Mortgage Loan
Remittance  Rate  as  of  the  Cut-off  Date;  (15) the  next  Interest  Rate
Adjustment  Date; (16) the  Gross Margin;  (17)  the next  Payment Adjustment
Date (18) the maximum Mortgage Interest Rate  under the terms of the Mortgage
Note; (19) a code indicating whether the loan  is an adjustable or fixed rate
Mortgage Loan; (20) a code indicating whether the loan is a first or a second
lien  Mortgage  Loan;  (21)  a   code  indicating  the  occupancy  status  at
origination;  (22) a  code indicating the  loan purpose; (23)  the Index; and
(24) the  loan documentation type.  With respect to the Mortgage Loans in the
aggregate,  the  Mortgage  Loan  Schedule  shall  set   forth  the  following
information, as  of the Cut-off Date:  (1) the  number of Mortgage Loans; (2)
the current  aggregate outstanding principal  balance of the  Mortgage Loans;
(3)  the weighted average Mortgage  Interest Rate of  the Mortgage Loans; and
(4) the weighted average maturity of the Mortgage Loans.

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

          Mortgaged  Property:  The  real property securing  repayment of the
debt evidenced by a Mortgage Note.

          Mortgagor:  The obligor on a Mortgage Note.

          Net Margin:  With respect to  each Pool I Mortgage Loan, an  amount
equal to the Gross Margin minus the Servicing Fee Rate.

          Non-Escrow Mortgage Loan:  Any Mortgage Loan which is not an Escrow
Mortgage Loan.

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

          Opinion of Counsel:   A written opinion  of counsel, who may  be an
employee  of the Company,  reasonably acceptable  to the  Purchaser, provided
that any Opinion  of Counsel relating  to (a)  qualification of the  Mortgage
Loans  in a REMIC  or (b)  compliance with the  REMIC Provisions, must  be an
opinion  of counsel who  (i) is  in fact independent  of the  Company and any
master servicer of the Mortgage Loans, (ii) does not have any material direct
or indirect financial interest in the  Company or any master servicer of  the
Mortgage Loans or in an affiliate  of either and (iii) is not connected  with
the Company  or any  master servicer  of the  Mortgage Loans  as an  officer,
employee, director or person performing similar functions.

          Pass-Through Transfer:  The sale or transfer of some or all  of the
Mortgage  Loans to a trust  to be formed as  part of a publicly-issued and/or
privately  placed,  rated  or  unrated,  mortgage  pass-through  transaction,
retaining  the Company  as "servicer"  (with  or without  a master  servicer)
thereunder.

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

          Pool 1  Mortgage Loans:   Adjustable rate Mortgage Loans  listed in
Exhibit A-1 hereto.

          Pool 2 Mortgage Loans:  Fixed rate Mortgage Loans listed in Exhibit
A-5 hereto.

          Prepayment Interest Shortfall Amount:  With respect to any Mortgage
Loan that  was  subject to  a Principal  Prepayment in  full  during any  Due
Period, which Principal Prepayment was applied to such Mortgage Loan prior to
such Mortgage Loan's Due Date in such Due Period, the amount of interest (net
the  related Servicing  Fee) that would  have accrued  on the amount  of such
Principal Prepayment during  the period commencing  on the date  as of  which
such Principal Prepayment was applied to such Mortgage Loan and ending on the
day immediately preceding such Due Date, inclusive.

          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.

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

          Purchaser:  Lehman Capital, A Division of Lehman  Brothers Holdings
Inc.  or its successor  in interest or  any successor to  the Purchaser under
this Agreement as herein provided.

          Qualified Depository:    A depository  the  accounts of  which  are
insured by the FDIC through  the BIF or the SAIF and the  debt obligations of
which are rated AA or better by Standard & Poor's Corporation.

          Qualified  Insurer:   A mortgage  guaranty  insurance company  duly
authorized and licensed  where required by law to  transact mortgage guaranty
insurance business and approved as an insurer by FNMA or FHLMC.  

          Qualified Substitute Mortgage Loan:  A mortgage loan eligible to be
substituted  by the Company  for a Deleted  Mortgage Loan which  must, on the
date of such  substitution, (i) have an outstanding  principal balance, after
deduction of all scheduled payments due  in the month of substitution (or  in
the case of  a substitution  of more  than one  mortgage loan  for a  Deleted
Mortgage  Loan,  an  aggregate  principal  balance), not  in  excess  of  the
outstanding  principal balance  of the  Deleted  Mortgage Loan;  (ii) have  a
Mortgage Loan Remittance Rate not less than and not more than 2% greater than
the Mortgage Loan Remittance Rate of the  Deleted Mortgage Loan; (iii) have a
remaining term to maturity  not greater than and not more  than one year less
than  that of the  Deleted Mortgage Loan;  (iv) have a  Gross Margin not less
than that of the Deleted Mortgage Loan;  (v) have a maximum Mortgage Interest
Rate Cap not less than that of the Deleted Mortgage Loan; (vi) have a maximum
periodic  mortgage  Interest  Rate Cap  not  less than  that  of  the Deleted
Mortgage Loan; (vii)  comply with each representation and  warranty set forth
in Sections 3.01 and 3.02; and (viii) be a REMIC Eligible Mortgage Loan.

          Rating Agency:  Any of Fitch, Moody's  or Standard & Poor's, Duff &
Phelps or their respective successors designed by the Purchaser.

          Reconstitution Agreements:    The agreement  or agreements  entered
into by the Purchaser, the Company, FNMA or FHLMC or certain third parties on
the Reconstitution Date(s) with respect to  any or all of the Mortgage  Loans
serviced hereunder, in  connection with a Pass-Through Transfer  or an Agency
Transfer as set forth  in Section 7.01, including, but not  limited to, (i) a
FNMA Mortgage Selling  and Servicing Contract, a Pool  Purchase Contract, and
any and all servicing agreements and tri-party agreements reasonably required
by  FNMA with respect  to a FNMA  Transfer, (ii) a Purchase  Contract and all
purchase  documents associated  therewith as  set  forth in  the Freddie  Mac
Sellers'  & Servicers' Guide,  and any and all  servicing agreements and tri-
party  agreements  reasonably required  by  FHLMC  with  respect to  a  FHLMC
Transfer,   and  (iii)   a   Pooling  and   Servicing   Agreement  and/or   a
subservicing/master servicing agreement and related custodial/trust agreement
and  related  documents  with  respect  to a  Pass-Through  Transfer.    Such
agreement or  agreements shall  prescribe the rights  and obligations  of the
Company  in  servicing the  related  Mortgage  Loans  and shall  provide  for
servicing compensation to the Company (calculated on a weighted average basis
for all the related Mortgage Loans as of the Reconstitution Date), net of any
guarantee  fees due  FNMA or  FHLMC,  if applicable,  at least  equal  to the
Servicing  Fee due  the  Company in  accordance with  this  Agreement or  the
servicing fee required pursuant to the Reconstitution Agreement, whichever is
greater.  The form of relevant Reconstitution Agreement to be entered into by
the  Purchaser and/or master servicer or trustee and the Company with respect
to  Pass-Through  Transfers  shall be  reasonably  satisfactory  in  form and
substance to  the Purchaser and the Company (giving  due regard to any rating
or master servicing requirements) and the  representations and warranties and
servicing  provisions contained  therein shall  be  substantially similar  to
those  contained in  this Agreement  and  shall not  contain any  obligations
materially more onerous  than those contained herein that materially increase
the  expenses  of the  Servicer,  unless  otherwise  mutually agreed  by  the
parties.  

          Reconstitution Date:  The  date or dates on which any or all of the
Mortgage  Loans serviced  under this  Agreement  shall be  removed from  this
Agreement and reconstituted as part of  an Agency Transfer or a  Pass-Through
Transfer  pursuant to  Section  7.01 hereof.    On such  date  or dates,  the
Mortgage Loans transferred  shall cease to be  covered by this Agreement  and
the Company's  servicing responsibilities  shall cease  under this  Agreement
with respect to the related transferred Mortgage Loans.

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

          Refinanced Mortgage Loan:  A Mortgage Loan the purpose of  which is
to refinance an existing mortgage loan.

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

          REMIC Documents:  The document or documents creating and  governing
the administration of a REMIC.

          REMIC Eligible  Mortgage Loan:   A  Mortgage Loan  held by  a REMIC
which satisfies and/or complies with all applicable REMIC Provisions.

          REMIC  Provisions:   Provisions  of  the  federal  income  tax  law
relating to a  REMIC, which appear at Section 860A through 86OG of Subchapter
M  of  Chapter 1,  Subtitle  A  of  the  Code, and  related  provisions,  and
regulations,  rulings  or  pronouncements  promulgated  thereunder,  as   the
foregoing may be in effect from time to time.

          Remittance  Date:   The 18th  day (or  if such  18th day  is not  a
Business Day,  the first  Business Day immediately  following) of  any month,
beginning with the First Remittance Date.

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

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

          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 outstanding  principal balance  of  the Mortgage  Loan plus  (ii)
interest  on  such  outstanding  principal  balance  at   the  Mortgage  Loan
Remittance  Rate  from the  date on  which  interest has  last been  paid and
distributed to the Purchaser to the date of repurchase, less amounts received
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, protection and  inspection 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 is  limited to, and the  Servicing Fee is payable  solely from,
the interest  portion (including  recoveries with  respect  to interest  from
Liquidation Proceeds) of such Monthly Payment collected by the Company.

          Servicing Fee Rate:  0.50% 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  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.

          Sub-pool 1a Mortgage Loans:  Adjustable rate  Mortgage Loans listed
in Exhibit A-2 hereto.

          Sub-pool 1b Mortgage Loans:   Adjustable rate Mortgage Loans listed
in Exhibit A-3 hereto.

          Sub-pool  1c Mortgage Loans:  Adjustable rate Mortgage Loans listed
in Exhibit A-4 hereto.

          Subservicer:   Any Subservicer  which is subservicing  the Mortgage
Loans pursuant  to a  Subservicing Agreement  meeting the qualifications  set
forth in Section 4.01.

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

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

          Underwriting Guidelines:   The Seller's underwriting  guidelines as
set forth on Exhibit H attached hereto.

          Whole Loan Transfer:  The  sale or transfer of  some or all of  the
Mortgage  Loans  to a  third  party purchaser  in  a  whole loan  transaction
pursuant to a seller's warranties  and servicing agreement or a participation
and servicing agreement, retaining the Servicer as "servicer" thereunder.



                                  ARTICLE II

         CONVEYANCE OF MORTGAGE LOANS; POSSESSION OF MORTGAGE FILES;

                   BOOKS AND RECORDS; CUSTODIAL AGREEMENT; 

                            DELIVERY OF DOCUMENTS



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

          The Company, simultaneously with the execution and delivery of this
Agreement, does hereby  sell, transfer, assign,  set over and  convey to  the
Purchaser,  without recourse, but subject to the terms of this Agreement, all
the right, title and  interest of the Company  in and to the Mortgage  Loans.
Pursuant  to  Section 2.03,  the  Company  has  delivered the  Mortgage  Loan
Documents to the Custodian.

          The contents of  each Mortgage 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.  The Company shall maintain a Servicing File
consisting of a copy of the contents of each Mortgage  File and the originals
of the documents in each  Mortgage File not delivered to the Custodian.   The
possession  of each  Servicing File  by the  Company is  at the  will of  the
Purchaser for  the sole purpose of  servicing the related Mortgage  Loan, and
such retention and possession by the Company is in a custodial capacity only.
Upon the sale of the Mortgage Loans the ownership  of each Mortgage Note, the
related Mortgage and the related Mortgage File and Servicing File shall  vest
immediately in  the Purchaser, and the ownership of all records and documents
with respect to the related Mortgage Loan prepared by or which  come into the
possession of the  Company shall vest immediately in the  Purchaser and shall
be retained and  maintained by  the Company,  in trust,  at the  will of  the
Purchaser and only  in such custodial capacity.  Each Servicing File shall be
segregated from  the other  books and  records of  the Company  and shall  be
marked appropriately on the Company's servicing system to reflect clearly the
sale of  the  related Mortgage  Loan to  the Purchaser.    The Company  shall
release its custody of the contents of any Servicing File only  in accordance
with written instructions from the Purchaser, unless such release is required
as incidental  to the  Company's servicing  of the  Mortgage Loans  or is  in
connection with a repurchase of  any Mortgage Loan pursuant to  Section 3.03,
3.05 or 6.02.

          Section 2.02   Books and Records; Transfers of Mortgage Loans.

          From and after the sale of the Mortgage Loans to the  Purchaser all
rights arising out  of the Mortgage  Loans including but  not limited to  all
funds received on or in connection with the Mortgage Loans, shall be received
and held by the Company in trust for the benefit of the Purchaser as owner of
the Mortgage Loans, and the Company shall  retain record title to the related
Mortgages  for  the  sole  purpose  of facilitating  the  servicing  and  the
supervision of the servicing of the Mortgage Loans.

          The sale of each Mortgage Loan shall  be reflected on the Company's
balance sheet  and other  financial statements  as a  sale of  assets by  the
Company.    The Company  shall  be  responsible  for maintaining,  and  shall
maintain, a complete  set of books and  records for each Mortgage  Loan which
shall be marked clearly to reflect the ownership of each Mortgage Loan by the
Purchaser.   In  particular, the  Company shall  maintain in  its possession,
available for inspection by the Purchaser, or its  designee and shall deliver
to the Purchaser upon demand, evidence of compliance with all  federal, state
and  local  laws,  rules  and  regulations,  including  but  not  limited  to
documentation as to the method used  in determining the applicability of  the
provisions of the Flood Disaster Protection  Act of 1973, as amended, to  the
Mortgaged Property, documentation evidencing  insurance coverage and periodic
inspection reports as required by Section 4.13.   To the extent that original
documents  are  not  required  for purposes  of  realization  of  Liquidation
Proceeds or Insurance Proceeds, documents maintained by the Company may be in
the  form  of  microfilm or  microfiche  or  such  other  reliable  means  of
recreating original  documents, including but not limited to, optical imagery
techniques.

          The Company shall  maintain with respect to each  Mortgage Loan and
shall make available  for inspection  by any  Purchaser or  its designee  the
related  Servicing File during the time  the Purchaser retains ownership of a
Mortgage  Loan  and  thereafter  in  accordance  with  applicable  laws   and
regulations.

          The Company shall keep at its servicing office books and records in
which,  subject to  such  reasonable  regulations as  it  may prescribe,  the
Company shall note  on its books and records any transfers of Mortgage Loans.
No  transfer of  a Mortgage  Loan  may be  made unless  such  transfer is  in
compliance with the  terms hereof.  For  the purposes of this  Agreement, the
Company shall be under no obligation to deal with  any person with respect to
this agreement  or the Mortgage Loans unless the  books and records show such
person as the owner of the Mortgage Loan.   The Purchaser may, subject to the
terms of this Agreement, sell and transfer one or more of the Mortgage Loans,
provided, however,  that  (i) the  transferee  will not  be  deemed to  be  a
Purchaser hereunder  binding upon  the Company  unless such transferee  shall
agree in writing to be bound by  the terms of this Agreement and an  original
counterpart of the instrument of transfer and an assignment and assumption of
this Agreement in  the form of  Exhibit G hereto  executed by the  transferee
shall have been delivered to the Company, and (ii) in no event shall there be
more  than five Persons  at any given  time having the  status of "Purchaser"
hereunder.   The Purchaser also  shall advise  the Company  of the  transfer.
Upon receipt of notice of the transfer, the Company shall mark its  books and
records to reflect the ownership of the Mortgage Loans of such  assignee, and
shall  release  the previous  Purchaser from  its obligations  hereunder with
respect to the Mortgage Loans sold or transferred.

          Section 2.03   Custodial Agreement; Delivery of Documents .

          Pursuant to a bailee  agreement (the "Bailee Agreement"),  dated as
of  October 10,  1997,  by and  between  Company and  Custodian  in the  form
attached hereto  as Exhibit  K, the  Company shall  use its  best efforts  to
deliver to the Custodian  at least six (6) Business Days prior to the Closing
Date those  Mortgage Loan  Documents as required  by the  Custodial Agreement
with respect to each Mortgage Loan a list of which is attached as Exhibit C-1
hereto, provided that, in  no event shall the Company  deliver such documents
less than two (2) Business Days prior to the Closing Date.

          The Custodian has  certified its receipt of all  such Mortgage Loan
Documents required  to be delivered  pursuant to the Custodial  Agreement, as
evidenced  by the Initial Certification of the  Custodian in the form annexed
to  the  Custodial  Agreement.    The  Purchaser  shall  be  responsible  for
maintaining  the Custodial Agreement  and shall pay all  fees and expenses of
the Custodian.

          The  Company  shall  forward to  the  Custodian  original documents
evidencing an  assumption, modification,  consolidation or  extension of  any
Mortgage Loan entered into in accordance with Section 4.01 or 6.01 within one
week of  their 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  days of  its  submission  for
recordation.



                                 ARTICLE III

                       REPRESENTATIONS AND WARRANTIES;
                             REMEDIES AND BREACH


Section 3.01Company Representations and Warranties.

The Company represents and  warrants to the Purchaser that as  of the Closing
Date:

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

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

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

          (d)  Ability to  Service.  The  Company is an approved  servicer of
     conventional residential mortgage  loans for FNMA, with  the facilities,
     procedures,  and experienced personnel necessary for the sound servicing
     of mortgage loans of  the same type as the Mortgage Loans.   The Company
     is in good standing to service mortgage loans for FNMA, 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 eligibility
     requirements or which would require notification to FNMA;

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

          (f)  Ability to Perform.  The Company does not believe, nor does it
     have any reason  or cause to  believe, that it  cannot perform each  and
     every  covenant contained in this Agreement.  The Company is solvent and
     the  sale of the  Mortgage Loans is  not undertaken to  hinder, delay or
     defraud any of the Company's creditors;

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

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

          (i)  Pool 1  Mortgage Loan  Characteristics.   The Pool  1 Mortgage
     Loans have a maturity from the date  of origination of at least 15 years
     and  no more  than  30 years.   The  Pool 1  Mortgage  Loans have  a net
     weighted  average  margin of  4.931%.    The  average weighted  periodic
     Mortgage Interest Rate cap on the  Pool 1 Mortgage Loans as of  the Cut-
     off Date  was 2.81%.   The average  weighted lifetime  Mortgage Interest
     Rate cap on the Pool 1 Mortgage Loans as of the Cut-off Date was 16.22%.
     The weighted  average Interest  Rate Adjustment Date  as of  the Cut-off
     Date was July 1, 1999.  The average outstanding principal balance of the
     Pool  1  Mortgage Loans  on the  Cut-off  Date was  $316,844,939.   With
     respect  to  Sub-pool  1a Mortgage  Loans,  the  Mortgage Interest  Rate
     payable by the Mortgagor is subject to adjustment  after the initial two
     year period.   With respect to Sub-pool  1b Mortgage Loans, the Mortgage
     Interest Rate  payable by the  Mortgagor is subject to  adjustment after
     the  initial three  year  period.   The  Pool 1  Mortgage  Loans have  a
     weighted average maturity of approximately  358 months. With respect  to
     the aggregate unpaid principal balance of all the Pool 1 Mortgage Loans,
     the  Mortgaged Properties  are  located as  follows:   (i) 13.2%  of the
     Mortgaged  Properties  are  located  in California;  (ii)  9.1%  of  the
     Mortgaged Properties are  located in  Massachusetts; (iii)  6.7% of  the
     Mortgaged   Properties  are  located  in  Illinois;  and  the  remaining
     Mortgaged Properties are geographically dispersed.  With respect to both
     aggregate  outstanding principal balance and  numerical count of all the
     Pool  1 Mortgage  Loans,  (a) no  more  than 6.2%  are  secured by  real
     property improved  by two-  to four-family dwellings,  (b) no  more than
     4.5% are  secured by  real property  improved by individual  condominium
     units, (c) no more than 7.6% are secured by real property improved by an
     individual unit in  a planned unit development,  and (d) at least  81.6%
     are  secured  by  real  property  with  a  one-family  residence erected
     thereon.  With respect to the aggregate unpaid principal balance of  the
     Pool 1 Mortgage Loans  at the time of origination, (a) no more than 2.8%
     of the Mortgaged  Properties were  owner-occupied second  homes, (b)  no
     more than 5.8% of the  Mortgaged Properties were investor properties and
     (c) at  least  91.4% of  the  Mortgaged Properties  were  owner-occupied
     primary  residences.   With respect  to the  aggregate  unpaid principal
     balance of the  Pool 1 Mortgage Loans, (a) no more than 44.6% are "cash-
     out" refinance mortgage loans, (b) no more than 11.2% are rate  and term
     refinance  mortgage loans  and (c)  at  least 44.2%  are purchase  money
     mortgage  loans.     No  Pool  1  Mortgage  Loan   contains  a  negative
     amortization provision.   No Pool  1 Mortgage Loan contains  a provision
     whereby the  Mortgagor can  convert his mortgage  loan to  a fixed  rate
     instrument.

          (j)  Credit Grades for Pool 1 Mortgage Loans.  With respect  to the
     aggregate  unpaid  principal balance  of  all the  Sub-pool  1a Mortgage
     Loans, the Mortgage Loans have the  following Credit Grades:  (i)  22.3%
     of the Mortgage  Loans are Credit Grade  AA; (ii) 31.5% of  the Mortgage
     Loans are Credit Grade  A; (iii) 34.8% of the Mortgage  Loans are Credit
     Grade B; (iv) 2.8%  of the Mortgage Loans are  Credit Grade CC; and  (v)
     8.6% of  the Mortgage Loans  are Credit Grade  C.   With respect to  the
     aggregate  unpaid  principal balance  of  all the  Sub-pool  1b Mortgage
     Loans,  the Mortgage Loans have the following  Credit Grades:  (i) 16.5%
     of the Mortgage  Loans are Credit Grade  AA; (ii) 34.2% of  the Mortgage
     Loans are Credit Grade  A; (iii) 31.6% of the Mortgage  Loans are Credit
     Grade B; (iv) 8.6%  of the Mortgage Loans  are Credit Grade CC; and  (v)
     9.1%  of the Mortgage  Loans are  Credit Grade C.   With respect  to the
     aggregate  unpaid  principal balance  of  all the  Sub-pool  1c Mortgage
     Loans, the Mortgage  Loans have the following Credit Grades:   (i) 39.6%
     of the Mortgage  Loans are Credit Grade  AA; (ii) 32.8% of  the Mortgage
     Loans are Credit Grade  A; (iii) 22.7% of the Mortgage  Loans are Credit
     Grade B; (iv) 0.8%  of the Mortgage Loans  are Credit Grade CC;  and (v)
     4.4% of the Mortgage Loans are Credit Grade C.

          (k)  Pool 1 Mortgage Loans  prepayment penalties.  With  respect to
     the aggregate unpaid  principal balance of all the  Sub-pool 1a Mortgage
     Loans,   the  Mortgage  Loans  have  the  following  prepayment  penalty
     percentages:   (i) 2.8% of the  Mortgage Loans have one  year prepayment
     penalties and (ii) 5.9%  of the Mortgage Loans have two  year prepayment
     penalties.   With respect to  the aggregate unpaid principal  balance of
     the  Sub-pool 1a  Mortgage Loans,  the  Mortgage Loans  have a  weighted
     average prepayment  penalty term  of 1.97  years.  With  respect to  the
     aggregate  unpaid principal  balance  of all  the  Sub-pool 1b  Mortgage
     Loans,   the  Mortgage  Loans  have  the  following  prepayment  penalty
     percentages:   (i) 2.8%  of the Mortgage Loans  have one year prepayment
     penalties;  (ii) 5.9%  of the  Mortgage Loans  have two  year prepayment
     penalties; (iii) 26.6% of the  Mortgage Loans have three year prepayment
     penalties and (iv) 18.4% of the Mortgage Loans have five year prepayment
     penalties.   With respect to  the aggregate unpaid principal  balance of
     the  Sub-pool 1b  Mortgage Loans,  the  Mortgage Loans  have a  weighted
     average prepayment  penalty term of  3.47 years.   With  respect to  the
     aggregate  unpaid principal  balance  of all  the  Sub-pool 1c  Mortgage
     Loans,   the  Mortgage  Loans  have  the  following  prepayment  penalty
     percentages:  (i)  17% of  the Mortgage Loans  have one year  prepayment
     penalties;  (ii) 1.3%  of the  Mortgage Loans  have two  year prepayment
     penalties; (iii) 22.1% of the  Mortgage Loans have three year prepayment
     penalties and (iv) 10.1% of the Mortgage Loans have five year prepayment
     penalties.   With respect to  the aggregate unpaid principal  balance of
     the  Sub-pool 1c  Mortgage Loans,  the  Mortgage Loans  have a  weighted
     average prepayment penalty term of 2.95 years.

          (l)  Pool 2  Mortgage Loan  Characteristics.   The Pool  2 Mortgage
     Loans have a maturity from the date of origination  of at least 15 years
     and no more than 30 years.   The average principal balance of the Pool 2
     Mortgage Loans on the Cut-off Date was $83,281,651.  The Pool 2 Mortgage
     Loans  have a  weighted average  maturity of  approximately  280 months.
     With respect to the aggregate unpaid principal balance of all the Pool 2
     Mortgage  Loans, the Mortgage  Loans have  the following  Credit Grades:
     (i) 31.9% of  the Mortgage Loans are Credit Grade AA;  (ii) 35.9% of the
     Mortgage Loans are Credit Grade A; (iii) 25.8% of the Mortgage Loans are
     Credit Grade B; (iv) 1.5% of the Mortgage Loans are Credit Grade CC; (v)
     5% of  the Mortgage  Loans are  Credit Grade  C.   With  respect to  the
     aggregate unpaid principal balance of all the Pool 2 Mortgage Loans, the
     Mortgage Loans have  the following prepayment penalty percentages:   (i)
     9.2% of the Mortgage Loans have one year prepayment penalties; (ii) 6.2%
     of the Mortgage Loans have two year prepayment penalties; (iii) 43.8% of
     the Mortgage Loans  have three year prepayment penalties  and (iv) 27.4%
     of the Mortgage Loans have five year prepayment penalties.  With respect
     to the  aggregate unpaid  principal balance of  all the Pool  2 Mortgage
     Loans, the  Mortgaged Properties are located  as follows:  (i)  18.2% of
     the Mortgaged  Properties are located  in California; (ii) 14.4%  of the
     Mortgaged Properties are located in Florida; (iii) 6.7% of the Mortgaged
     Properties  are  located  in  New  York;  and  the  remaining  Mortgaged
     Properties are geographically dispersed.  With respect to both aggregate
     outstanding  principal balance  and numerical  count of  all the  Pool 2
     Mortgage  Loans, (a)  no more  than 8.2%  are secured  by real  property
     improved  by two- to  four-family dwellings, (b)  no more  than 2.3% are
     secured by real property  improved by individual condominium units,  (c)
     no more than 6.1% are secured by real property improved by an individual
     unit in a planned  unit development, and (d) at least  85.7% are secured
     by  real property  with a  one-family residence  erected thereon.   With
     respect to the aggregate unpaid principal balance of the Pool 2 Mortgage
     Loans at the time of origination, (a) no more than 0.9% of the Mortgaged
     Properties were  owner-occupied second homes,  (b) no more than  7.7% of
     the Mortgaged Properties were investor properties and (c) at least 91.4%
     of  the  Mortgaged Properties  were  owner-occupied  primary residences.
     With respect  to the aggregate  unpaid principal  balance of the  Pool 2
     Mortgage Loans, (a) no more than 65.8% are "cash-out" refinance mortgage
     loans, (b) no more than 14.8% are rate and term refinance mortgage loans
     and (c) at least 19.3% are purchase money mortgage loans.

          (m)  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;

          (n)  Financial  Statements.   The  Company  has  delivered  to  the
     Purchaser (i) audited financial statements as to its last three complete
     fiscal years  and (ii)  unaudited financial statements  as to  any later
     quarter  ended  more  than  60  days prior  to  the  execution  of  this
     Agreement.   All such financial statements fairly  present the pertinent
     results of  operations and changes  in financial position at  the end of
     each  such period  of the  Company  and its  subsidiaries and  have been
     prepared  in  accordance with  generally accepted  accounting principles
     consistently  applied throughout  the periods  involved,  except as  set
     forth  in the  Mortgage Notes  thereto.   In addition,  the Company  has
     delivered  information as to  its loan gain and  loss experience for the
     immediately preceding  three-year period, in  each case with  respect to
     mortgage loans owned by  it and such mortgage loans  serviced for others
     during such period,  and all such information  so delivered is  true and
     correct in  all material  respects.   There has  been no  change in  the
     business, operations, financial  condition, properties or assets  of the
     Company since the date of  the Company's financial statements that would
     have a material adverse effect on its ability to perform its obligations
     under this  Agreement.  The Company has completed any forms requested by
     the Purchaser in  a timely  manner and in  accordance with the  provided
     instructions;

          (o)  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;

          (p)  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; and

          (q)  Accuracy  of Statements.   The  information  contained in  the
     Mortgage   Loan  Schedule   and  all   information   provided  regarding
     delinquencies in the Mortgage Loans are true and correct in all material
     respects.  Neither the  Mortgage Loan Schedule nor the Mortgage File nor
     any  other  document  furnished  in  connection  with  this  transaction
     contains any untrue statement of  fact by Company or its affiliates,  or
     omits to state  a fact, necessary to  make the statements of  Company or
     its affiliates contained therein not materially misleading.

          Section 3.02   Representations and Warranties  Regarding Individual
               Mortgage Loans.

          With respect to each Mortgage Loan, Company represents and warrants
to,  and covenants with Purchaser as follows  as of the Closing Date on which
such Mortgage Loan is sold:

          (r)  Title to Mortgage Loans.  Company has good title to and is the
     sole  owner  of  record   and  holder  of  the  Mortgage  Loan  and  the
     indebtedness evidenced by each Mortgage Note.   The Mortgage Loan is not
     assigned  or pledged, and Company has  good, indefeasible and marketable
     title  thereto, and  has full right  to transfer  and sell  the Mortgage
     Loans to Purchaser  free and clear of any  encumbrance, equity interest,
     participation   interest,  lien,  pledge,   charge,  claim  or  security
     interest, and  has full right  and authority  subject to no  interest or
     participation or, or agreement with, any other party, to sell and assign
     each Mortgage Loan pursuant to this Agreement, and following the sale of
     each Mortgage Loan, Purchaser will own such Mortgage Loan free and clear
     of  any  encumbrance,  equity  interest, participation  interest,  lien,
     pledge, charge, claim or security interest.

          (s)  Delivery  of Mortgage  Documents.    The  Mortgage  Note,  the
     Mortgage, the Assignment of Mortgage and any other documents required to
     be delivered for  the Mortgage Loan by the Company  under this Agreement
     have been delivered to the Custodian.  The Company is in possession of a
     complete, true and accurate Mortgage File, except for such documents the
     originals of which have been delivered to the Custodian;

          (t)  Accuracy of the Mortgage Loan  Schedule.  The Mortgage Loan is
     as  described in  the Mortgage  Loan  Schedule delivered  by Company  to
     Purchaser, and the  information contained in the  Mortgage Loan Schedule
     is true and correct in all material respects as of the Closing Date.

          (u)  Payments.   Except as set  forth in Exhibit I  (which Mortgage
     Loans shall not  exceed 1.5% of the total  outstanding principal balance
     of the Mortgage Loans  as of the Cut-off  Date (the "Defaulted  Mortgage
     Loans")), as of the  Closing Date, no Mortgage  Loan is 30 or more  days
     delinquent  as  to principal  and  interest  payments (determined  on  a
     contractual  basis).    Except  for  the  Defaulted Mortgage  Loans,  no
     Mortgage Loan will have been 30 or  more days delinquent as to principal
     and interest payments (determined on a contractual basis) more than once
     during the  12 months  preceding the  Closing Date.   The  first Monthly
     Payment has been made with respect to  the Mortgage Loan (except for one
     percent  (1%) of the total Mortgage  Loans as measured against the total
     outstanding principal balance  of all the Mortgage Loans  as of the Cut-
     off Date) on its Due Date or within the grace  period, all in accordance
     with the terms of the related Mortgage Note.

          (v)  No  Outstanding  Charges.    At origination,  all  outstanding
     taxes, governmental  assessments, insurance  premiums, water, sewer  and
     municipal charges, leasehold payments or ground rents previously due and
     owing had  been paid, or an escrow  of funds had been  established in an
     amount  sufficient to pay for every  such item which remained unpaid and
     which had been assessed but was not yet due and payable.  To the best of
     Company's knowledge  as  of the  Closing Date,  all taxes,  governmental
     assessments,  insurance  premiums, water,  sewer and  municipal charges,
     leasehold payments or ground rents which previously became due and owing
     have been  paid, or an escrow of funds has been established in an amount
     sufficient to pay for every such item which remains unpaid and which has
     been assessed but is not yet due and payable.  Company has  not advanced
     funds,  or induced  or solicited  or knowingly  received any  advance of
     funds by a  party other than the Mortgagor, directly  or indirectly, for
     the payment of  principal or interest 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 occurred later,
     to the day which precedes by one month the Due Date of the first Monthly
     Payment.

          (w)  Original Terms Unmodified.  The terms of the Mortgage Note and
     the Mortgage have  not been impaired, waived, altered or modified in any
     respect,  except by  a written  instrument which  has been  recorded, if
     necessary to protect the  interests of Purchaser.  The substance  of any
     such waiver, alteration  or modification has been approved  by the title
     insurer,  to  the  extent required  by  the policy,  and  its  terms are
     reflected  on  the  Mortgage  Loan  Schedule.   No  Mortgagor  has  been
     released,  in whole or in part, except  in connection with an assumption
     agreement approved by the title insurer,  to the extent, required by the
     policy,  and which  assumption agreement  is part  of the  Mortgage Loan
     File.

          (x)  Absence of Defenses.  The  Mortgage Loan and the Mortgage Note
     are not  subject to any  right of rescission, set-off,  counterclaim, or
     defense (including  the defense  of usury), based  on the  invalidity or
     unenforceability of the Mortgage Note  and/or Mortgage or on any conduct
     of  Company  or   any  of  its  officers,   employees,  representatives,
     Affiliates or  assignors in origination  or servicing the  Mortgage Loan
     prior  to the Closing Date, nor will  the operations of any of the terms
     of the Mortgage Loan or the Mortgage Note, or  the exercise of any right
     thereunder, render the Mortgage Loan or the Mortgage Note unenforceable,
     in  whole or in  part, or subject  to any right  of rescission, set-off,
     counterclaim,  or  defense with  respect  thereto.    No such  right  of
     recission, set-off, counterclaim or defense has been asserted to Company
     or, to Company's knowledge, has been  asserted to any other person  and,
     no  Mortgagor  was a  debtor  in  any  state  or federal  bankruptcy  or
     insolvency proceeding at the time the Mortgage Loan was originated.  The
     making of the Mortgage Loan did not violate any existing court order and
     was in compliance with any statutes, rules and regulations.

         (y)  Hazard Insurance.  Pursuant to  the terms of the Mortgage, all
     improvements upon  the  Mortgaged Property  are  insured by  an  insurer
     acceptable to FNMA  against loss  by fire  and such other  risks as  are
     usually insured  against in the  broad form of extended  coverage hazard
     insurance available from  time to time, including flood  hazards 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 if  flood insurance  was
     required by  federal regulation and  such flood insurance has  been made
     available).   All  such insurance  policies  (collectively, the  "hazard
     insurance  policy") meet the  requirements of the  current guidelines of
     the Federal Insurance Administration, conform to the requirements of the
     FNMA Servicers' Guide,  and are a  standard policy of insurance  for the
     locale where  the Mortgaged  Property is  located.   The  amount of  the
     insurance is at least  in the amount of the full insurable  value of the
     Mortgaged Property on a replacement cost  basis or the unpaid balance of
     the Mortgage Loan, whichever is less.  The hazard insurance policy names
     (and will  name) the Mortgagor  as the insured  and contains  a standard
     mortgagee  loss  payable  clause  in  favor  of  Company  (or  Company's
     servicer) and  it successors  and assigns.   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 policy,  provided  that the
     policy is not a "master" or "blanket" hazard insurance policy covering a
     condominium,   or  any  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.   The  hazard
     insurance policy is in full force and effect,  and will be in full force
     and effect and  inure to the benefit of Purchaser  upon the consummation
     of the  transactions contemplated  by this Agreement.   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  endorsements provided  for
     therein, or the validity and binding effect of either.  To the Company's
     best knowledge, in connection with  the issuance of the hazard insurance
     policy,   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.   No such
     unlawful items have been received, retained or realized by Company.

          (z)  Compliance  with Applicable Laws.  Any and all requirements of
     any federal, state  or local law  including, without limitation,  usury,
     truth-in-lending,  real  estate  closing  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.     The  consummation   of  the   transactions
     contemplated hereby will  not involve the violation of any  such laws or
     regulations.

          (aa) No  Satisfaction of  Mortgage or Mortgage  Note.   Neither the
     Mortgage  nor   the  Mortgage   Note  has   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.

          (bb) Location  and  Type  of  Mortgaged  Property.    Each  of  the
     Mortgaged Properties is  located in the United States  and consists of a
     single parcel  of real property  with a single family  residence erected
     thereon, or a  two to four-family dwelling, a  townhouse, a manufactured
     home,  or an  individual condominium  unit  in a  high-rise or  low-rise
     condominium  project,  or   an  individual  unit   in  a  planned   unit
     development.   Any  unit in  a planned  unit development  or condominium
     project   shall conform with  the Company's requirements  regarding such
     dwellings  and no  residence or  dwelling  is a  mobile  home (the  term
     "mobile home"  shall not  include a manufactured  dwelling), nor  is any
     Mortgaged Property used for commercial purposes.  The Mortgaged Property
     is either a  fee simple estate or a long-term residential lease.  If the
     Mortgage Loan is secured by a long-term residential lease, (A) the terms
     of such lease  expressly permit the mortgaging of  the leasehold estate,
     the  assignment  of the  lease  without  the  lessor's consent  (or  the
     lessor's consent has  been obtained and such consent is  in the Mortgage
     File) and the acquisition by the holder of the Mortgage of the rights of
     the  lessee upon  foreclosure or  assignment in  lieu of  foreclosure or
     provide   the  holder  of   the  Mortgage  with   substantially  similar
     protection; (B) the terms of such lease do not (i) allow the termination
     thereof upon  the lessee's  default without the  holder of  the Mortgage
     being entitled  to receive written  notice of, and opportunity  to cure,
     such default, (ii)  allow the termination of  the lease in the  event of
     damage or destruction as  long as the Mortgage is in  existence or (iii)
     prohibit the  holder of the Mortgage from being insured under the hazard
     insurance policy  relating to the  Mortgaged Property; (C)  the original
     term of such lease is not less than 15 years; (D) the term of such lease
     does  not terminate earlier  than five years after  the maturity date of
     the  Mortgage  Note; and  (E)  the Mortgaged  Property  is located  in a
     jurisdiction  in  which the  use  of leasehold  estates  for residential
     properties is a widely accepted practice.

          (cc) Valid Lien.  Except  as set forth  on Exhibit L, the  Mortgage
     for  any  Mortgage Loan  creates  a valid,  subsisting,  enforceable and
     perfected  first  lien  on  the  Mortgaged  Property,  and 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 buildings, and all additions, alterations
     and replacements made  at any time with  respect to the foregoing.   The
     lien of  the Mortgage is  subject only to "Permitted  Exceptions," which
     consists of the following:

               (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  prudent  mortgage  lending  institutions
          generally  and  specifically  referred  to  in the  lender's  title
          insurance policy delivered to the  originator of the Mortgage  Loan
          and referred to  or otherwise considered in the  appraisal made for
          the originator of the Mortgage Loan; 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.

     Except  as set  forth  on  Exhibit L,  any  security agreement,  chattel
     mortgage or  equivalent document related to and  delivered in connection
     with the  Mortgage Loan  established and  created  a valid,  subsisting,
     enforceable  and  perfected  first  lien  and  first  priority  security
     interest on the  property described therein, and Company  has full right
     to sell and  assign the same to  Purchaser.  The Mortgaged  Property was
     not,  as of the date of origination of  the Mortgage Loans, subject to a
     mortgage,  deed  of  trust,  deed  to  secure  debt  or  other  security
     instrument creating a lien, subordinate to the lien of the Mortgage.

          (a)  Validity  of Mortgage Documents.   The  Mortgage Note  and the
          Mortgage and every other agreement, if any, executed and  delivered
          by the Mortgagor in connection  with the Mortgage Loan 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,  the  Mortgage  and  each  other such  related
          agreement had legal capacity to enter into the Mortgage Loan and to
          execute and deliver the Mortgage  Note, the Mortgage and each other
          such related  agreement, and  the Mortgage  Note, the  Mortgage and
          each other  such  related agreement  have  been duly  and  properly
          executed by the respective Mortgagors.  Company has reviewed all of
          the documents  constituting the  Mortgage File  and  has made  such
          inquiries as it deems necessary to make and confirm the accuracy of
          the representations  set forth  herein.  To  the best  of Company's
          knowledge after reasonable inquiry, the  documents, instruments and
          agreements  submitted  for  Mortgage  Loan  underwriting  were  not
          falsified by any party 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.   To  the best  of  Company's knowledge,  no fraud  was
          committed by  any party in  connection with the origination  of the
          Mortgage Loan.

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

          (c)  Doing  Business.   All  parties  which have  had  any interest
          (other than  interests created by this transaction) 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 where the Mortgaged
          Property  is  located, except  where  failure to  comply  with such
          licensing  requirements  will  not  adversely  affect   Purchaser's
          interest  in the Mortgage  Loan, all parties  were (2)(a) organized
          under the laws of such a state,  or (b) qualified to do business in
          such state, or (c)  federal savings and loan associations,  savings
          banks, or national banks having principal offices in such state, or
          (d) not doing business in such state.

          (d)  LTV.   No Pool 1  Mortgage Loan had  at origination a  loan to
          value ratio  in excess  of 95%.   No  Pool 2  Mortgage Loan  had at
          origination a loan to value ratio in excess of 95%.

          (e)  Title Insurance.   The Mortgage Loan is covered  by either (a)
          an attorney's opinion of  title and abstract of title the  form and
          substance  of which is acceptable to  FNMA, or (b) an ALTA lender's
          title  insurance policy  or  (c) a  CLTA  lender's title  insurance
          policy  or other generally  acceptable form of  policy of insurance
          issued  by  a  title  insurer  qualified  to  do  business  in  the
          jurisdiction  where  the  Mortgaged Property  is  located, insuring
          Company,  its successors  and assigns,  as to  the first  or second
          priority lien of  the Mortgage in the original  principal amount of
          the Mortgage  Loan subject only  to the  Permitted Exceptions,  and
          against any loss by reason of the invalidity or unenforceability of
          the lien resulting  from the provisions  of the Mortgage  providing
          for adjustment in  the Mortgage Interest Rate  and Monthly Payment.
          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.  Where required by
          state  law  or  regulation,  the   Mortgagor  has  been  given  the
          opportunity to choose the carrier of  such lender's title insurance
          policy.  Company, its successors and assigns, are the sole insureds
          of  such lender's title  insurance policy, and  such lender's title
          insurance  policy is valid and remains in full force and effect and
          will be in full force and effect upon the sale of the Mortgage Loan
          to Purchaser.   No claims have been made under  such lender's title
          insurance policy, and  no prior holder  of the Mortgage,  including
          Company, has done anything which  would impair the coverage of such
          lender's title insurance  policy.  In connection  with the issuance
          of  such  lender's   title  insurance  policy,  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 Company.

          (f)  No Defaults.   Except as set forth  on Exhibit I, there  is no
          default,  breach, violation or event of acceleration existing under
          the Mortgage or the Mortgage Note or related documents and no event
          which, with the passage  of time or with notice and  the expiration
          of any applicable grace or cure period, would constitute a default,
          breach, violation or event of acceleration, and neither Company nor
          its  predecessors have  waived any  default,  breach, violation  or
          event of acceleration.

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

          (h)  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,  no improvements  on
          adjoining properties to which value  was assigned encroach upon the
          Mortgaged Property; further, the value of the Mortgaged Property is
          not  diminished by any  improvements on adjoining  properties which
          encroach  the Mortgaged  Property.   No  improvement located  on or
          being part of the Mortgaged Property (upon which value was given in
          determining the Appraised Value) is  in violation of any applicable
          zoning law or regulation; provided, that  in no event shall a legal
          nonconforming  use  of  the  Mortgaged  Property  be  considered  a
          violation of any such zoning law or regulation.

          (i)  Payment  Terms.   Except  for  the  Mortgage  Loans listed  on
          Exhibit  J, and any balloon Mortgage  Loans (i) for Pool 2 Mortgage
          Loans, the Mortgage  Note is payable on the first day of each month
          in equal  monthly  installments (other  than the  last payment)  of
          principal and  interest; and  (ii) for Pool  1 Mortgage  Loans, the
          Mortgage Interest Rate is adjusted and the Mortgage Note is payable
          on the  first day of each month and  during an adjustment period or
          initial  period, in  equal monthly  installments  of principal  and
          interest.  All required notices of interest rate and payment amount
          adjustment have been  sent to the Mortgagor  on a timely  basis and
          the  computations  of such  adjustments  were properly  calculated.
          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 years
          from inception of the Mortgage Loan.  All interest rate adjustments
          applicable  to  the  Mortgage  Loans  have  been  made   in  strict
          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.

          (j)  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  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 or  nonjudicial foreclosure.

          Upon default by an Mortgagor on a Mortgage Loan and foreclosure on,
          or trustee's sale of, the Mortgaged Property pursuant to the proper
          procedures, the holder of the Mortgage Loan will be able to deliver
          good and merchantable title to the Mortgaged Property.  There is no
          homestead or other exemption available to the Mortgagor which would
          interfere  with the  right  to  sell the  Mortgaged  Property at  a
          trustee's sale  or the right  to foreclose the Mortgage  subject to
          applicable  federal  and  state laws  and  judicial  precedent with
          respect to bankruptcy and right of redemption.

          (k)  Occupancy  of  the  Mortgaged  Property.     All  inspections,
          licenses  and certificates  required  to  be  made or  issued  with
          respect to all occupied portions of the Mortgaged Property and with
          respect to  the use and  occupancy of the same,  including, but not
          limited  to,  certificates  of  occupancy  and  fire   underwriting
          certificates,  have  been  made or  obtained  from  the appropriate
          authorities  unless the  failure of  the  Mortgagor to  obtain said
          inspections, licenses and  certificates would not affect  the value
          of  the Mortgaged  Property  or affect  the  enforceability of  the
          Mortgage.  The Mortgaged Properties are lawfully occupied.

          (l)  No Additional  Collateral.  The  Mortgage Note is not  and has
          not  been  secured  by  any  collateral  except  the  lien  of  the
          corresponding  Mortgage and the security interest of any applicable
          security agreement or  chattel mortgage referred  to in the  "Valid
          Lien" representation above.

          (m)  Deeds  of Trust.  In the event the Mortgage constitutes a deed
          of trust, a trustee, authorized and 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 Purchaser to  the trustee under the deed of
          trust, except in connection with  a trustee's sale after default by
          the Mortgagor.

          (n)  Due on Sale.  Each  Mortgage, together with any such documents
          as may be  required under applicable law, contains  a 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,  at  the  option  of  the  mortgagee.   This  provision
          provides that the  mortgagee cannot exercise  its option if  either
          (a)  the exercise  of such option  is prohibited by  federal law or
          (b)(i)  the  Mortgagor causes  to  be  submitted to  the  mortgagee
          information  required by  the mortgagee  to  evaluate the  intended
          transferee as  if  a new  Mortgage  Loan were  being made  to  such
          transferee  and (ii) the  mortgagee reasonably determines  that the
          mortgagee's security will not be impaired by the assumption or such
          Mortgage Loan by  the transferee and that the risk of breach of any
          covenant or  agreement in  the documents  evidencing such  Mortgage
          Loan is acceptable  to the  mortgagee.   To the  best of  Company's
          knowledge, such provision is enforceable.

          (o)  Transfer  of Mortgage  Loans.   Each of  the Mortgage  and the
          Assignment of Mortgage  (upon the insertion of the assignee's name)
          is in  recordable form  and is acceptable  for recording  under the
          laws of  the  jurisdiction  in  which  the  Mortgaged  Property  is
          located, and each  Mortgage has been  delivered to the  appropriate
          recorder's office for recording.  Each Assignment of Mortgage (upon
          the insertion of the assignee's name) shall be sufficient to effect
          the  transfer of Company's  security interest in  the corresponding
          Mortgaged Property.

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

          (q)  Consolidation of Future Advances.  Any future advances made to
          the Mortgagor 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
          readjustment feature or  rate and single repayment term.   The lien
          of  the  Mortgage  securing the  consolidated  principal  amount is
          expressly  insured as  having first  or second  lien priority  by a
          title insurance policy,  an endorsement to the  policy insuring the
          mortgagee's  consolidated  interest  or  by  other  title  evidence
          acceptable to Purchaser, FNMA or FHLMC.  The consolidated principal
          amount  does not  exceed  the  original  principal  amount  of  the
          Mortgage Loan.

          (r)  Mortgaged  Property  Undamaged; No  Condemnation  Proceedings.
          There  is no  proceeding pending  or  threatened for  the total  or
          partial  condemnation of  the  Mortgaged  Property  for  which  the
          Company has either  received service of  process or actual  notice.
          The Mortgaged Property is  undamaged by waste, fire, earthquake  or
          earth  movement, windstorm, flood, water, tornado or other casualty
          so as to  adversely affect the  value of the Mortgaged  Property as
          security  for the Mortgage Loan  or the use  for which the premises
          were intended and each Mortgaged Property is in good repair.  There
          have  not been  any condemnation  proceedings with  respect  to the
          Mortgaged  Property  and  Company  has no  knowledge  of  any  such
          proceedings in the future.

          (s)  Collection  Practices;  Escrow  Deposits.    The  origination,
          servicing and collection practices used by Company with  respect to
          the  Mortgage Loans have been in accordance with Accepted Servicing
          Practices and are in all respects in compliance with all applicable
          laws and regulations.   With respect to escrow  deposits and Escrow
          Payments  for  Escrow  Mortgage  Loans, all  such  payments  are in
          possession of  Company or  the servicer of  such Mortgage  Loan and
          there  exists no  deficiencies in  connection  therewith for  which
          customary  arrangements for repayment  thereof have not  been made.
          With respect to  Escrow Mortgage  Loans, all  Escrow Payments  have
          been collected in full compliance with state and federal law.  With
          respect to Escrow  Mortgage Loans, unless prohibited  by applicable
          law,  an  escrow  of  funds  has  been  established  in  an  amount
          sufficient to pay for every item which remains unpaid and which has
          been assessed  but is  not yet due  and payable.   With  respect to
          Escrow Mortgage  Loans, no  escrow deposits  or Escrow Payments  or
          other  charges or  payments  due  Company have  been  added to  the
          outstanding principal balance on the Mortgage Loan Schedule.

          (t)  Appraisals.  Company  has delivered to Purchaser  an appraisal
          of  the Mortgaged  Property signed  prior  to the  approval of  the
          Mortgage  application  by  the  qualified  appraiser,  who  (i)  is
          licensed in the state where the Mortgaged Property is located, (ii)
          has no interest,  direct or indirect, in the  Mortgaged Property or
          in any Mortgage Loan or the  security therefor, and (iii) does  not
          receive   compensation  that  is   affected  by  the   approval  or
          disapproval of the Mortgage  Loan, and the appraisal and  appraiser
          both  satisfy  the   requirements  of  Title  XI   of  the  Federal
          Institutions Reform, Recovery, and Enforcement Act  of 1989 and the
          regulations promulgated  thereunder, all as  in effect on  the date
          the Mortgage Loan was originated.

          (u)  Soldier's and  Sailor's Relief  Act.   The  Mortgagor has  not
          notified  Company and  Company  has  no  knowledge  of  any  relief
          requested  or allowed  to  the Mortgagor  under  the Soldier's  and
          Sailor's Civil Relief Act of 1940.

          (v)  Environmental  Matters.     To  the  best  of   the  Company's
          knowledge, there exists no violation of any local, state or federal
          environmental law,  rule or regulation in respect  of the Mortgaged
          Property  which violation  has  or could  have  a material  adverse
          effect on the market value of such Mortgaged Property.  Company has
          no  knowledge  of  any pending  action  of  proceeding directly  or
          indirectly  involving  the  related  Mortgaged  Property  in  which
          compliance with  any environmental  law, rule or  regulation is  in
          issue; and,  to the  best of  Company's knowledge, nothing  further
          remains to be done to satisfy in full all requirements of each such
          law, rule or regulation constituting  a prerequisite to the use and
          enjoyment of such Mortgaged Property.

          (w)  Mortgagor  Acknowledgment.    The  Mortgagor  has  executed  a
          statement to  the  effect  that  the  Mortgagor  has  received  all
          disclosure materials required by applicable law with respect to the
          making of adjustable  rate Mortgage Loans.   Company shall maintain
          or cause to be maintained such statement in the Mortgage File.

          (x)  No Construction Mortgage  Loans.   The Mortgage  Loan was  not
          made in connection with (a) the construction or rehabilitation of a
          Mortgaged  Property or (b) facilitating the trade-in or exchange of
          a Mortgaged Property.

          (y)  Selection.  The Mortgage Loans were not intentionally selected
          for  inclusion under this  Agreement from among  Company's mortgage
          loan portfolio on any basis  which would have an adverse  effect on
          the interests of Purchaser.

          (z)  Circumstances  Affecting Value,  Marketability or  Prepayment.
          Except as otherwise  disclosed to Purchaser in writing, Company has
          no knowledge of any circumstances or conditions with respect to the
          Mortgage,  the  Mortgaged  Property,   or  the  Mortgagor's  credit
          standing that could reasonably be expected to adversely affect  the
          value or  the marketability of  any Mortgaged Property  or Mortgage
          Loan, other than  the economic and geological  conditions generally
          and  specifically  applicable to  the area  in which  the Mortgaged
          Property  is  located,  or  cause  the  Mortgage  Loan   to  become
          delinquent.

          (aa) Riegle  Act.    Except  as  disclosed  on  the  Mortgage  Loan
          Schedule, none of the Mortgage  Loans are classified as "high cost"
          Mortgage Loans under  Section 32 of the Home  Ownerships and Equity
          Protection Act of 1994.

          (bb) REMIC Status.   The Mortgage Loan is a  qualified mortgage for
          inclusion  in a  "real  estate  mortgage  investment  conduit"  for
          federal income tax purposes.

          (cc) Origination.     Each  of   the  Mortgage   Loans  meets   the
          underwriting standards  of Company set  forth in Exhibit H  to this
          Agreement,  and were underwritten  in strict  accordance therewith.
          Each Loan was originated in accordance with Section 3(a)(41)(A)(ii)
          of  the Securities  Exchange  Act of  1934 by  the  Company (or  if
          generated  on behalf  of Company,  by a  person other  than Company
          which  is subject  to the  same  standards and  procedures used  by
          Company in  originating mortgage loans  directly or by  a mortgagee
          approved by the Secretary of Housing and Urban Development pursuant
          to Sections 203  and 211 of the  National Housing Act or  a savings
          and loan association,  a savings bank, a commercial  bank, a credit
          union,  an insurance  company,  or  similar  institution  which  is
          supervised  and examined  by a  Federal  or State  authority.   The
          Mortgage  Note, the Mortgage  and all other  documents contained in
          the Mortgage Loan Files are on FNMA or FHLMC uniform instruments or
          are on forms  acceptable to FNMA or FHLMC or on forms acceptable in
          the secondary  market.   To the best  of Company's  knowledge after
          reasonable  inquiry,  the  documents,  instruments  and  agreements
          submitted  for loan underwriting were not  falsified and contain no
          untrue  statement of  material fact  and  do not  omit  to state  a
          material fact  required to be  stated therein or necessary  to make
          the information and statements therein not misleading.  Company has
          not made any representations to the Mortgagor that are inconsistent
          with the mortgage instruments used.

          (dd) Genuineness  of Signatures.    Each of  the  documents in  the
          Mortgage  Loan File  is genuine  and  contains genuine  signatures.
          Each document that Purchaser requires to be an original document is
          an original document.   All certified copies  of original documents
          are   true  copies  and   meet  the  applicable   requirements  and
          specifications of this Agreement and any other written requirements
          that Purchaser has reasonably made of Company.

          (ee) Regarding the Mortgagor.  The Mortgagor is one or more natural
          persons and/or  trustees for  an Illinois land  trust or  a trustee
          under a  "living trust'  and such "living  trust" is  in compliance
          with  the  guidelines  established  by  prudent   mortgage  lending
          institutions.

          Section 3.03   Purchaser Representations and Warranties

          As  of the  date  hereof, and  as  of the  Closing  Date, Purchaser
represents and warrants as follows:

          (a)  Organization.   Purchaser  is  a corporation,  duly organized,
     validly existing, and  in good standing under  the laws of the  State of
     Delaware, and is  qualified and authorized to transact  business in, and
     is in good standing  under the laws of , each jurisdiction in which such
     qualification is required  for Purchaser to do business.   Purchaser has
     the  requisite corporate  power and  authority  to own  and operate  its
     properties, to carry  on its business as  it is now being  conducted, to
     execute and  deliver this Agreement  and to consummate  the transactions
     contemplated by this Agreement.

          (b)  Authorization of this Agreement.  The execution, delivery, and
     performance of this  Agreement and the consummation  of the transactions
     contemplated  hereby  have  been  duly  and  validly authorized  by  all
     necessary corporate action,  and no other  corporate proceedings on  the
     part  of Purchaser  are  necessary  to authorize  this  Agreement or  to
     consummate the  transactions contemplated  hereby.   This Agreement  has
     been duly executed  and delivered by Purchaser and  constitutes a legal,
     valid,   and  binding  obligation   of  Purchaser,  enforceable  against
     Purchaser in accordance with its terms, except that such enforcement may
     be  affected by  bankruptcy, by  other  insolvency laws,  or by  general
     principle of equity.

          (c)  Ordinary   Course  of  Business.    The  consummation  of  the
     transactions contemplated by this  Agreement are in the  ordinary course
     of business of the Purchaser.

          (d)  No Conflict or Violation.   The execution and delivery of this
     Agreement by Purchaser  does not, and the performance  of this Agreement
     by Purchaser will not, (i) result in a violation of or conflict with any
     provisions of the charter or by-laws or equivalent governing instruments
     of Purchaser, (ii) violate  any law, rule, regulation,  code, ordinance,
     judgment,  injunction,  order,  writ, decree,  or  ruling  applicable to
     Purchaser,  or (iii)  conflict with  or  violate any  agreement, permit,
     concession,   grant,   franchise,   license,   or   other   governmental
     authorization  or  approval  necessary  for purchase  of  the  Loans  by
     Purchaser.    No  regulatory  approvals or  consents  are  required with
     respect  to Purchaser's consummation of the transactions contemplated by
     this agreement.

          (e)  Litigation    No  action,  suit,  proceeding, or  governmental
     investigation or  inquiry is currently  pending, or to the  knowledge of
     Purchaser, threatened against Purchaser which, if adversely  determined,
     would have a material adverse effect on the business, combined assets or
     financial condition of  Purchaser or on the  Loans or would  prevent the
     consummation of the transactions contemplated by this Agreement.

          (f)  Financial  Condition.    Purchaser  has  previously  furnished
     Company with  Purchaser's  most recent  unaudited financial  statements,
     which  have  been   prepared  in  accordance  with   generally  accepted
     accounting  principles.   Each of  the  balance sheets  included in  the
     financial  statements sets forth  Purchaser's financial condition  as of
     the date  thereof, and there  have been no  material adverse changes  in
     Purchaser's business or financial conditions since that date.

          (g)  Ability to Perform; Solvency.  Purchaser does not believe, nor
     does it have any reason or cause to believe, that it cannot perform each
     and every  covenant contained in  this Agreement.  Purchaser  is solvent
     and  the purchase  of the  Mortgage Loans  will not  cause Purchaser  to
     become insolvent.

          (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  Purchaser of  or compliance  by
     Purchaser with this Agreement or the Mortgage Loans, or the sale  of the
     Mortgage Loans to the Purchaser  or the consummation of the transactions
     contemplated by this  Agreement, or if required, such  approval has been
     obtained prior to the Closing Date.

          Section 3.04   Remedies   for   Breach   of   Representations   and
Warranties.

          It is understood and agreed that the representations and warranties
set forth  in Sections  3.01, 3.02  and 3.03  shall survive  the sale of  the
Mortgage  Loans to  the  Purchaser  and the  delivery  of  the Mortgage  Loan
Documents to  the Custodian and shall inure to  the benefit of the Purchaser,
notwithstanding any restrictive or qualified endorsement on any Mortgage Note
or  Assignment of  Mortgage  or the  examination  or failure  to  examine any
Mortgage File.  Upon  discovery by either the  Company or the Purchaser of  a
breach  of  any   of  the  foregoing  representations  and  warranties  which
materially  and  adversely affects  the value  of the  Mortgage Loans  or the
interest  of the  Purchaser, or  which materially  and adversely  affects the
interests  of  Purchaser  in the  related  Mortgage  Loan in  the  case  of a
representation and  warranty relating to  a particular Mortgage Loan  (in the
case of any of the foregoing, a "Breach"), the party discovering  such Breach
shall give prompt written notice to the other.

          Within 60 days of the earlier  of either discovery by or notice  to
the Company of any Breach of a representation or warranty, the  Company shall
use its best  efforts promptly to cure  such Breach in all  material respects
and, if such  Breach cannot be cured,  the Company shall, at  the Purchaser's
option and  subject to  Section 3.05, repurchase  such Mortgage  Loan at  the
Repurchase  Price.     In  the  event   that  a  Breach   shall  involve  any
representation or warranty set forth in Sections 3.01, and such Breach cannot
be cured  within 60 days of the  earlier of either discovery by  or notice to
the  Company  of  such  Breach, all  of  the  Mortgage  Loans  shall, at  the
Purchaser's option and subject to Section 3.05, be repurchased by the Company
at  the  Repurchase  Price.     However,  if  the  Breach   shall  involve  a
representation  or  warranty  set  forth  in Section  3.02  and  the  Company
discovers or  receives  notice of  any such  Breach within  120  days of  the
Closing Date, the Company shall, at the  Purchaser's 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 any  such substitution  shall be effected  not
later than 120 days after the Closing  Date.  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  3.04 shall  be  accomplished by  deposit in  the
Custodial Account of the amount of  the Repurchase Price for distribution  to
Purchaser on the  next scheduled Remittance  Date, after deducting  therefrom
any amount received in respect of such repurchased Mortgage Loan or Loans and
being held in the Custodial Account for future distribution.

          At the  time of repurchase  or substitution, the Purchaser  and the
Company  shall arrange for  the reassignment of the  Deleted Mortgage Loan to
the  Company and the  delivery to  the Company of  any documents  held by the
Custodian  relating  to  the  Deleted Mortgage  Loan.    In  the  event of  a
repurchase  or  substitution,  the Company  shall,  simultaneously  with such
reassignment, give  written notice to  the Purchaser that such  repurchase or
substitution has taken place, amend the Mortgage Loan Schedule to reflect the
withdrawal of the Deleted Mortgage Loan from this Agreement, and, in the case
of substitution, identify a Qualified  Substitute Mortgage Loan and amend the
Mortgage Loan Schedule  to reflect the addition of  such Qualified Substitute
Mortgage  Loan to this Agreement.  In  connection with any such substitution,
the Company  shall be  deemed to have  made as  to such  Qualified Substitute
Mortgage Loan the representations and  warranties set forth in this Agreement
except  that  all such  representations  and  warranties  set forth  in  this
Agreement  shall be deemed  made as  of the date  of such substitution.   The
Company shall  effect such  substitution by delivering  to the  Custodian for
such Qualified  Substitute Mortgage Loan  the documents  required by  Section
2.03, with  the  Mortgage Note  endorsed  in a  manner  as specified  by  the
Purchaser.  No  substitution will  be made  in any calendar  month after  the
Determination  Date  for such  month.    The  Company shall  deposit  in  the
Custodial Account  the Monthly  Payment less  the Servicing Fee  due on  such
Qualified  Substitute Mortgage Loan or Loans in  the month following the date
of  such  substitution.   Monthly  Payments  due  with respect  to  Qualified
Substitute Mortgage Loans in the  month of substitution shall be retained  by
the Company.  For the month of substitution, distributions to Purchaser shall
include the Monthly Payment due on any Deleted Mortgage Loan in the  month of
substitution,  and the  Company shall  thereafter be  entitled to  retain all
amounts  subsequently received  by the  Company  in respect  of such  Deleted
Mortgage Loan.

          For  any  month  in  which  the  Company  substitutes  a  Qualified
Substitute  Mortgage Loan  for a  Deleted  Mortgage Loan,  the Company  shall
determine the amount (if any) by which the aggregate principal balance of all
Qualified Substitute Mortgage  Loans as of  the date of substitution  is less
than  the aggregate  outstanding 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  representations  and
warranties contained in this Agreement.  It is understood and agreed that the
obligations of the Company set forth in this Section 3.04 to cure, substitute
for or repurchase a defective Mortgage Loan and to indemnify the Purchaser as
provided in this Section 3.04  constitute the sole remedies of the  Purchaser
respecting a Breach of the foregoing representations and warranties.

          Any cause of action against the Company  relating to or arising out
of the Breach of any representations and warranties made in Sections 3.01 and
3.02 shall accrue as to  any Mortgage Loan upon (i) discovery of  such Breach
by  the Purchaser  or notice thereof  by the  Company to the  Purchaser, (ii)
failures by the Company to cure such Breach or repurchase such  Mortgage Loan
as specified above,  and (iii) demand upon  the Company by the  Purchaser for
compliance with this Agreement.

          Section 3.05   Restrictions and Requirements Applicable in the
                         Event that a Mortgage Loan is Acquired by a REMIC.

          In  the  event  that   any  Mortgage  Loan  is  held  by  a  REMIC,
notwithstanding  any  contrary  provision of  this  Agreement,  the following
provisions shall be applicable to such Mortgage Loan:

          (A)  Repurchase of Mortgage Loans.

          With respect to  any Mortgage Loan that is not in  default or as to
which  no default  is imminent,  no  repurchase or  substitution pursuant  to
Section 3.05 or 7.02 shall be made, unless, if so  required by the applicable
REMIC Documents the Company has obtained an Opinion of Counsel to  the effect
that  such  repurchase will  not (i)  result  in the  imposition of  taxes on
"prohibited  transactions" of such REMIC  (as defined in  Section 860F of the
Code) or otherwise subject the REMIC to tax, or (ii) cause the REMIC to  fail
to qualify as a REMIC at any time.

          (B)  Tax Returns.

          (1)  With respect  to the  Mortgage Loans serviced  by the  Company
under  this  Agreement,  the  Company  covenants and  agrees  that  it  shall
cooperate and provide  any and all information to enable the trustee or other
responsible party to perform all of the following duties:  (a)  prepare, file
and  sign all Tax Returns using  a calendar year as  the taxable year for the
REMIC and the accrual method of accounting when and  as required by the REMIC
Provisions  and  other  applicable  federal  income tax  laws;  (b)  make  an
election, on behalf of the REMIC to be treated as a REMIC  on the Tax Returns
of  the REMIC  for  its first  taxable  year, in  accordance  with the  REMIC
Provisions; (c)  prepare and  file or  cause to  be prepared  and filed,  and
deliver, any  and all  Tax Returns, information  statements or  other filings
required  to be  delivered to any  governmental taxing  authority, or  to any
owner  thereunder, pursuant to any applicable federal, state or local tax law
with respect  to the  REMIC or  the certificates  issued  thereunder and  the
transactions  contemplated thereby;  (d) cause  to be  provided to  the owner
thereunder such data necessary for their original issue discount computations
and market  discount computations  with  respect to  the certificates  issued
thereunder  for federal  income  tax  purposes as  the  owner thereunder  may
reasonably request from time to time; (e) conduct the affairs of the REMIC so
as to maintain the status thereof as a REMIC  under the REMIC Provisions; (f)
not knowingly  or intentionally take  any action or  omit to take  any action
that would cause the  termination of the REMIC status of  the REMIC; (g) make
any  election required  by  the  REMIC Provisions  to  treat as  "foreclosure
property" within the meaning  of Section 860G(a)(8) of the  Code all property
that  the  REMIC  has acquired  or  will  acquire that  may  qualify  as such
foreclosure property; (h) cause  to be provided notice to the  holders of any
certificates  issued  thereunder  of the  existence  of  the  restrictions on
transfers and  exchange provided under  the REMIC documents; (i)  cause to be
provided  information necessary  for the  computation of  tax imposed  on the
transfer of  a  residual  certificate  issued thereunder  to  a  Disqualified
Organization, or an  agent of a Disqualified Organization,  provided that the
reasonable cost of  computing and furnishing such information  may be charged
to the person liable  for such tax;  and (j) in a timely  manner cause to  be
paid the  amount of any and all federal, state and local taxes imposed on the
REMIC or its respective assets or transactions including, without limitation,
(i) "prohibited transaction"  penalty taxes as defined in Section 860F of the
Code, if, when  and as the  same shall be  due and payable,  (ii) any tax  on
contributions to a REMIC  after the closing date of such  REMIC imposed under
Section 860G(d) of the Code and (iii) any tax on "net income from foreclosure
property" as defined in Section 860G(c) of the Code.

          (2)  Within  30 days after  the closing  date of  any REMIC,  if so
required by the  applicable REMIC Documents, the Company  shall cooperate and
provide any and all information necessary or helpful to enable the trustee or
other responsible party to prepare and file with the Internal Revenue Service
Form  8811, "Information Return for Real  Estate Mortgage Investment Conduits
(REMIC) and Issuers of  Collateralized Debt Obligations" for the REMIC.   The
trustee or  other responsible party  shall sign  such returns  and is  hereby
indemnified and  held harmless  by the  Company with  respect to  any tax  or
liability  arising from the  trustee's or  other responsible  party's signing
such information returns  to the  extent that such  tax or liability  results
from information provided  by or on behalf of the Company or information that
should have been provided by or on behalf of the Company.

          (C)  General Servicing Obligations.

          The Company  shall sell any REO Property within two years after its
acquisition by  the REMIC unless (i) the Company  applies for an extension of
such two-year period from the Internal  Revenue Service pursuant to the REMIC
Provisions and Code Section 856(e)(3), in which event such REO Property shall
be sold  within the applicable extension period,  or (ii) the Company obtains
for the Purchaser an  Opinion of Counsel, addressed to the  Purchaser and the
Company, to  the effect that  the holding by the  REMIC of such  REO Property
subsequent to such two year period will not result in the imposition of taxes
on "prohibited transactions" as defined in Section  860F of the Code or cause
the REMIC  to  fail to  qualify as  a  REMIC under  the  REMIC Provisions  or
comparable provisions of relevant state laws at any time.  The  Company shall
manage, conserve,  protect and  operate each REO  Property for  the Purchaser
solely  for the purpose of its prompt disposition  and sale in a manner which
does not cause such REO Property to fail to qualify as "foreclosure property"
within the meaning  of Section  860G(a)(8) or  result in the  receipt by  the
REMIC of any "income from non-permitted assets" within the meaning of Section
860F(a)(2)(B) of the Code or any "net income from foreclosure property" which
is subject to taxation under Section 860G(a)(1) of the Code.  Pursuant to its
efforts to sell such REO Property, the Company shall either itself or through
an agent selected  by the Company protect  and conserve such REO  Property in
the same manner and to such extent as is customary in the locality where such
REO Property is located and may, incident to its conservation and  protection
of the interests of the Purchaser, rent the same, or any part thereof, as the
Company deems to be in the best interest of the Company and the Purchaser for
the period prior  to the sale of  such REO Property; provided,  however, that
any rent  received or accrued with respect to  such REO Property qualifies as
"rents from real property" as defined in Section 856(d) of the Code.

          (D)  Additional Covenants.

          In addition to the  provision set forth in this Section 3.05(C), if
a  REMIC election is made with respect  to the arrangement under which any of
the Mortgage  Loans or REO  Properties are held,  then, with respect  to such
Mortgage Loans and/or  REO Properties, and notwithstanding the  terms of this
Agreement, the Company shall not take any action, cause the 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  the REMIC as a REMIC or (ii) result in the imposition
of a tax upon the REMIC (including but  not limited to the tax on "prohibited
transactions"  as defined in  Section 860F(a)(2) of  the Code and  the tax on
"contributions" to a REMIC  set forth in Section 860G(d) of  the Code) unless
the Company 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 REMIC status or result in the imposition of any such tax.

          If a REMIC  election is made with respect to  the arrangement under
which any Mortgage Loans or REO Properties are held, the Company  shall amend
this Agreement such that it will meet all Rating Agency requirements.


          Section 3.06   Repurchase of Mortgage Loans With First Payment
                         Defaults. 

          With  respect to  any Mortgage  Loan, if  the related  Mortgagor is
delinquent with  respect to  the Mortgage Loans'  first Monthly  Payment, the
Company shall repurchase such Mortgage  Loan from the Purchaser in accordance
with  Section 3.04  hereof, provided  however,   the Company's  obligation to
repurchase any Mortgage Loans pursuant to this Section 3.06 shall  be limited
to the amount exceeding  1% of the outstanding original  principal balance of
the Mortgage Loans as of the Closing Date. 

                                  ARTICLE IV

                ADMINISTRATION AND SERVICING OF MORTGAGE LOANS


          Section 4.01   Company to Act as Servicer.

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

          Consistent with the terms of this Agreement, the Company may waive,
modify or vary any  term of any Mortgage Loan or  consent to the postponement
of strict compliance with any such term or in any manner grant  indulgence to
any Mortgagor if  in the Company's reasonable and  prudent determination such
waiver, modification, postponement or indulgence is not materially adverse to
the Purchasers, provided, however, that the Company shall not make any future
advances with respect  to a  Mortgage Loan  and (unless the  Mortgagor is  in
default with respect to the Mortgage Loan or such default is, in the judgment
of  the Company,  imminent and  the Company  has obtained  the prior  written
consent of the Purchaser) the Company shall  not permit any modification with
respect to  any Mortgage Loan  that would change the  Mortgage Interest Rate,
defer or forgive the payment of principal or interest, reduce or increase the
outstanding principal balance  (except for actual  payments of principal)  or
change the final  maturity date on such  Mortgage Loan.  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,  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.  Without limiting the generality of the foregoing, the
Company shall  continue, and is  hereby authorized and empowered,  to execute
and deliver  on behalf  of  itself and  the  Purchasers, all  instruments  of
satisfaction or  cancellation, or of  partial or full release,  discharge and
all other comparable instruments, with respect to the Mortgage Loans and with
respect to the Mortgaged Properties.  If reasonably  required by the Company,
the Purchaser shall furnish the Company with any powers of attorney and other
documents necessary  or appropriate to  enable the Company  to carry out  its
servicing and administrative duties under this Agreement.

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

          If  the  Company  is  notified  that  any  superior  lienholder has
accelerated or intends to accelerate  the obligations secured by the superior
lien, or has declared  or intends to declare a default under  the Mortgage or
the  Mortgage  Note secured  thereby,  or has  filed  or intends  to  file an
election to have the Mortgaged Property sold or foreclosed, the Company shall
immediately  notify the Purchaser  of any such  notice from or  action by the
superior lienholder  and  of the  amount  necessary to  cure the  default  or
reinstate the superior lien.   The Company shall further make recommendations
to the Purchaser so  as to best protect the  Purchaser's interest in and  the
security of the related Mortgage Loan.   If the Purchaser directs the Company
to cure a default under or otherwise reinstate a superior lien, the Purchaser
will advance to the Company necessary funds to cure the default  or reinstate
the superior  lien.  The  Company shall thereafter  take immediate  action to
recover  from the  Mortgagor the  amount  so advanced.   The  Purchaser shall
notify the  Company in writing of  any and all  action which it  requests the
Company to take.

          Under  normal circumstances,  the  Company  shall  take  no  action
whatsoever  under  this  Section  4.01  unless  the Purchaser  provides  such
previous written direction  to the Company.   In the  event that the  Company
reasonably deems  that the factual  circumstances require prompt  action, the
Company may (but shall not be obligated to) without notice to  the Purchaser,
advance  the necessary funds  to cure the  default or reinstate  the superior
lien so  as to  best protect  the Purchaser's  interest.   The Company  shall
thereafter notify the Purchaser  of the action taken, including the amount of
the advance.  The Purchaser shall reimburse the Company for all advances made
pursuant  to this  paragraph.   The Company  shall thereafter  take immediate
action to recover from the Mortgagor the amount so advanced.

          The Mortgage Loans may be  subserviced by the Subservicer on behalf
of the Company provided that the Subservicer is a FNMA-approved servicer or a
FHLMC 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.

          At the  cost  and expense  of  the Company,  without any  right  of
reimbursement from  the Custodial Account,  the Company shall be  entitled to
terminate the rights and responsibilities  of the Subservicer and arrange for
any servicing  responsibilities to  be performed by  a successor  Subservicer
meeting the requirements  in the preceding paragraph, provided, however, that
nothing contained herein shall be deemed to  prevent or prohibit the Company,
at the Company's option, from electing to service the  related Mortgage Loans
itself.  In the  event that the  Company's responsibilities and duties  under
this Agreement are terminated pursuant  to Section 9.04, 10.01 or  11.02, 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  actions taken through the Subservicer  or otherwise, the
Company shall  not be relieved of its obligations  to the Purchaser and shall
be obligated to the same extent and under the same terms and conditions as if
it alone were  servicing and administering  the Mortgage Loans.   The Company
shall be  entitled  to  enter into  an  agreement with  the  Subservicer  for
indemnification of  the Company by  the Subservicer and nothing  contained in
this Agreement shall be deemed to limit or modify such indemnification.

          Any Subservicing Agreement  and any other transactions  or services
relating  to the Mortgage Loans involving the  Subservicer shall be deemed to
be between the Subservicer and Company alone, and the Purchaser shall have no
obligations,  duties or liabilities with respect to the Subservicer including
no obligation,  duty or liability of Purchaser  to pay the Subservicer's fees
and  expenses.   For purposes  of distributions and  advances by  the Company
pursuant to this  Agreement, the Company shall  be deemed to have  received a
payment on a Mortgage Loan when the Subservicer has received such payment.

          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  90 days or  any other
default continues for a  period of 90 days beyond the expiration of any grace
or  cure  period, the  Company  shall  commence foreclosure  proceedings  and
provide notice thereof to the Purchaser in  writing.  In such connection, the
Company shall  from its  own funds  make all  necessary and  proper Servicing
Advances, provided, however, that the Company shall not be required to expend
its  own funds in connection with  any foreclosure or towards the restoration
or preservation of any Mortgaged Property, unless in its good faith  business
judgment,  the  Company  reasonably  believes  (a)  that  such  preservation,
restoration and/or  foreclosure will increase the proceeds  of liquidation of
the  Mortgage  Loan to  Purchaser  after  reimbursement  to itself  for  such
expenses and (b) that such expenses will be recoverable by it  either through
Liquidation Proceeds (respecting which it shall have priority for purposes of
withdrawals from the  Custodial Account pursuant to Section  4.05) or through
Insurance Proceeds (respecting which it shall have similar priority).  If the
Company determines not to make a  Servicing Advance pursuant to the preceding
sentence, then  the Company  shall deliver  an Officer's  Certificate setting
forth the reasons for such determination.

          Notwithstanding  anything  to  the contrary  contained  herein,  in
connection with a foreclosure or acceptance of a deed in lieu of foreclosure,
in  the event the  Company has reasonable  cause to believe  that a Mortgaged
Property  is contaminated by hazardous  or toxic substances  or wastes, or if
the Purchaser  otherwise requests  an environmental  inspection or  review of
such Mortgaged Property to be conducted by a qualified inspector, the Company
shall cause such  inspection to occur.    Upon completion of  the inspection,
the Company shall promptly provide the Purchaser with a written report of the
environmental inspection.

          After reviewing the environmental  inspection report, the Purchaser
shall determine  how the Company shall proceed  with respect to the Mortgaged
Property.   In the  event (a) the environmental  inspection report  indicates
that the Mortgaged Property is  contaminated by hazardous or toxic substances
or  wastes  and  (b) the  Purchaser  directs  the  Company  to  proceed  with
foreclosure or acceptance of a deed in lieu of foreclosure, the Company shall
be reimbursed  for all reasonable  costs associated with such  foreclosure or
acceptance  of a deed  in lieu of  foreclosure and any  related environmental
clean up costs, as applicable,  from the related Liquidation Proceeds,  or if
the Liquidation Proceeds are insufficient to fully reimburse the Company, the
Company shall  be entitled  to be  reimbursed from  amounts in  the Custodial
Account pursuant to Section 4.05 hereof.  In the event the  Purchaser directs
the  Company not to proceed with foreclosure or  acceptance of a deed in lieu
of foreclosure,  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 with respect to Escrow Mortgage  Loans only,
shall take  special care in  ascertaining and estimating Escrow  Payments and
all other  charges  that will  become due  and payable  with  respect to  the
Mortgage Loan and the  Mortgaged Property, to  the end that the  installments
payable by the Mortgagors will be sufficient to pay such  charges as and when
they become due and payable.

          Section 4.04   Establishment of and Deposits to Custodial Account.

          The Company  shall  segregate  and hold  all  funds  collected  and
received pursuant to a Mortgage  Loan separate and apart from any  of its own
funds  and general  assets  and  shall establish  and  maintain one  or  more
Custodial Accounts, in the  form of time deposit  or demand accounts,  titled
"Option One Mortgage  Corporation in trust for the  Purchaser of Conventional
Residential Adjustable and Fixed Rate  Mortgage Loans, Group No. 1997-LB/00".
The  Custodial  Account  shall be  established  with  a Qualified  Depository
acceptable  to the Purchaser.   Any funds deposited  in the Custodial Account
shall  at all  times be  fully  insured to  the full  extent  permitted under
applicable law.  Funds deposited in the Custodial Account  may be drawn on by
the Company in accordance with Section  4.05.  The creation of any  Custodial
Account shall  be evidenced  by a certification  in the  form of  Exhibit D-1
hereto,  in the  case of an  account established  with the  Company, or  by a
letter agreement in the form of Exhibit D-2 hereto, in the case of an account
held by a depository other than the Company.  A copy of such certification or
letter agreement  shall be furnished to  the Purchaser and, upon  request, to
any subsequent Purchaser.

          The  Company shall  deposit in  the  Custodial Account  on a  daily
basis, and retain therein, the following collections received by the Company:

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

          (ii)  any principal prepayment penalties received in connection with
the Mortgage Loans;

         (iii)  all payments on account of interest on the Mortgage Loans
adjusted to the Mortgage Loan Remittance Rate;

          (iv)  all Liquidation Proceeds;

          (v)   all  Insurance  Proceeds  including  amounts  required  to  be
deposited  pursuant to Section  4.10 (other than  proceeds to be  held in the
Escrow Account  and applied  to the restoration  or repair  of the  Mortgaged
Property  or released  to the  Mortgagor  in accordance  with Section  4.14),
Section 4.11 and Section 4.14;

         (vi)  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;

        (vii)  any  amount required  to be  deposited  in the  Custodial
Account pursuant to Section 4.01, 4.09, 6.01 or 6.02;

       (viii)  any  amounts payable in connection with the repurchase of
any Mortgage Loan pursuant to Section 3.04,  or 3.06 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;

        (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  (x) late  payment
charges,  (y) assumption  fees and  (z) Servicing  Fees and  ancillary income
which  are payable  solely from  the  interest portion  of Monthly  Payments,
insurance proceeds, condemnation proceeds or Liquidation Proceeds 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 unreimbursed Servicing  Advances,
the Company's right to reimburse itself pursuant to this  subclause (ii) with
respect  to  any  Mortgage  Loan  (a) 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  and (b) if, after  the liquidation of such  Mortgage Loan,
such  payments  are  insufficient  to  satisfy  such  unreimbursed  Servicing
Advances then the  Company may seek  reimbursement from other amounts  in the
Custodial  Account,  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 3.04, 3.05 or 6.02, in  which case the Company's right to
such reimbursement  shall be subsequent  to the payment to  the Purchasers of
the Repurchase Price pursuant to such Sections and all other amounts required
to be paid to the Purchasers with respect to such Mortgage Loan;

         (iii) to   pay  itself  interest  on  funds  deposited  in  the
Custodial Account;

          (iv) to   reimburse   itself   for   expenses   incurred   and
reimbursable to it pursuant to Section 9.01; 

           (v) to pay any amount required to be paid pursuant to Section 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;

          (vi) to clear  and terminate  the Custodial  Account upon  the
termination of this Agreement; and

         (vii) to withdraw funds deposited in error.

          In the  event that  the Custodial Account  is interest  bearing, on
each Remittance Date, the Company shall withdraw all funds from the Custodial
Account except for those amounts which, pursuant to Section 5.01, the Company
is not  obligated to remit on such Remittance Date.  The Company may use such
withdrawn funds only for the purposes described in this Section 4.05.

          Section 4.06   Establishment of and Deposits to Escrow Account.

          The  Company shall  segregate  and  hold  all funds  collected  and
received pursuant  to a Mortgage  Loan constituting Escrow  Payments separate
and apart from any  of its own funds  and general assets and shall  establish
and  maintain one or  more Escrow  Accounts, in the  form of time  deposit or
demand accounts, titled,  "Option One Mortgage Corporation, in  trust for the
Purchaser  of Conventional  Residential Adjustable  and  Fixed Rate  Mortgage
Loans, Group  No. 1997-LB/00, and  various Mortgagors".  The  Escrow Accounts
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 under this Agreement, as set forth in
Section 4.07.  The Company shall be entitled to retain any interest paid on
funds deposited in the Escrow Account by the depository institution, other
than interest on escrowed funds required by law to be paid to the Mortgagor. 
To the extent required by law, the Company shall pay interest on escrowed
funds to the Mortgagor notwithstanding that the Escrow Account may be non-
interest bearing or that interest paid thereon is insufficient for such
purposes.

          Section 4.07   Permitted Withdrawals From Escrow Account.

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

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

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

         (iii)  to  refund to  any Mortgagor  any  funds found  to be  in
excess of the amounts required under the terms of the related Mortgage Loan; 

          (iv)  for  transfer to the Custodial Account and application to
reduce the  principal balance  of the  Mortgage Loan  in accordance  with the
terms of the related Mortgage and Mortgage Note;

          (v)   for application to restoration or repair of the Mortgaged
Property in accordance with the procedures outlined in Section 4.14;

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

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

        (viii)  to withdraw funds deposited in error.

          Section 4.08   Payment of Taxes, Insurance and Other Charges.

          With  respect to  each Mortgage  Loan, the  Company shall  maintain
accurate records reflecting the  status of ground rents,  taxes, assessments,
water rates, sewer  rents, and other charges which  are or may become  a lien
upon the Mortgaged  Property and fire and hazard insurance coverage and shall
obtain,  from  time  to time,  all  bills  for the  payment  of  such charges
(including renewal  premiums) and shall  effect 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  use  commercially
reasonable  efforts consistent with Accepted Servicing Practices to determine
that any  such payments are  made by  the Mortgagor  at the  time they  first
become due.  The  Company assumes full responsibility for  the timely payment
of all such bills and (a) with  regard to Escrow Mortgage Loans, shall effect
timely payment of all such  charges irrespective of each Mortgagor's faithful
performance in the payment  of same or the making of the Escrow Payments, and
the Company shall make advances from  its own funds to effect such  payments,
and (b)  with regard  to Non-Escrow Mortgage  Loans, the  Company shall  make
advances from its own  funds to effect any such delinquent  payments to avoid
the lapse  of insurance coverage  on the Mortgaged  Property or to  avoid the
imposition  of a tax  lien; provided, however,  that notwithstanding anything
contained herein to the contrary,  if a tax lien is imposed  on any Mortgaged
Property and the taxing authority  forecloses on such Mortgaged Property, the
Company shall repurchase the related Mortgage Loan pursuant to the procedures
set forth in Section 3.04.

          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,  provided, however, if the Purchaser does
not  respond  within 30  days  after  receipt  of  request for  consent,  the
Purchaser shall have been deemed to consent to such transfer.

          The Company shall bear any expenses, losses or damages sustained by
the Purchaser because the Custodial Account and/or the Escrow Account are not
demand deposit accounts.

          Amounts on deposit in the  Custodial Account and the Escrow Account
may  at  the option  of  the  Company be  invested  in  Eligible Investments;
provided that in the event that  amounts on deposit in the Custodial  Account
or  the Escrow  Account exceed  the  amount fully  insured by  the  FDIC (the
"Insured Amount")  the Company shall be obligated to invest the excess amount
over the Insured Amount in Eligible  Investments on the same Business Day  as
such excess  amount becomes present  in the  Custodial Account or  the Escrow
Account.   Any  such Eligible  Investment  shall  mature no  later  than  the
Determination  Date next  following  the date  of  such Eligible  Investment,
provided, however,  that if such  Eligible Investment is  an obligation of  a
Qualified Depository (other  than the Company)  that maintains the  Custodial
Account or  the Escrow Account, then  such Eligible Investment may  mature on
such Remittance Date.  Any such Eligible Investment shall be made in the name
of  the Company in trust for the benefit  of the Purchaser.  All income on or
gain realized from any such Eligible  Investment shall be for the benefit  of
the Company  and may  be withdrawn at  any time by  the Company.   Any losses
incurred in  respect  of  any  such  investment shall  be  deposited  in  the
Custodial Account or the Escrow Account, by the Company out  of its own funds
immediately as realized.

          Section 4.10   Maintenance of Hazard Insurance.

          The Company  shall cause  to be maintained  for each  Mortgage Loan
hazard  insurance such  that all  buildings upon  the Mortgaged  Property are
insured  by a  generally  acceptable insurer  rated B:III  or  better in  the
current Best's Key Rating Guide  ("Best's") against loss by fire, hazards  of
extended coverage  and such other hazards as are  customary in the area where
the Mortgaged  Property is located, in  an amount which is at  least equal to
the lesser of  (i) the maximum insurable  value of the  improvements securing
such Mortgage  Loan and  (ii) the  greater of  (a) the  outstanding principal
balance of the Mortgage Loan and (b) an amount such that the proceeds thereof
shall be sufficient  to prevent the Mortgagor or the loss payee from becoming
a 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  Insurance
Administration  is in effect  with a  generally acceptable  insurance carrier
rated B:III or better  in Best's in an amount representing  coverage equal to
the lesser of (i) the minimum  amount required, under the terms of  coverage,
to  compensate for any  damage or loss  on a  replacement cost basis  (or the
unpaid balance of the  mortgage if replacement cost coverage is not available
for the type  of building insured) and  (ii) the maximum amount  of insurance
which is  available  under the  Flood  Disaster Protection  Act of  1973,  as
amended.  If at any  time during the term of  the Mortgage Loan, the  Company
determines  in accordance with applicable law and pursuant to the FNMA Guides
that a Mortgaged Property  is located in a  special flood hazard area  and is
not  covered by  flood insurance  or is covered  in an  amount less  than the
amount required by the Flood Disaster Protection Act of 1973, as amended, the
Company shall  notify the  related Mortgagor that  the Mortgagor  must obtain
such flood  insurance coverage,  and if said  Mortgagor fails  to obtain  the
required  flood insurance  coverage  within forty-five  (45) days  after such
notification,  the Company shall  immediately force place  the required flood
insurance on the Mortgagor's behalf.

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

          The Company shall cause to be maintained on each Mortgaged Property
earthquake or such other or additional  insurance as may be required pursuant
to such applicable laws and regulations as  shall at any time be in force and
as shall require  such additional insurance, or pursuant  to the requirements
of any private  mortgage guaranty insurer, or  as may be required  to conform
with Accepted Servicing Practices.

          In the event that any Purchaser or the Company shall determine that
the  Mortgaged Property should be  insured against loss  or damage by hazards
and risks  not covered  by the  insurance required  to be  maintained by  the
Mortgagor pursuant to  the terms of the  Mortgage, the Company shall,  at its
discretion, communicate 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 or union mortgagee clauses, without
contribution, which shall provide  for at least 30 days  prior written notice
of any cancellation, reduction in amount or material change in coverage.

          The Company  shall not  interfere with  the Mortgagor's  freedom of
choice in selecting either his insurance carrier or agent, provided, however,
that the Company shall  not accept any such insurance policies from insurance
companies unless  such companies are rated B:III or  better in Best's and are
licensed to do business in  the jurisdiction in which the Mortgaged  Property
is  located.    The  Company  shall  determine  that  such  policies  provide
sufficient risk  coverage and amounts,  that they insure the  property owner,
and  that they  properly describe  the property  address.  The  Company shall
furnish to the  Mortgagor a formal notice of expiration of any such insurance
in sufficient  time for the Mortgagor to arrange  for renewal coverage by the
expiration date.

          Pursuant  to Section  4.04,  any amounts  collected by  the Company
under  any such policies  (other than amounts  to be deposited  in the Escrow
Account and applied  to the restoration  or repair of  the related  Mortgaged
Property, or property  acquired in liquidation of the Mortgage Loan, or to be
released to the Mortgagor, in  accordance with the Company's normal servicing
procedures as specified in Section 4.14)  shall be deposited in the Custodial
Account subject to withdrawal pursuant to Section 4.05.

          Section 4.11   Maintenance of Mortgage Impairment Insurance.

          In the event that  the Company shall obtain and  maintain a blanket
policy insuring  against losses arising  from fire and hazards  covered under
extended coverage  on all  of the Mortgage  Loans, then,  to the  extent such
policy provides coverage in  an amount equal to the amount  required pursuant
to Section 4.10 and otherwise complies with all other requirements of Section
4.10, it shall conclusively  be deemed to  have satisfied its obligations  as
set  forth in Section 4.10.   Any amounts collected by  the Company under any
such policy relating to a Mortgage  Loan shall be deposited in the  Custodial
Account or Escrow Account subject to  withdrawal pursuant to Sections 4.05 or
4.14.   Such policy  may contain a  deductible clause, in  which case, in the
event  that there  shall not have  been maintained  on the  related Mortgaged
Property a policy  complying with Section 4.10,  and there shall have  been a
loss which would have been covered by  such policy, the Company shall deposit
in the Custodial  Account at the time  of such loss the  amount not otherwise
payable  under the  blanket policy  because of  such deductible  clause, such
amount to deposited from the Company's funds, without reimbursement therefor.
Upon request  of any Purchaser,  the Company shall  cause to be  delivered to
such Purchaser a certified true copy of such policy and a statement from  the
insurer  thereunder  that such  policy shall  in  no event  be  terminated or
materially modified without 30 days' prior written notice to such Purchaser.

          Section 4.12   Maintenance of Fidelity Bond and Errors and
                         Omissions Insurance.

          The Company shall maintain  with responsible companies, at  its own
expense,  a blanket  Fidelity  Bond  and an  Errors  and Omissions  Insurance
Policy,  with broad  coverage on  all  officers, employees  or other  persons
acting  in  any capacity  requiring  such  persons  to handle  funds,  money,
documents or  papers relating  to the  Mortgage Loans  ("Company Employees").
Any such Fidelity Bond and Errors and Omissions Insurance Policy shall  be in
the form of the  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 any
Purchaser, the  Company  shall cause  to  be delivered  to  such Purchaser  a
certified  true  copy  of  such fidelity  bond  and  insurance  policy and  a
statement  from  the  surety and  the  insurer  that such  fidelity  bond and
insurance  policy shall  in no  event  be terminated  or materially  modified
without 30 days' prior written notice to the Purchaser.

          Section 4.13   Inspections.

          The Company shall inspect the Mortgaged Property as often as deemed
necessary  by the Company  to assure itself  that the value  of the Mortgaged
Property is being preserved.   In addition, if any Mortgage Loan is more than
60  days delinquent,  the  Company immediately  shall  inspect the  Mortgaged
Property and shall conduct subsequent inspections in accordance with Accepted
Servicing Practices.   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,
with respect to  claims of $5000 or  more, the Company shall  comply with the
following conditions  in  connection  with  any  such  release  of  Insurance
Proceeds or Condemnation Proceeds:

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

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

          (iii) the Company shall verify that the Mortgage Loan is not 60
or more days delinquent; and

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

          With respect to claims of less than $5000, the Company shall comply
with  the  following  conditions  in  connection with  any  such  release  of
Insurance Proceeds or Condemnation Proceeds:

          (i)   the   related  Mortgagor   shall  provide   an  affidavit
verifying the  completion of repairs  and issuance of any  required approvals
with respect thereto;

          (ii)  the Company  shall verify the  total amount of  the claim
with the applicable insurance company; 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)
(A) a REMIC election has not been made with  respect to the arrangement under
which  the Mortgage Loans and the REO Property are held, and (ii) the Company
determines, and  gives an appropriate notice to the Purchaser to such effect,
that a  longer period is  necessary for the  orderly liquidation of  such REO
Property.  If  a period longer than one year is permitted under the foregoing
sentence and is  necessary to sell  any REO Property,  (i) the Company  shall
report monthly to the Purchaser as to the progress being made in selling such
REO  Property and  (ii) if,  with  the written  consent of  the  Purchaser, a
purchase money mortgage  is taken in connection with such sale, such purchase
money mortgage shall  name the Company as mortgagee, and  such purchase money
mortgage shall not be held pursuant to this Agreement, but instead a separate
participation agreement among the Company and Purchaser shall be entered into
with respect to such purchase money mortgage.  

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

          The disposition of REO Property shall be carried out by the 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 on the Remittance Date  immediately following the
date on 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 advance funds necessary for the proper operation,
management  and  maintenance of  the  REO  Property,  including the  cost  of
maintaining any hazard insurance pursuant to Section 4.10 and the fees of any
managing agent  of the  Company, a Subservicer,  or the Company  itself which
advances shall  be deemed "Servicing  Advances" for  the purposes  hereunder.
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 Purchasers of the  net
cash flow from the REO Property (which shall equal the revenues from such REO
Property  net  of the  expenses  described in  the  Section 4.15  and  of any
reserves reasonably  required from time to  time to be maintained  to satisfy
anticipated liabilities for such expenses).

          Notwithstanding the foregoing,  at any time and from  time to time,
the Purchaser may  at its election terminate  this Agreement with respect  to
one or more REO Properties as provided by Section 11.02.

          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 Pool I Mortgage Loan, the Company shall adjust
the Mortgage Interest Rate  on the related  Interest Rate Adjustment Date  in
compliance with the  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 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.

          Section 4.20   Monthly Advances by Servicer.

          Subject to Section  7.03, the Servicer shall have  no obligation to
advance any amounts  constituting delinquent principal and  interest payments
with respect to the Mortgage Loans.

                                  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 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).

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

          Section 5.02   Statements to Purchaser.

          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 in  hard copy and
electronic  medium mutually  acceptable to  the parties  as to  the preceding
remittance and the period ending on the preceding Determination Date.

          In addition,  not more than 60 days after  the end of each calendar
year,  the Company shall furnish  to each Person  who was a  Purchaser at any
time  during such calendar  year an annual  statement in accordance  with the
requirements of  applicable federal  income tax  law as to  the aggregate  of
remittances for the applicable portion of such year.

          Such  obligation  of the  Company  shall  be  deemed to  have  been
satisfied  to the extent  that substantially comparable  information shall be
provided by the Company pursuant to  any requirements of the Internal Revenue
Code as from time to time are in force.

          The  Company  shall prepare  and  file  any  and all  tax  returns,
information  statements or  other filings  required  to be  delivered to  any
governmental taxing authority or to  any Purchaser pursuant to any applicable
law  with respect  to the  Mortgage Loans  and the  transactions contemplated
hereby.   In  addition, the  Company shall provide  each Purchaser  with such
information concerning the Mortgage Loans  as is necessary for such Purchaser
to prepare  its federal  income tax  return as  any Purchaser  may reasonably
request from time to time.

          Section 5.03   Due Dates Other Than the First of the Month.

          Mortgage Loans  having Due  Dates other  than  the first  day of  a
month,  including  Mortgage  Loans  permitting  semi-annual  amortization  of
principal, shall  be accounted for  as described in  this Section 5.03.   Any
payment due  on a  day  other than  the  first day  of  each month  shall  be
considered due on the first day of the month in which that  payment is due as
if such  payment were due  on the first  day of said  month.  For  example, a
payment due on  August 15 shall be considered  to be due on August  1 of said
month.  With  respect to a Mortgage Note  permitting semi-annual amortization
of  principal, the  Company  shall  be required  to  remit monthly  scheduled
principal and interest based on a monthly amortization schedule.  Any payment
collected on a Mortgage Loan after the Cut-off Date shall be deposited in the
Custodial  Account.  For Mortgage Loans with Due  Dates on the first day of a
month, deposits to  the Custodial Account begin  with the payment due  on the
first of the month following the Cut-off Date.


                                  ARTICLE VI

                         GENERAL SERVICING PROCEDURES

          Section 6.0l   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; provided
that, if in the  Company's prudent business  judgment, it determines that  an
assumption of the Mortgage Loan is in the best interests of the Purchaser, it
shall deliver notice of  such determination to the  Purchaser and may  permit
such assumption  if approved by the  Purchaser.  When the  Mortgaged Property
has been conveyed by the  Mortgagor, the Company shall, to the extent  it has
knowledge  of  such  conveyance  or  the  Purchaser's  consent  otherwise  in
accordance with the preceding sentence, exercise its rights to accelerate the
maturity  of such  Mortgage Loan  under  the "due-on-sale"  clause applicable
thereto, provided, however,  that the Company shall not  exercise such rights
if prohibited by law from doing so.

          If the  Company reasonably believes  it is unable  under applicable
law to  enforce such "due-on-sale" clause  or if the Purchaser  approves such
assumption pursuant to the preceding  paragraph, the Company shall enter into
(i) an assumption  and modification agreement  with the person  to whom  such
property  has been  conveyed, pursuant  to which  such person  becomes liable
under the Mortgage  Note and the original Mortgagor remains liable thereon or
(ii) in the event the Company is unable under applicable law to  require that
the original Mortgagor remain liable under the  Mortgage Note and the Company
has  the  prior   consent  of  the  primary  mortgage   guaranty  insurer,  a
substitution  of liability  agreement  with the  purchaser  of the  Mortgaged
Property pursuant to which the  original Mortgagor is released from liability
and  the purchaser of the Mortgaged Property  is substituted as Mortgagor and
becomes liable under the Mortgage Note.  If an assumption fee is collected by
the Company  for entering into  an assumption agreement, such  assumption fee
shall be retained  by the Company.   In connection with any  such assumption,
neither  the Mortgage Interest Rate  borne by the  related Mortgage Note, the
term  of  the Mortgage  Loan  nor  the outstanding  principal  amount of  the
Mortgage Loan shall be changed.

          To  the extent  that any  Mortgage Loan  is assumable,  the Company
shall   inquire  diligently  into   the  creditworthiness  of   the  proposed
transferee, and shall use the  underwriting criteria for approving the credit
of the  proposed transferee  which are used  by the  Company with  respect to
underwriting  mortgage loans of the same type as  the Mortgage Loans.  If the
credit of the  proposed transferee does not meet  such underwriting criteria,
the Company diligently shall, to the extent permitted by the Mortgage  or the
Mortgage Note and by applicable law,  accelerate the maturity of the Mortgage
Loan.

          Section 6.02   Satisfaction  of Mortgages  and Release  of Mortgage
                         Files.

          Upon the  payment in  full of any  Mortgage Loan the  Company shall
notify the Purchaser in the Monthly  Remittance Advice as provided in Section
5.02, and may request the release of any Mortgage Loan Documents.

          If  the Company  satisfies  or releases  a  Mortgage without  first
having obtained payment  in full of the indebtedness secured  by the Mortgage
or should the Company otherwise  prejudice any rights the Purchaser may  have
under the  mortgage instruments,  upon written demand  of the  Purchaser, the
Company shall repurchase the related Mortgage Loan at the Repurchase Price by
deposit thereof in the Custodial Account within 2 Business Days of receipt of
such demand by the Purchaser.   The Company shall maintain the Fidelity  Bond
and Errors and  Omissions Insurance Policy  as provided  for in Section  4.12
insuring the Company  against any  loss it  may sustain with  respect to  any
Mortgage  Loan not  satisfied in  accordance  with the  procedures set  forth
herein.

          Section 6.03   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  period respecting which  any
related interest payment on  a Mortgage Loan is computed.   The Servicing Fee
shall be payable only at the time of and with respect to those Mortgage Loans
for which payment is in fact made of the entire amount of the Monthly Payment
(except for any  de minimus  amount which  shall not exceed  $15.00 which  is
advanced by the  Company, except as provided  in Section 11.02 herein).   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.   For defaulted Mortgage Loans, the Company shall be entitled
to the Servicing Fee  from Liquidation Proceeds  in respect to such  Mortgage
Loan.

          Additional servicing compensation  in the form of  assumption fees,
late  payment charges  and other  ancillary  fees 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  July 31
each year beginning July 31, 1998, an Officer's Certificate, stating that (i)
a review of the activities of the Company during the preceding  calendar year
and of performance under  this Agreement has  been made under such  officer's
supervision, and (ii) the Company  has complied fully with the  provisions of
Article II and Article IV, and (iii) to the best of such officer's knowledge,
based on  such review, the  Company has  fulfilled all its  obligations under
this Agreement throughout such year, or,  if there has been a default  in the
fulfillment of  any such  obligation, specifying each  such default  known to
such officer and the nature and status  thereof and the action being taken by
the Company to cure such default.

          Section 6.05   Annual  Independent  Public  Accountants'  Servicing
                         Report.

          On or before  July 31st of each  year beginning July 31,  1998, the
Company, at its expense, shall cause a firm of independent public accountants
which is  a member of the American  Institute of Certified Public Accountants
to furnish a statement to each  Purchaser stating that (i) it has  obtained a
letter of representation regarding certain matters from the management of the
Company  which includes  an  assertion  that the  Company  has complied  with
certain  minimum residential mortgage loan servicing standards, identified in
the Uniform Single  Attestation Program for  Mortgage Bankers established  by
the Mortgage Bankers Association of America, with respect to the servicing of
residential mortgage loans during the most recently completed fiscal year and
(ii) on the basis of an examination conducted by such firm in accordance with
standards  established  by   the  American  Institute  of   Certified  Public
Accountants, such representation  is fairly stated in  all material respects,
subject to the exception and other qualifications that may be appropriate.

          On or before July 31st of each year beginning July 31, 1998, at the
Purchaser's request  the Company, at  the Purchaser's expense, shall  cause a
firm of  independent public  accountants which is  a member  of the  American
Institute  of Certified  Public Accountants  to furnish  a statement  to each
Purchaser to the  effect that  such firm has  examined certain documents  and
records relating  to the servicing of  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, 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

                    AGENCY TRANSFER; PASS-THROUGH TRANSFER

          Section 7.01   Removal of Mortgage Loans from Inclusion Under this
                         Agreement Upon an Agency Transfer, or a Pass-Through
                         Transfer on One or More Reconstitution Dates.

          The Purchaser and the  Company agree that  with respect to some  or
all of  the Mortgage Loans,  from time to  time (but not  more than five  (5)
times) the Purchaser shall:

          (1)  Effect an Agency Transfer, and/or

          (2)  Effect a  Pass-Through Transfer,  in each  case retaining  the
Company as the servicer thereof, or as applicable the "seller/servicer".   On
the related Reconstitution Date, the  Mortgage Loans transferred shall  cease
to be covered by this Agreement.

          The  Company shall  reasonably  cooperate  with  the  Purchaser  in
connection  with any Agency Transfer or Pass-Through Transfer contemplated by
the Purchaser pursuant to this Section 7.01.  In that connection, the Company
shall (a) execute any Reconstitution  Agreement within a reasonable period of
time  after receipt  of  any  Reconstitution Agreement  which  time shall  be
sufficient  for   the  Company   and   Company's  counsel   to  review   such
Reconstitution Agreement,  but such time  shall not exceed ten  (10) Business
Days after such  receipt, and (b)  provide to FNMA, FHLMC,  the trustee or  a
third party  purchaser, as  the case  may be,  subject to  any Reconstitution
Agreement and/or the Purchaser:  (i) any and  all information and appropriate
verification of information which may be reasonably available to the Company,
whether through letters of its auditors (the reasonable out-of-pocket cost of
which will  be  borne by  the Purchaser)  and counsel  or  otherwise, as  the
Purchaser shall reasonably  request; (ii) to bring each of  the Mortgage Loan
representations and warranties  current (except for items (a),  (c), (r), (v)
and (cc) of Section 3.02 and  the Company shall only make the  representation
and  warranty   contained  in   Section  3.02(v)   current  if   the  related
Reconstitution Date occurs within  90 days after the Closing Date)  as of the
date  the Mortgage  Loans are  being transferred  pursuant to  a Pass-through
Transfer   or  Agency   Transfer,   provided   that,   such   Mortgage   Loan
representations and  warranties shall  be revised, to  the extent  allowed or
required by the rating agencies and the certificate insurer and acceptable to
the  Purchaser,  to   reflect  the  actual  pool  of   Mortgage  Loans  being
securitized; notwithstanding  the foregoing,  Company shall,  at the time  of
securitization, be entitled to state  certain exceptions to the Mortgage Loan
representations and warranties necessary to make same  true and correct as of
the  time of  the  Pass-through Transfer  or Agency  Transfer and  (iii) such
additional  representations,  warranties,  covenants,  opinions  of  counsel,
letters from  auditors, and certificates  of public officials or  officers of
the Company as are reasonably believed necessary by FNMA, FHLMC, the trustee,
such third  party purchaser, any  master servicer,  any rating agency  or the
Purchaser,  as  the  case  may  be, in  connection  with  such  transactions;
provided, however,  that these  items  shall not  be more  onerous than  such
similar items set forth herein.

          In the  event the Purchaser  has elected to  have the  Company hold
record title to the Mortgages, prior to  a Reconstitution Date the Company or
its designee  shall prepare  an  Assignment of  Mortgage  in blank  from  the
Company, acceptable  to FNMA, FHLMC, the trustee or  such third party, as the
case may be, for  each Mortgage Loan that  is part of an Agency  Transfer, or
Pass-Through  Transfer and  shall  pay all  preparation  and recording  costs
associated therewith.  The Company shall execute each Assignment of Mortgage,
track  such Assignments  of Mortgage  to ensure they  have been  recorded and
deliver them as required by FNMA, FHLMC, the trustee or such  third party, as
the  case may  be, upon  the Company's  receipt thereof.   Additionally,  the
Company shall prepare  and execute, at  the direction  of the Purchaser,  any
Mortgage  Note endorsements  in  connection with  any and  all Reconstitution
Agreements.

          All Mortgage  Loans not sold  or transferred pursuant to  an Agency
Transfer or Pass-Through  Transfer and any Mortgage Loans  repurchased by the
Purchaser pursuant to Section 7.02 hereof, shall be subject to this Agreement
and  shall  continue to  be serviced  in  accordance with  the terms  of this
Agreement and with respect thereto this  Agreement shall remain in full force
and effect.

          Section 7.02   Purchaser's Repurchase and Indemnification
                         Obligations.

          Upon receipt  by the  Company of  notice from  FNMA,  FHLMC or  the
trustee of a breach of any  Purchaser representation or warranty contained in
any Reconstitution Agreement or a request  by FNMA, FHLMC or the trustee,  as
the case may be, for the repurchase  of any Mortgage Loan transferred to FNMA
or FHLMC pursuant to an Agency  Transfer or to a trustee pursuant to  a Pass-
Through Transfer, the Company shall promptly notify the Purchaser of same and
shall, at the direction  of the Purchaser, use  its best efforts to  cure and
correct any such  breach and  to satisfy  the requests or  concerns of  FNMA,
FHLMC,  or the trustee  related to such deficiencies  of the related Mortgage
Loans transferred to FNMA, FHLMC, or the trustee.

          The Purchaser  shall repurchase from the Company  any Mortgage Loan
transferred to FNMA or FHLMC pursuant  to an Agency Transfer or to  a trustee
pursuant  to a Pass-Through  Transfer with respect  to which the  Company has
been required by FNMA, FHLMC, or the trustee to repurchase due to a breach of
a  representation  or warranty  made by  the  Purchaser with  respect  to the
Mortgage Loans, or the servicing thereof prior to the transfer date  to FNMA,
FHLMC, or the trustee in any Reconstitution Agreement and not due to a breach
of the  Company's representations  or obligations  thereunder or  pursuant to
this Agreement.   The repurchase  price to be  paid by  the Purchaser to  the
Company shall equal that repurchase price paid by the Company to FNMA, FHLMC,
or the third  party purchaser plus all reasonable costs and expenses borne by
the Company in connection with the cure of said breach of a representation or
warranty made by the Purchaser and in  connection with the repurchase of such
Mortgage Loan from FNMA,  FHLMC, or the  trustee, including, but not  limited
to, reasonable and necessary attorneys' fees.

          At  the time  of repurchase,  the Custodian  and the  Company shall
arrange  for  the  reassignment  of  the repurchased  Mortgage  Loan  to  the
Purchaser according to  the Purchaser's instructions and the  delivery to the
Custodian of any documents  held by FNMA, FHLMC, or the  trustee with respect
to  the repurchased  Mortgage  Loan pursuant  to  the related  Reconstitution
Agreement.   In the event of  a repurchase, the Company shall, simultaneously
with  such reassignment,  give  written  notice to  the  Purchaser that  such
repurchase has taken place, and  amend the Mortgage Loan Schedule  to reflect
the addition of the repurchased Mortgage Loan to this Agreement.

          Section 7.03   Monthly Advances.

          Notwithstanding  anything  contained  herein  to the  contrary,  in
connection with (a) a Pass-Through  Transfer, the Servicer shall make Monthly
Advances through the  Remittance Date immediately preceding  the distribution
of  all Liquidation  Proceeds  and other  payments  or recoveries  (including
Insurance  Proceeds and Condemnation  Proceeds) with  respect to  the related
Mortgage  Loans  or such  earlier time  period  as set  forth in  the related
Reconstitution  Agreement, (b)  an Agency  Transfer, the Servicer  shall make
Monthly Advances as required by FNMA or FHLMC as  applicable, and (c) a Whole
Loan  Transfer,  the  Servicer  shall  make   Monthly  Advances  through  the
Remittance Date  immediately  preceding  the  date that  such  Mortgage  Loan
becomes REO Property.

         Section 7.04   Compensating Interest.
 
          Notwithstanding anything  contained  herein  to  the  contrary,  in
connection with (a)  a Pass-Through Transfer, or  (b) an Agency Transfer,  or
(c) a Whole Loan Transfer, the Company shall deposit in the Custodial Account
on  a  daily  basis,  and  retain  therein  with  respect  to  each Principal
Prepayment in full, the Prepayment Interest Shortfall Amount, if any, for the
month  of distribution.   Such deposit shall  be made from  the Company's own
funds, without reimbursement therefor up to a maximum amount per month of the
Servicing Fee actually received for such month for the Mortgage Loans.


                                 ARTICLE VIII

                             COMPANY TO COOPERATE

          Section 8.01   Provision of Information.

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

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

          Section 8.02   Financial Statements; Servicing Facility.

          In connection with marketing  the Mortgage Loans, the Company  will
make  available  to  a  prospective Purchaser  a  Consolidated  Statement  of
Operations of the Company  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.

          Upon prior  notice and  during normal  business hours, the  Company
also  shall   make  available  to   Purchaser  or  prospective   Purchaser  a
knowledgeable  financial or accounting  officer for the  purpose of answering
questions  respecting  recent  developments  affecting  the  Company  or  the
financial statements of the Company,  and to permit any prospective Purchaser
to inspect the Company's servicing facilities or those of any Subservicer for
the purpose of satisfying such prospective Purchaser that the Company and any
Subservicer have  the ability to  service the Mortgage  Loans as provided  in
this Agreement.


                                  ARTICLE IX

                                 THE COMPANY

          Section 9.01   Indemnification; Third Party Claims.

          The  Company shall  indemnify the  Purchaser  and hold  it harmless
against  any and all claims,  losses, damages, penalties, fines, forfeitures,
reasonable and  necessary legal  fees and related  costs, judgments,  and any
other costs,  fees and  expenses that the  Purchaser may  sustain in  any way
related to  the failure of the Company to  perform its duties and service the
Mortgage Loans in strict compliance with  the terms of this Agreement or  any
Reconstitution Agreement entered into pursuant  to Section 7.01.  The Company
immediately shall notify  the Purchaser if a  claim is made by  a third party
with  respect  to this  Agreement  or  any  Reconstitution Agreement  or  the
Mortgage  Loans, shall  promptly  notify  FNMA, FHLMC,  or  the trustee  with
respect to any claim made by a third party with respect to any Reconstitution
Agreement,  assume (with  the prior  written  consent of  the Purchaser)  the
defense of  any  such claim  and pay  all expenses  in connection  therewith,
including counsel fees, and promptly  pay, discharge and satisfy any judgment
or decree which may be entered against it or the Purchaser in respect of such
claim.  The Company shall follow  any written instructions received from  the
Purchaser  in connection  with  such  claim.   The  Purchaser promptly  shall
reimburse  the  Company  for all  amounts  advanced  by  it  pursuant to  the
preceding sentence  except  when the  claim  is in  any  way related  to  the
Company's indemnification  pursuant to  Section 3.03, or  the failure  of the
Company to  service and  administer the Mortgage  Loans in  strict compliance
with the terms of this Agreement or any Reconstitution Agreement.

          Section 9.02   Merger or Consolidation of the Company.

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

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

          Section 9.03   Limitation on Liability of Company and Others.

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

          Section 9.04   Limitation on Resignation and Assignment by Company.

          The Purchaser has entered into  this Agreement with the Company and
subsequent Purchasers will  purchase the Mortgage Loans in  reliance upon the
independent status of the Company, and the representations as to the adequacy
of its servicing  facilities, plant, personnel,  records and procedures,  its
integrity,  reputation and financial  standing, and the  continuance thereof.
Therefore, the Company  shall neither assign this Agreement  or the servicing
hereunder or  delegate its rights or  duties hereunder or any  portion hereof
(to other  than a Subservicer or to a third  party in the case of outsourcing
routine tasks such as taxes, insurance and property inspection, in which case
the Company shall be fully liable for  such tasks as if the Company performed
them itself) 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 reasonable  discretion of  the
Purchaser.

          The Company shall not resign from the obligations and duties hereby
imposed on it  except by mutual consent of  the Company and the  Purchaser or
upon the  determination that its  duties hereunder are no  longer permissible
under applicable law and such incapacity cannot be cured by the Company.  Any
such  determination  permitting  the  resignation  of the  Company  shall  be
evidenced by an  Opinion of Counsel to such effect delivered to the Purchaser
which  Opinion of Counsel  shall be in  form and substance  acceptable to the
Purchaser.   No  such resignation  shall become  effective until  a successor
shall have assumed  the Company's responsibilities and  obligations hereunder
in the manner provided in Section 12.01.

          Without in any way limiting the generality of this Section 9.04, in
the  event  that  the Company  either  shall  assign  this Agreement  or  the
servicing  responsibilities hereunder or delegate its duties hereunder or any
portion thereof (to other  than a Subservicer or to a third party in the case
of  outsourcing  routine   tasks  such  as  taxes,   insurance  and  property
inspection, in which case the Company shall be fully liable for such tasks as
if the Company performed them itself) 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 10.01,
without any  payment  of any  penalty or  damages and  without any  liability
whatsoever to the Company or any third party.


                                  ARTICLE X

                                   DEFAULT

          Section 10.01  Events of Default.

          Each of the  following shall constitute an Event of  Default on the
part of the Company:

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

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

          (c)  failure by the Company to  maintain its license to do business
     in any jurisdiction where the Mortgaged Property is located; or

          (d)  a  decree  or  order  of  a court  or  agency  or  supervisory
     authority  having jurisdiction for  the appointment of  a conservator or
     receiver   or  liquidator  in  any  insolvency,  readjustment  of  debt,
     including  bankruptcy, marshaling of  assets and liabilities  or similar
     proceedings, or for the winding-up  or liquidation of its affairs, shall
     have been entered  against the  Company and such  decree or order  shall
     have remained in force undischarged or unstayed for a period of 60 days;
     or

          (e)  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

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

          (g)  the  Company  ceases to  meet  the  qualifications  of a  FNMA
     servicer; or

          (h)  the   Company  fails  to  maintain  a  minimum  net  worth  of
     $15,000,000; or

          (i)  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 or to a third  party in the
     case of outsourcing routine tasks  such as taxes, insurance and property
     inspection, in  which case  the Company shall  be fully liable  for such
     tasks as if  the Company performed them itself) in  violation of Section
     9.04.

          In each  and every such case, so long as  an Event of Default shall
not have  been remedied, in addition  to whatsoever rights the  Purchaser may
have  at law or  equity to damages, including  injunctive relief and specific
performance,  the  Purchaser,  by  notice  in writing  to  the  Company,  may
terminate  all the rights and obligations of the Company 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  12.01.    Upon  written  request  from  any
Purchaser, the  Company shall prepare,  execute and deliver to  the successor
entity  designated  by  the  Purchaser   any  and  all  documents  and  other
instruments, place in such successor's  possession all Mortgage Files, and do
or  cause to be  done all  other acts or  things necessary  or appropriate to
effect the purposes of such notice  of termination, including but not limited
to  the  transfer and  endorsement or  assignment of  the Mortgage  Loans and
related  documents,  at  the  Company's  sole expense.    The  Company  shall
cooperate with the Purchaser and  such successor in effecting the termination
of the  Company's responsibilities  and rights  hereunder, including  without
limitation, the transfer to  such successor for administration  by it of  all
cash  amounts which  shall  at the  time be  credited by  the Company  to the
Custodial Account  or Escrow Account  or thereafter received with  respect to
the Mortgage Loans.

          Section 10.02  Waiver of Defaults.

          By a written  notice, the  Purchaser may waive  any default by  the
Company in the performance of its obligations hereunder and its consequences.
Upon any waiver of a past default, such default shall cease to exist, and any
Event of Default arising therefrom shall be deemed to have been  remedied for
every  purpose  of  this Agreement.    No  such waiver  shall  extend  to any
subsequent or other  default or impair any right consequent thereon except to
the extent expressly so waived.


                                  ARTICLE XI

                                 TERMINATION

          Section 11.01  Termination.
   
          This Agreement  shall terminate upon  either: (i) the later  of the
final payment or other liquidation  (or any advance with respect thereto)  of
the last Mortgage Loan or the disposition of any REO Property with respect to
the last Mortgage Loan and the remittance of all funds due hereunder; or (ii)
mutual consent of the Company and the Purchaser in writing.

          Section 11.02  Termination Without Cause.

          The Purchaser  may terminate, at  its sole option,  this Agreement,
without cause,  as  provided in  this  Section 11.02.    Any such  notice  of
termination  shall be in writing  and delivered to  the Company by registered
mail as provided in Section 12.05.   The termination fee for the  termination
of servicing  without cause pursuant to this Section  11.02 shall be 1.25% of
the outstanding principal  balance of the Mortgage Loans  for which servicing
is being terminated.

          On the second Business Day of  each month, the Company shall orally
inform  the Purchase of  which Mortgage  Loans have  become delinquent  for a
period of 61 days or more (each, a "Delinquent Mortgage Loan") and shall send
a written listing of such Delinquent Mortgage Loans to the Purchaser.  By the
tenth day of each month (or if such tenth day is not a  Business Day then the
next Business Day following such tenth  day), the Purchaser shall provide the
Company with a  certification (the "Transfer Notice") listing  the Delinquent
Mortgage  Loans which the Company desires  to transfer the servicing by month
end  to  its designee  (such  designee,  the  "Special Servicer").    By  the
fifteenth day of each month (and no later than the thirteenth day in February)
the Company shall mail  to the Mortgagor of each Mortgage Loan  listed in a
Transfer Notice a  letter advising each such Mortgagor of the transfer of the
servicing of the related Mortgage Loan to the Special Servicer; in accordance
with the Cranston Gonzales National  Affordable Housing Act of 1990 provided,
however, the content and format of  the letter shall have the prior  approval
of  the Special  Servicer.   The Company  shall promptly provide  the Special
Servicer with copies of all  such notices.  At  least five (5) Business  Days
prior  to the end of  each month, the Company shall  deliver, with respect to
the  Delinquent Mortgage  Loans listed  on the  related Transfer  Notice, all
Servicing  Files, a  loan level  tape  in form  reasonably acceptable  to the
Purchaser  and the Special Servicer, and supporting documentation, reasonably
acceptable to  the Purchaser and  the Special Servicer and  commensurate with
generally   acceptable  industry  standards,  detailing  the  amount  of  any
unreimbursed Servicing  Advances and accrued  and unpaid Servicing Fees  on a
loan level basis.   Should the Purchaser  and Special Servicer desire  a loan
level tape containing  information which is not readily  extractable from the
Company's servicing  system, the Company  shall diligently cooperate  to make
such loan  level tape available to the Purchaser  and Special Servicer.  Upon
the  successful  completion  of  the  transfer  of  servicing  for Delinquent
Mortgage Loans, the Company shall cause the Special Servicer to reimburse the
Company  for  any unreimbursed  Servicing  Advances  and accrued  and  unpaid
Servicing Fees with respect to such Delinquent Mortgage Loans which have been
properly documented.   Notwithstanding anything  herein to the  contrary, the
transfer of  servicing for  Delinquent Mortgage Loans  shall not  require the
payment of a termination fee therefor.


                                 ARTICLE XII

                           MISCELLANEOUS PROVISIONS

          Section 12.01  Successor to Company.

          Prior to termination  of the Company's responsibilities  and duties
under this Agreement pursuant to Sections 9.04, 10.01, 11.01 (ii) or pursuant
to Section 11.02  after the 90 day  period has expired, 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
9.02  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 out  of payments on  Mortgage Loans as  it and such  successor
shall agree.   In the  event that the Company's  duties, responsibilities and
liabilities under  this  Agreement  should  be  terminated  pursuant  to  the
aforementioned   sections,  the  Company  shall  discharge  such  duties  and
responsibilities during  the period  from the date  it acquires  knowledge of
such termination  until the effective  date thereof  with the same  degree of
diligence  and  prudence  which  it  is  obligated  to  exercise  under  this
Agreement, and shall take no action whatsoever that might impair or prejudice
the rights  or financial  condition of  its  successor.   The resignation  or
removal  of the  Company pursuant  to the  aforementioned sections  shall not
become  effective until  a  successor  shall be  appointed  pursuant to  this
Section  12.01  and   shall  in  no   event  relieve   the  Company  of   the
representations and  warranties made pursuant  to Sections 3.01 and  3.02 and
the remedies  available to  the Purchaser under  Sections 3.04  and 3.05,  it
being understood  and agreed that the provisions of such Sections 3.01, 3.02,
3.03 and 3.05  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  (j), (l),  (m), (o)  and (p)  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 9.04, 10.01,  11.01 or  11.02 shall  not affect any  claims that  any
Purchaser may have against the Company  arising out of the Company's  actions
or failure to act prior to any such termination or resignation.

          The Company shall  deliver promptly to  the successor servicer  the
funds in the  Custodial Account and Escrow Account and all Mortgage Files and
related documents and  statements held by it hereunder and  the Company shall
account for all 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.

          Upon a successor's acceptance  of appointment as such, the  Company
shall notify by mail the Purchaser of such appointment in accordance with the
procedures set forth in Section 12.05.

          Section 12.02  Amendment.

          This Agreement may be amended from time to time by the  Company and
the Purchaser by written agreement signed by the Company and the Purchaser.

          Section 12.03  Governing Law.

          This Agreement  shall be construed  in accordance with the  laws of
the State of New York and the obligations, rights and remedies of the parties
hereunder shall be determined in accordance with such laws.

          Section 12.04  Duration of Agreement.
 
          This  Agreement  shall  continue  in  existence  and  effect  until
terminated as herein provided.  This Agreement shall continue notwithstanding
transfers of the Mortgage Loans by the Purchaser.

          Section 12.05  Notices.

          All  demands,  notices  and communications  hereunder  shall  be in
writing and  shall be deemed to have been  duly given if personally delivered
at or mailed by registered mail, postage prepaid, addressed as follows:

          (i)  if to the Company:

               Option One Mortgage Corporation
               2020 East First Street, Suite 100
               Santa Ana, California 92705
               Attention:  Mr. Dave Wells

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


          (ii) if to Purchaser:

               Lehman Capital, A Division of
               Lehman Brothers Holdings Inc.
               3 World Financial Center
               12th Floor
               200 Vesey Street
               New York, New York 10285-1200
               Attention:  Contract Finance

          Section 12.06  Severability of Provisions.

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

          Section 12.07  Relationship of Parties.

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

          Section 12.08  Execution; Successors and Assigns.

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

          Section 12.09  Recordation of Assignments of Mortgage.

          To the extent permitted by  applicable law, each of the Assignments
of Mortgage is  subject to recordation in all  appropriate public offices for
real property records  in all the counties or  other comparable jurisdictions
in  which any or  all of  the Mortgaged Properties  are situated, and  in any
other  appropriate public recording office or  elsewhere, such recordation to
be  effected at the  Purchaser's expense in  the event  recordation is either
necessary  under applicable  law or requested  by the  Purchaser at  its sole
option.

          Section 12.10  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,  by  executing  an  Assignment  and  Assumption
Agreement  substantially  in  the  form  of Exhibit  G  hereto.    Upon  such
assignment of rights and assumption  of obligations, the assignee or designee
shall accede  to the rights  and obligations hereunder of  the Purchaser with
respect  to  such  Mortgage Loans  and  the Purchaser  as  assignor  shall be
released from all  obligations hereunder with respect to  such Mortgage Loans
from and after the date of such Assignment and Assumption.  All references to
the Purchaser in  this Agreement shall be  deemed to include its  assignee or
designee.

          Section 12.11  No Personal Solicitation.  

          From and  after the Closing Date, the Company hereby 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  the purpose  of refinancing  a Mortgage  Loan,
without the  prior written consent  of the Purchaser.   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
Closing Date and the  Company shall take no action to  undermine these rights
and benefits.   Notwithstanding  the foregoing, it  is understood  and agreed
that and  promotions for  (a) optional insurance  products or  (b) promotions
undertaken by the Company or any affiliate  of the Company which are directed
to the general  public at large, including, without  limitation, mass mailing
based on commercially acquired mailing lists, newspaper, radio and television
advertisements  shall not constitute  solicitation under this  Section 12.11.
In addition,  it is  understood and agreed  that: (i) upon  the receipt  of a
verification  of mortgage; (ii)  a request for  demand for payoff  or (iii) a
Mortgagor initiated written  or verbal communication  indicating a desire  to
prepay  the  related  Mortgage  Loan,  contact from  the  Company  shall  not
constitute solicitation under this Section 12.11.


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

                                   LEHMAN CAPITAL, A DIVISION OF LEHMAN
                                   BROTHERS HOLDINGS INC.




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





                                   OPTION ONE MORTGAGE CORPORATION



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




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



          On  the __ day of ________, 199_  before me, a Notary Public in and
for  said  State, personally  appeared  ________,  known  to  me to  be  Vice
President of Lehman Capital, A Division of Lehman Brothers Holdings Inc., the
corporation that executed  the within instrument and  also known to me  to be
the person who executed it on behalf of said corporation, and acknowledged to
me that such corporation executed the within instrument.

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



                                   --------------------------------------
                                   Notary Public
                                   My Commission expires ________






STATE OF            )
                    )    ss.:
COUNTY OF           )



          On the __ day  of _______, 199_ 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 ________



                                  EXHIBIT A



                            Mortgage Loan Schedule




                                 EXHIBIT A-1



                        Pool 1 Mortgage Loan Schedule



                                 EXHIBIT A-2

                      Sub-Pool 1a Mortgage Loan Schedule



                                 EXHIBIT A-3



                      Sub-Pool 1b Mortgage Loan Schedule


                                 EXHIBIT A-4

                      Sub-Pool 1c Mortgage Loan Schedule


                                 EXHIBIT A-5

                        Pool 2 Mortgage Loan Schedule



                                  EXHIBIT B


                        CONTENTS OF EACH MORTGAGE FILE

          With respect to each Mortgage Loan, the Mortgage File shall include
each of the following items, which  shall be available for inspection by  the
Purchaser and any prospective Purchaser,  and which shall be retained  by the
Company in  the Servicing  File or delivered  to the  (Custodian) (Purchaser)
pursuant to  Section 2.01 and 2.03  of the Seller's Warranties  and Servicing
Agreement to which this Exhibit is attached (the "Agreement"):


     1.   The original Mortgage  Note (including all riders  thereto) bearing
          all  intervening  endorsements,  endorsed  "Pay  to  the  order  of
          _________ 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:  "Option One  Mortgage  Corporation, 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: "Option One Mortgage Corporation, formerly known as (previous
          name)").


     2.   The original  of  any guarantee  executed  in connection  with  the
          Mortgage Note (if any).


     3.   The original Mortgage,  with evidence of recording thereon.   If in
          connection with  any Mortgage Loan,  the Company cannot  deliver or
          cause  to  be  delivered the  original  Mortgage  with evidence  of
          recording thereon  on or  prior to  the Closing  Date because  of a
          delay caused by the public recording office where such Mortgage has
          been delivered for  recordation or because  such Mortgage has  been
          lost or because  such public recording office  retains the original
          recorded  Mortgage,  the  Company  shall  deliver  or cause  to  be
          delivered to the Custodian, a photocopy of such Mortgage,  together
          with  (i) in  the case of  a delay  caused by the  public recording
          office, an Officer's  Certificate of the Company  stating that such
          Mortgage  has been dispatched  to the appropriate  public recording
          office for recordation and that the original recorded Mortgage or a
          copy of such Mortgage certified  by such public recording office to
          be a true and complete copy  of the original recorded Mortgage will
          be promptly delivered to the  Custodian upon receipt thereof by the
          Company; or (ii) in the case of a Mortgage where a public recording
          office retains the original recorded  Mortgage or in the case where
          a Mortgage is lost after  recordation in a public recording office,
          a copy of  such Mortgage certified by such  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 Mortgage.


     4.   The  originals of  all assumption,  modification, consolidation  or
          extension agreements, with evidence of recording thereon.


     5.   The original Assignment of Mortgage for each Mortgage Loan, in form
          and substance acceptable for recording, delivered in blank.  If the
          Mortgage  Loan  was  acquired  by  the Company  in  a  merger,  the
          Assignment  of  Mortgage  must  be made  by  "Option  One  Mortgage
          Corporation, successor by merger to (name of predecessor)."  If the
          Mortgage Loan was acquired or originated by the Company while doing
          business under another name, the  Assignment of Mortgage must be by
          "Option  One  Mortgage  Corporation, formerly  known  as  (previous
          name)."


     6.   Originals  of  all  intervening assignments  of  the  Mortgage with
          evidence  of  recording   thereon,  or  if  any   such  intervening
          assignment  has not  been returned  from  the applicable  recording
          office  or has been lost or if such public recording office retains
          the  original recorded assignments  of mortgage, the  Company shall
          deliver or cause  to be delivered to the Custodian,  a photocopy of
          such intervening  assignment, together  with (i) in  the case  of a
          delay  caused  by   the  public  recording  office,   an  Officer's
          Certificate of the Company stating that such intervening assignment
          of mortgage has been dispatched to the appropriate public recording
          office  for recordation and that such original recorded intervening
          assignment of mortgage or a  copy of such intervening assignment of
          mortgage certified by the appropriate public recording office or by
          the title insurance  company that issued  the title policy to  be a
          true  and  complete  copy  of  the  original  recorded  intervening
          assignment of  mortgage will be promptly delivered to the 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.   Intentionally Deleted.


     8.   The original  mortgagee policy  of title  insurance (or  attorney's
          opinion of title and abstract of title).


     9.   Any  security agreement, chattel mortgage or equivalent executed in
          connection with the Mortgage.


     10.  The original hazard insurance policy and, if required by law, flood
          insurance policy, in accordance with Section 4.10 of the Agreement.


     11.  Residential loan application.


     12.  Mortgage Loan closing statement.


     13.  Verification of employment and income.


     14.  Verification  of  acceptable  evidence  of  source  and  amount  of
          downpayment.


     15.  Credit report on the Mortgagor.


     16.  Residential appraisal report.


     17.  Photograph of the Mortgaged Property.


     18.  Survey of the Mortgaged Property.


     19.  Copy of each instrument necessary to complete identification of any
          exception set forth in the  exception schedule in the title policy,
          i.e.,  map or plat, restrictions, easements, sewer agreements, home
          association declarations, etc.


     20.  All required disclosure statements.


     21.  If available, termite  report, structural engineer's  report, water
          potability and septic certification.


     22.  Sales contract.


     23.  Tax receipts,  insurance premium  receipts, ledger sheets,  payment
          history  from   date   of  origination,   insurance  claim   files,
          correspondence, current and historical computerized data files, and
          all other processing,  underwriting and closing papers  and records
          which are customarily  contained in a mortgage loan  file and which
          are  required to  document  the  Mortgage Loan  or  to service  the
          Mortgage Loan.


          In the event  an Officer's Certificate of the  Company is delivered
to the Custodian because of a delay caused by the public recording office  in
returning any recorded document, the  Company shall deliver to the Custodian,
within 60 days of the Closing Date, an Officer's Certificate which  shall (i)
identify the recorded document, (ii) state that the recorded document has not
been delivered to  the Custodian due solely  to a delay caused  by the public
recording office,  (iii) state the amount  of time generally required  by the
applicable recording  office to  record and return  a document  submitted for
recordation, and (iv) specify the  date the applicable recorded document will
be delivered to the  Custodian.  The Company shall be required  to deliver to
the Custodian  the applicable recorded document by the date specified in (iv)
above.  An  extension of the  date specified in  (iv) above may be  requested
from the Purchaser, which consent shall not be unreasonably withheld.


                                 EXHIBIT C-1

                           MORTGAGE LOAN DOCUMENTS

          The Mortgage  Loan Documents for  each Mortgage Loan  shall include
each  of the following  items, which  shall be  delivered to  the (Custodian)
(Purchaser) pursuant to Section 2.01 of the Seller's Warranties and Servicing
Agreement to which this Exhibit is annexed (the "Agreement"):

          (a)  the  original Mortgage  Note  (including  all riders  thereto)
bearing  all  intervening  endorsements,  endorsed  "Pay   to  the  order  of
___________, without recourse"  and signed in the  name of the Company  by an
authorized officer.  To  the extent that there is no room on  the face of the
Mortgage  Note for  endorsements,  the  endorsement may  be  contained on  an
allonge, if state  law so allows.  If  the Mortgage Loan was  acquired by the
Company  in a  merger,  the  endorsement  must be  by  "Option  One  Mortgage
Corporation,  successor by merger to (name of predecessor)."  If the Mortgage
Loan was  acquired or  originated by the  Company while doing  business under
another name,  the endorsement must  be by "Option One  Mortgage Corporation,
formerly known as (previous name)";

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

          (c)  the  original Mortgage with evidence of recording thereon, and
the  original  recorded power  of  attorney,  if  the Mortgage  was  executed
pursuant to a power of attorney, with evidence of recording thereon;

          (d)  the originals of  all assumption, modification,  consolidation
or extension agreements, with evidence of recording thereon;

          (e)  the original Assignment of Mortgage for each Mortgage Loan, in
form and  substance acceptable  for recording,  delivered in  blank.   If the
Mortgage  Loan was  acquired by the  Company in  a merger, the  Assignment of
Mortgage  must be  made by  "Option  One Mortgage  Corporation, successor  by
merger to  (name of  predecessor)."   If the  Mortgage Loan  was acquired  or
originated  by the  Company  while  doing business  under  another name,  the
Assignment of Mortgage must be  by "Option One Mortgage Corporation, formerly
known as (previous name);"

          (f)  the  originals of all intervening assignments of mortgage with
evidence of recording thereon, including warehousing assignments, if any;

          (g)  Intentionally Deleted;


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


          (i)  the  original of any  security agreement, chattel  mortgage or
equivalent executed in connection with the Mortgage; and


          (j)  such other documents as the Purchaser may require.


                                 EXHIBIT C-2

                                 EXHIBIT D-1

                       CUSTODIAL ACCOUNT CERTIFICATION

                                                  _____________________, 199_



          Option  One Mortgage  Corporation  hereby  certifies  that  it  has
established the  account described below  as a Custodial Account  pursuant to
Section 4.04 of the Seller's Warranties and Servicing  Agreement, dated as of
September  30, 1997,  Conventional  Residential  Adjustable  and  Fixed  Rate
Mortgage Loans, Group No. 1997-LB/00.


Title of Account:   Option  One   Mortgage  Corporation  in  trust   for  the
                    Purchaser, Group No. 1997-LB/00.
 


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



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

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


                                  Option One Mortgage Corporation
                                  Company


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

                                  Title: 


                                 EXHIBIT D-2


                      CUSTODIAL ACCOUNT LETTER AGREEMENT




                                                      _________________, 199_



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


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



          As Company under  the Seller's Warranties and  Servicing Agreement,
dated as of September 30, 1997, Conventional Residential Adjustable and Fixed
Rate  Mortgage  Loans, Group  No.  1997-LB/00  (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  "Option One
Mortgage Corporation, in trust for the (Purchaser) - Conventional Residential
Adjustable  and Fixed  Rate  Mortgage Loans  -  Group No.  1997-LB/00."   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.


                              Option One Mortgage Corporation
                              Company


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

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


          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

                                                     __________________, 199_





          Option  One Mortgage  Corporation  hereby  certifies  that  it  has
established  the account  described below  as an  Escrow Account  pursuant to
Section 4.06 of the Seller's Warranties and  Servicing Agreement, dated as of
September  30, 1997,  Conventional  Residential  Adjustable  and  Fixed  Rate
Mortgage Loans, Group No. 1997-LB/00.



Title of Account:   "Option One Mortgage Corporation in trust for the
                    Purchaser, Group No. 199_-____, and various Mortgagors."
 


Account Number:     _______________________


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

                               ___________________________________________

                               ___________________________________________

                         Option One Mortgage Corporation
                         Company


                         By:  __________________________________________

                         Name:     _____________________________________

                         Title: _________________________________________



                                 EXHIBIT E-2

                       ESCROW ACCOUNT LETTER AGREEMENT




                                                    ___________________, 199_



To:       __________________________

          __________________________

          __________________________

     (the "Depository")


          As Company under  the Seller's Warranties and  Servicing Agreement,
dated as of September 30, 1997, Conventional Residential Adjustable and Fixed
Rate  Mortgage  Loans, Group  No.  1997-LB/00  (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  "Option One
Mortgage Corporation, in trust for the (Purchaser) - Conventional Residential
Adjustable  and Fixed  Rate Mortgage  Loans  - Group  No. 1997  LB/00."   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.


                         Option One Mortgage Corporation
                         Company



                         By:_____________________________________________

                         Name:__________________________________________

                         Title:___________________________________________

                         Date:___________________________________________



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

                          ASSIGNMENT AND ASSUMPTION

                                                   _________________, 199_



          ASSIGNMENT    AND    ASSUMPTION,    dated    __________,    between
__________________________________, a ___________________  corporation having
an       office       at      __________________       ("Assignor")       and
_________________________________, a __________________ corporation having an
office at __________________ ("Assignee"):

          For and  in consideration of  the sum  of TEN DOLLARS  ($10.00) and
other valuable consideration the receipt  and sufficiency of which hereby are
acknowledged, and  of  the mutual  covenants  herein contained,  the  parties
hereto hereby agree as follows:

     1.   The  Assignor hereby grants, transfers and  assigns to Assignee all
of the right, title and interest of Assignor, as purchaser,  in, to and under
that  certain  Seller's  Warranties  and  Servicing  Agreement,  Conventional
Residential Adjustable  and Fixed Rate  Mortgage Loans, Group  No. 1997-LB/00
(the  "Seller's Warranties and  Servicing Agreement"), dated  as of September
30,  1997,  by and  between  Lehman Capital,  A Division  of  Lehman Brothers
Holdings  Inc. (the  "Purchaser"), and  Option One Mortgage  Corporation (the
"Company"), and the Mortgage Loans  Group No. 1997-LB/00 delivered thereunder
by the Company to the  Assignor, and that certain Custodial  Agreement, Group
LCC-1993-1 (the "Custodial Agreement"),  dated as of February 1, 1993, by and
between  Lehman Capital Corporation and First Trust National Association (the
"Custodian").

     2.   The  Assignor warrants and  represents to, and  covenants with, the
Assignee that:

          a.   The Assignor  is the lawful  owner of the Mortgage  Loans with
the full right to  transfer the Mortgage Loans  free from any and all  claims
and encumbrances whatsoever;

          b.   The Assignor has not received  notice of, and has no knowledge
of, any  offsets, counterclaims  or other defenses  available to  the Company
with  respect to  the  Seller's  Warranties and  Servicing  Agreement or  the
Mortgage Loans;

          c.   The Assignor has not  waived or agreed to any waiver under, or
agreed to any amendment or other modification of, the Seller's Warranties and
Servicing Agreement, the Custodial Agreement or the Mortgage Loans, including
without  limitation  the  transfer  of the  servicing  obligations  under the
Seller's Warranties and  Servicing Agreement.  The Assignor  has no knowledge
of, and has not received notice of, any waivers under or  amendments or other
modifications of, or assignments of rights or obligations under, the Seller's
Warranties and Servicing Agreement or the Mortgage Loans; and

          d.   Neither  the Assignor  nor  anyone acting  on  its behalf  has
offered,  transferred, pledged, sold  or otherwise  disposed of  the Mortgage
Loans, any interest in  the Mortgage Loans or any other  similar security to,
or solicited  any  offer  to  buy  or accept  a  transfer,  pledge  or  other
disposition of the Mortgage Loans, any interest in the Mortgage Loans  or any
other  similar  security from,  or  otherwise approached  or  negotiated with
respect  to the  Mortgage Loans, any  interest in  the Mortgage Loans  or any
other similar security  with, any person in  any manner, or made  any general
solicitation by means of general advertising or in any other manner, or taken
any other action which would constitute a distribution of the Mortgage  Loans
under the  Securities Act of  1933 (the "33  Act") or which  would render the
disposition of the Mortgage Loans  a violation of Section 5 of the  33 Act or
require registration pursuant thereto.

     3.   The  Assignee warrants and  represents to, and  covenants with, the
Assignor and the Company that:

           a.   The Assignee agrees to be  bound, as Purchaser, by all  of the
terms,  covenants and  conditions of  the Seller's  Warranties and  Servicing
Agreement, the Mortgage Loans and the Custodial Agreement, and from and after
the date hereof, the Assignee  assumes for the benefit of each of the Company
and the Assignor all of the Assignor's obligations as Purchaser thereunder;

          b.   The Assignee understands that the Mortgage Loans have not been
registered under the 33 Act or the securities laws of any state;

          c.   The purchase price being paid by the Assignee for the Mortgage
Loans are in  excess of $250,000 and  will be paid by cash  remittance of the
full purchase price within 60 days of the sale;

          d.   The  Assignee is acquiring  the Mortgage Loans  for investment
for its own account  only and not for any other person.   In this connection,
neither the  Assignee nor any Person  authorized to act therefor  has offered
the  Mortgage  Loans   by  means  of  any  general   advertising  or  general
solicitation  within  the meaning  of  Rule  502(c)  of U.S.  Securities  and
Exchange Commission Regulation D, promulgated under the 1933 Act;

          e.   The  Assignee considers  itself  a substantial,  sophisticated
institutional investor having  such knowledge and experience in financial and
business matters  that it is  capable of evaluating  the merits and  risks of
investment in the Mortgage Loans;

          f.   The Assignee has been furnished with all information regarding
the Mortgage Loans that it has requested from the Assignor or the Company;

          g.   Neither the  Assignee  nor anyone  acting  on its  behalf  has
offered,  transferred, pledged,  sold or otherwise  disposed of  the Mortgage
Loans, any interest in the Mortgage  Loans or any other similar security  to,
or  solicited  any offer  to  buy  or  accept  a transfer,  pledge  or  other
disposition of the Mortgage Loans, any interest  in the Mortgage Loans or any
other  similar security  from,  or otherwise  approached  or negotiated  with
respect to  the Mortgage  Loans, any interest  in the  Mortgage Loans  or any
other similar  security with, any person in any manner which would constitute
a distribution of the Mortgage  Loans under the 33 Act or which  would render
the disposition of the Mortgage Loans a violation of Section  5 of the 33 Act
or require  registration  pursuant thereto,  nor  will  it act,  nor  has  it
authorized or  will  it authorize  any person  to act,  in  such manner  with
respect to the Mortgage Loans; and

          h.   Either:   (1)  the Assignee  is not  an employee  benefit plan
("Plan") within the meaning of section 3(3) of the Employee Retirement Income
Security Act of 1974, as amended ("ERISA") or a plan (also "Plan") within the
meaning of section 4975(e)(1)  of the Internal Revenue Code of 1986 ("Code"),
and the Assignee is not directly  or indirectly purchasing the Mortgage Loans
on behalf of, investment manager of, as named fiduciary of, as Trustee of, or
with assets of, a Plan; or (2)  the Assignee's purchase of the Mortgage Loans
will not  result in a  prohibited transaction under  section 406 of  ERISA or
section 4975 of the Code.

          (i)  The  Assignee's  address  for  purposes  of  all  notices  and
correspondence related to the Mortgage  Loans and the Seller's Warranties and
Servicing Agreement is:

               ______________________________

               ______________________________

               ______________________________

               Attention:     __________________


          The  Assignee's  wire  transfer instructions  for  purposes  of all
remittances  and payments  related to  the  Mortgage Loans  and the  Seller's
Warranties and Servicing Agreement are:

               ______________________________

               ______________________________

               ______________________________


          IN WITNESS  WHEREOF, the  parties have  caused this  Assignment and
Assumption to be  executed by their duly  authorized officers as of  the date
first above written.


______________________________________     ____________________________________

Assignor                                   Assignor

By:___________________________________     By:_________________________________

Its:__________________________________     Its:________________________________


                                 EXHIBIT H

                           Underwriting Guidelines


                                  EXHIBIT I

                               Delinquent Loans


                                  EXHIBIT J

                      Mortgage Loans with Odd Due Dates


                                  EXHIBIT K

                               Bailee Agreement

                  (Stored elsewhere as a separate document)


                                  EXHIBIT L

                          Second Lien Mortgage Loans









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