STRUCTURED ASSET SECURITIES CORP
8-K, 1998-02-20
ASSET-BACKED SECURITIES
Previous: GENERAL COMMUNICATION INC, S-8, 1998-02-20
Next: BRITISH AIRWAYS PLC, SC 13G, 1998-02-20




                                                                       
      _________________________________________________________________


                      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)
                               February 5, 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 1998-1)


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



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



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

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

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




     Item 5.   Other Events
               ____________

     A.   The Registrant registered issuances of Structured Asset Securities
Corporation Pass-Through Certificates on a delayed or continuous basis
pursuant to Rule 415 under the Securities Act of 1933, as amended (the
"Act"), by a Registration Statement on Form S-3 (Registration File No. 33-
99598) (the "Registration Statement").  Pursuant to the Registration
Statement, the Registrant issued approximately $340,043,200 in aggregate
principal amount of Class A1, Class A2, Class R1 and Class R2 Certificates of
its Structured Asset Securities Corporation Mortgage Pass-Through
Certificates, Series 1998-1 on February 5, 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 February 3, 1998, 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"), First Union National Bank, as trustee (the "Trustee") and
Norwest Bank Minnesota, National Association, as master servicer (the "Master
Servicer").  The "Certificates" consist of the following classes:  Class A1,
Class A2, Class B1, Class B2, Class B3, Class B4, Class R1 and Class R2.  The
Certificates evidence all the beneficial ownership interest in a trust fund
that consists primarily of a pool of fixed rate, fully amortizing,
conventional, first lien, residential mortgage loans (the "Mortgage Loans")
with an aggregate outstanding principal balance of approximately $355,136,702
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 February 3, 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,
                    First Union National Bank, as Trustee, and Norwest Bank
                    Minnesota, National Association, as Master Servicer.

               99.1 Aurora Loan Services, Inc. delinquency and foreclosure
                    information, incorporated by reference to the
                    Registrant's Form 8-K dated January 30, 1998, as filed
                    with the Commission on February 13, 1998.

               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 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.



                                  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/ Joseph Kelly              
                                  _______________________________
                                    Name:  Joseph Kelly
                                    Title:  Vice President




Dated:  February 20, 1998




                                EXHIBIT INDEX
                                _____________



Exhibit No.              Description                         Page No.
___________              ___________                        __________


1.1            Terms Agreement, dated  February 3, 1998,
               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, First Union
               National Bank, as Trustee, and Norwest
               Bank Minnesota, National Association, as
               Master Servicer.

99.1           Aurora Loan Services, Inc. delinquency 
               and foreclosure information, incorporated
               by reference to the Registrant's Form 8-K
               dated January 30, 1998, as filed with the
               Commission on February 13, 1998.

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           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.








                   STRUCTURED ASSET SECURITIES CORPORATION
              MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1998-1



                               TERMS AGREEMENT



                                                      Dated: February 3, 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 1998-1.

Terms  of  the Series  1998-1  Certificates:    Structured  Asset  Securities
Corporation,  Series 1998-1  Mortgage  Pass-Through  Certificates, Class  A1,
Class A2, Class B1, Class B2, Class B3,  Class B4, Class R1 and Class R2 (the
"Certificates")  will evidence,  in  the  aggregate,  the  entire  beneficial
ownership interest in a trust fund (the "Trust Fund").  The primary assets of
the Trust Fund consist of a pool of adjustable rate, conventional, first lien
residential mortgage  loans (the  "Mortgage Loans").   Only the Class  A1 and
Class A2 Certificates (collectively, the "Senior Certificates") and the Class
R1  and Class  R2 Certificates  (together with  the Senior  Certificates, the
"Offered Certificates") are being sold pursuant to the terms hereof.

Registration Statement:  File Number 33-99598.

Certificate Ratings:  It is a condition  of Closing that at the Closing  Date
the Class  A1, Class R1 and Class R2 Certificates that they be rated "AAA" by
Standard & Poor's Ratings Services,  a division of The McGraw-Hill Companies,
Inc.  ("S&P") and  "Aaa" by  Moody's Investors  Service, Inc.  ("Moody's" and
together with S&P,  the "Rating Agencies"); that the Class A2 Certificates be
rated "AAAr" by S&P and "Aaa"  by Moody's; that the Class B1  Certificates be
rated "BBB-" or higher by S&P and "Baa2" by Moody's; that the Class B2 
Certificates  be  rated  "BB"  or  higher  by  S&P;  and  that  the  Class B3
Certificates be rated "B" or higher 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 February  5, 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/ Martin Harding                        
                                    Name:  Martin Harding
                                    Title:  Managing Director


Accepted:

STRUCTURED ASSET SECURITIES
  CORPORATION


By:  /s/ Joseph Kelly                         
      Name:  Joseph Kelly
      Title:  Vice President

                                  Schedule 1


<TABLE>
<CAPTION>
<S>                                      <C>                     <C>                          <C>
                                          Initial
                                          Certificate            Certificate                  Purchase
                                           Principal             Interest                     Price
Class                                      Amount(1)               
Rate                          Percentage

Class A1                                  $340,043,000.00              (2)                    100.226%
Class A2                                               (3)              (4)                     3.000
Class R1                                            100.00              (5)                   100.000
Class R2                                            100.00              (5)                   100.000

</TABLE>


________________________________
(1)  Approximate.
(2)  Interest will accrue on the Class A1  Certificates at the applicable per
     annum rate described in the Prospectus Supplement.
(3)  The Class A2 Certificates will  have no Certificate Principal Amount and
     will  be  interest-only  Certificates, as  described  in  the Prospectus
     Supplement.
(4)  Interest will accrue on the Class  A2 Certificates at the applicable per
     annum rate described in the Prospectus Supplement.
(5)  Interest will accrue  on the Class R1  and Class R2 Certificates  at the
     applicable per annum rate described in the Prospectus Supplement.


            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 1998-1







                              TABLE OF CONTENTS

Section                                                                  Page

                                  ARTICLE I

                                 DEFINITIONS

1.01.  Definitions  . . . . . . . . . . . . . . . . . . . . . . . . . . .   2
1.02.  Calculations Respecting Mortgage Loans . . . . . . . . . . . . . .  34
1.03.  Calculations Respecting Accrued Interest . . . . . . . . . . . . .  34

                                  ARTICLE II

                            DECLARATION OF TRUST;
                           ISSUANCE OF CERTIFICATES

2.01.  Creation and Declaration of Trust Fund; Conveyance of
        Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . . . .  34
2.02.  Acceptance of Trust Fund by Trustee: Review of


        Documentation for Trust Fund  . . . . . . . . . . . . . . . . . .  38
2.03.  Representations and Warranties of the Depositor  . . . . . . . . .  40
2.04.  Discovery of Breach  . . . . . . . . . . . . . . . . . . . . . . .  41
2.05.  Repurchase, Purchase or Substitution of Mortgage Loans . . . . . .  42
2.06.  Modification of Mortgage Loan  . . . . . . . . . . . . . . . . . .  43
2.07.  Grant Clause . . . . . . . . . . . . . . . . . . . . . . . . . . .  44

                                 ARTICLE III

                               THE CERTIFICATES

3.01.  The Certificates . . . . . . . . . . . . . . . . . . . . . . . . .  45
3.02.  Registration . . . . . . . . . . . . . . . . . . . . . . . . . . .  46
3.03.  Transfer and Exchange of Certificates  . . . . . . . . . . . . . .  46
3.04.  Cancellation of Certificates . . . . . . . . . . . . . . . . . . .  49
3.05.  Replacement of Certificates  . . . . . . . . . . . . . . . . . . .  49
3.06.  Persons Deemed Owners  . . . . . . . . . . . . . . . . . . . . . .  50
3.07.  Temporary Certificates . . . . . . . . . . . . . . . . . . . . . .  50
3.08.  Appointment of Paying Agent  . . . . . . . . . . . . . . . . . . .  51
3.09.  Book-Entry Certificates  . . . . . . . . . . . . . . . . . . . . .  51

                                  ARTICLE IV

                       ADMINISTRATION OF THE TRUST FUND

4.01.  Collection Account . . . . . . . . . . . . . . . . . . . . . . . .  53
4.02.  Application of Funds in the Collection Account . . . . . . . . . .  55
4.03.  Reports to Certificateholders  . . . . . . . . . . . . . . . . . .  57
4.04.  Certificate Account  . . . . . . . . . . . . . . . . . . . . . . .  60
4.05.  Determination of LIBOR . . . . . . . . . . . . . . . . . . . . . .  61
4.06.  The Interest Reserve Fund  . . . . . . . . . . . . . . . . . . . .  62



                                  ARTICLE V

                   DISTRIBUTIONS TO HOLDERS OF CERTIFICATES

5.01.  Distributions Generally  . . . . . . . . . . . . . . . . . . . . .  63
5.02.  Distributions from the Certificate Account . . . . . . . . . . . .  64
5.03.  Allocation of Realized Losses  . . . . . . . . . . . . . . . . . .  67
5.04.  Advances by Master Servicer and Trustee  . . . . . . . . . . . . .  69
5.05.  Distributions of Principal on Redemption Certificates  . . . . . .  70
5.06.  Compensating Interest Payments . . . . . . . . . . . . . . . . . .  76
5.07.  The Certificate Insurance Policy . . . . . . . . . . . . . . . . .  76

                                  ARTICLE VI

                  CONCERNING THE TRUSTEE; EVENTS OF DEFAULT

6.01.  Duties of Trustee  . . . . . . . . . . . . . . . . . . . . . . . .  79
6.02.  Certain Matters Affecting the Trustee  . . . . . . . . . . . . . .  81
6.03.  Trustee Not Liable for Certificates  . . . . . . . . . . . . . . .  82
6.04.  Trustee May Own Certificates . . . . . . . . . . . . . . . . . . .  83
6.05.  Eligibility Requirements for Trustee . . . . . . . . . . . . . . .  83
6.06.  Resignation and Removal of Trustee . . . . . . . . . . . . . . . .  83
6.07.  Successor Trustee  . . . . . . . . . . . . . . . . . . . . . . . .  84
6.08.  Merger or Consolidation of Trustee . . . . . . . . . . . . . . . .  85
6.09.  Appointment of Co-Trustee, Separate Trustee or Custodian . . . . .  85
6.10.  Authenticating Agents  . . . . . . . . . . . . . . . . . . . . . .  87
6.11.  Indemnification of Trustee . . . . . . . . . . . . . . . . . . . .  88
6.12.  Fees and Expenses of Trustee . . . . . . . . . . . . . . . . . . .  89
6.13.  Collection of Monies . . . . . . . . . . . . . . . . . . . . . . .  89
6.14.  Trustee To Act; Appointment of Successor . . . . . . . . . . . . .  89
6.15.  Additional Remedies of Trustee Upon Event of Default . . . . . . .  94
6.16.  Waiver of Defaults . . . . . . . . . . . . . . . . . . . . . . . .  94
6.17.  Notification to Holders  . . . . . . . . . . . . . . . . . . . . .  94
6.18.  Directions by Certificateholders and Duties of Trustee
        During Event of Default . . . . . . . . . . . . . . . . . . . . .  94
6.19.  Action Upon Certain Failures of the Master Servicer and
        Upon Event of Default . . . . . . . . . . . . . . . . . . . . . .  95

                                 ARTICLE VII

                           PURCHASE AND TERMINATION
                              OF THE TRUST FUND

7.01.  Termination of Trust Fund Upon Repurchase or Liquidation
        of All Mortgage Loans . . . . . . . . . . . . . . . . . . . . . .  95
7.02.  Procedure Upon Termination of Trust Fund . . . . . . . . . . . . .  97
7.03.  Additional Trust Fund Termination Requirements . . . . . . . . . .  98

                                 ARTICLE VIII



                         RIGHTS OF CERTIFICATEHOLDERS

8.01.  Limitation on Rights of Holders  . . . . . . . . . . . . . . . . .  99
8.02.  Access to List of Holders  . . . . . . . . . . . . . . . . . . . . 100
8.03.  Acts of Holders of Certificates  . . . . . . . . . . . . . . . . . 101

                                  ARTICLE IX

                ADMINISTRATION AND SERVICING OF MORTGAGE LOANS
                            BY THE MASTER SERVICER

9.01.  Duties of the Master Servicer  . . . . . . . . . . . . . . . . . . 102
9.02.  Master Servicer Fidelity Bond and Master Servicer Errors
        and Omissions Insurance Policy  . . . . . . . . . . . . . . . . . 102
9.03.  Master Servicer's Financial Statements and Related
        Information . . . . . . . . . . . . . . . . . . . . . . . . . . . 103
9.04.  Power to Act; Procedures . . . . . . . . . . . . . . . . . . . . . 103
9.05.  Servicing Agreements Between the Master Servicer and
        Servicers; Enforcement of Servicers' Obligations  . . . . . . . . 105
9.06.  Collection of Taxes, Assessments and Similar Items . . . . . . . . 106
9.07.  Termination of Servicing Agreements; Successor Servicers . . . . . 107
9.08.  Master Servicer Liable for Enforcement . . . . . . . . . . . . . . 107
9.09.  No Contractual Relationship Between Servicers and Trustee
        or Depositor  . . . . . . . . . . . . . . . . . . . . . . . . . . 107
9.10.  Assumption of Servicing Agreement by Trustee . . . . . . . . . . . 108
9.11.  "Due-on-Sale" Clauses; Assumption Agreements . . . . . . . . . . . 108
9.12.  Release of Mortgage Files  . . . . . . . . . . . . . . . . . . . . 108
9.13.  Documents, Records and Funds in Possession of Master
        Servicer To Be Held for Trustee . . . . . . . . . . . . . . . . . 110
9.14.  Representations and Warranties of the Master Servicer  . . . . . . 111
9.15.  Closing Certificate and Opinion  . . . . . . . . . . . . . . . . . 114
9.16.  Standard Hazard and Flood Insurance Policies . . . . . . . . . . . 114
9.17.  Presentment of Claims and Collection of Proceeds . . . . . . . . . 115
9.18.  Maintenance of the Primary Mortgage Insurance Policies . . . . . . 115
9.19.  Trustee To Retain Possession of Certain Insurance Policies
        and Documents . . . . . . . . . . . . . . . . . . . . . . . . . . 116
9.20.  Realization Upon Defaulted Mortgage Loans  . . . . . . . . . . . . 116
9.21.  Compensation to the Master Servicer  . . . . . . . . . . . . . . . 116
9.22.  REO Property . . . . . . . . . . . . . . . . . . . . . . . . . . . 116
9.23.  Preparation of Tax Returns and Other Reports . . . . . . . . . . . 117
9.24.  Reports to the Trustee . . . . . . . . . . . . . . . . . . . . . . 118
9.25.  Annual Officer's Certificate as to Compliance  . . . . . . . . . . 119
9.26.  Annual Independent Accountants' Servicing Report . . . . . . . . . 120
9.27.  Merger or Consolidation  . . . . . . . . . . . . . . . . . . . . . 120
9.28.  Resignation of Master Servicer . . . . . . . . . . . . . . . . . . 120
9.29.  Assignment or Delegation of Duties by the Master Servicer  . . . . 121


9.30.  Limitation on Liability of the Master Servicer and Others  . . . . 121
9.31.  Indemnification; Third-Party Claims  . . . . . . . . . . . . . . . 122



                                  ARTICLE X

                             REMIC ADMINISTRATION

10.01.  REMIC Administration  . . . . . . . . . . . . . . . . . . . . . . 122
10.02.  Prohibited Transactions and Activities  . . . . . . . . . . . . . 125
10.03.  Indemnification with Respect to Certain Taxes and Loss of
         REMIC Status . . . . . . . . . . . . . . . . . . . . . . . . . . 126
10.04.  REO Property  . . . . . . . . . . . . . . . . . . . . . . . . . . 126

                                  ARTICLE XI
                           MISCELLANEOUS PROVISIONS . . . . . . . . . . . 128

11.01.  Binding Nature of Agreement; Assignment . . . . . . . . . . . . . 128
11.02.  Entire Agreement  . . . . . . . . . . . . . . . . . . . . . . . . 128
11.03.  Amendment . . . . . . . . . . . . . . . . . . . . . . . . . . . . 128
11.04.  Voting Rights . . . . . . . . . . . . . . . . . . . . . . . . . . 129
11.05.  Provision of Information  . . . . . . . . . . . . . . . . . . . . 129
11.06.  Governing Law . . . . . . . . . . . . . . . . . . . . . . . . . . 130
11.07.  Notices . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 130
11.08.  Severability of Provisions  . . . . . . . . . . . . . . . . . . . 131
11.09.  Indulgences; No Waivers . . . . . . . . . . . . . . . . . . . . . 131
11.10.  Headings Not To Affect Interpretation . . . . . . . . . . . . . . 131
11.11.  Benefits of Agreement . . . . . . . . . . . . . . . . . . . . . . 131
11.12.  Special Notices to the Rating Agencies. . . . . . . . . . . . . . 131
11.13.  Counterparts  . . . . . . . . . . . . . . . . . . . . . . . . . . 132
11.14.  Transfer of Servicing . . . . . . . . . . . . . . . . . . . . . . 132
11.15.  Matters Relating to the Certificate Insurance Policy  . . . . . . 134



                                 ATTACHMENTS

Exhibit A      Forms of Certificates
Exhibit B-1    Form of Trustee Initial Certification
Exhibit B-2    Form of Trustee Interim Certification
Exhibit B-3    Form of Trustee Final Certification
Exhibit B-4    Form of Endorsement
Exhibit C      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 Agreements
Exhibit L      Form of Certificate Insurance Policy
Exhibit M      Insurance Agreement

Schedule A     Mortgage Loan Schedule
Schedule B     Principal Amount Schedules

     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 Certificate Insurer and 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.

     The following table sets forth 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>
<S>                         <C>                                  <C>                            
                                                                  Initial Certificate        Principal               Minimum
Class Designation            Certificate Interest Rate                                        Amount             Denominations

Class A1                                       (1)                                     $340,043,200.00              $100,000
Class A2                                       (2)                                             (3)
Class B1                                       (4)                                     $5,327,000.00               250,000
Class B2                                       (4)                                     $3,906,000.00               250,000
Class B3                                       (4)                                     $2,841,000.00               250,000
Class B4                                       (4)                                     $3,019,501.66               250,000
Class R1                                       (5)                                            100.00                   100
Class R2                                       (5)                                            100.00                   100

</TABLE>

___________________________
(1)  The Certificate Interest Rate with respect to any Distribution Date for
     the Class A1 Certificates is a per annum variable rate equal to LIBOR
     for the related LIBOR Determination Date plus .40%, subject to a maximum
     rate of 10.50% per annum, and subject to any LIBOR Rate Shortfalls.

(2)  The Certificate Interest Rate with respect to any Distribution Date for
     the Class A2 Certificates is a per annum variable rate equal to the
     Adjusted Pool Rate for such Distribution Date less the Class A1
     Certificate Interest Rate for such date, subject to a minimum rate of
     0.00% and a maximum rate equal to the Adjusted Pool Rate for such date.

(3)  The Class A2 Certificates will accrue interest on an Aggregate Notional
     Amount equal, with respect to any Distribution Date, to the Class
     Certificate Principal Amount of the Class A1 Certificates immediately
     prior to such Date.

(4)  The Certificate Interest Rate with respect to any Distribution Date for
     the Class B1, Class B2, Class B3 and Class B4 Certificates is a per
     annum variable rate equal to the Pool Rate for such date.  

(5)  The Certificate Interest Rate with respect to any Distribution Date for
     the Class R1 and Class R2 Certificates is a per annum variable rate
     equal to the Adjusted Pool Rate for such date.  

     As of the Cut-off Date, the Mortgage Loans had an aggregate Scheduled
Principal Balance of $355,136,701.66

     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.

     Accretion Directed Certificate: None.

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

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

     Accrual Certificate:  None.

     Accrual Component:  None.

     Accrued Certificate Interest:  As to any Class of Certificates or
Component and any Distribution Date, the product of the Certificate Interest
Rate or Component Interest Rate for such Class of Certificates or Component
and the outstanding Class Certificate Principal Amount (or Aggregate Notional
Amount) or Component Principal Amount of such Class of Certificates or
Component immediately preceding such Distribution Date, as reduced by (i)
such Class's or Component's pro rata share of the interest portion of any
Excess Losses for such date and, after the Credit Support Depletion Date, any
Realized Losses for such date, but only, in the case of the Insured
Certificates, to the extent that such amounts are not paid as required under
the Certificate Insurance Policy, (ii) such Class's or Component's pro rata
share of any Relief Act Reduction with respect to the related Mortgage Pool
for such date and (iii) any Deferred Interest allocated to such Class or
Component on such date.

     Additional Collateral:  None.

     Adjusted Pool Rate:  With respect to any Distribution Date, the Pool
Rate for such date reduced by the Ambac Premium Rate.

     Advance:  An advance of the aggregate of payments of principal and
interest (net of the applicable Servicing Fee) on one or more Mortgage Loans
that were due on the Due Date in the related Due Period and not received as
of the close of business on the related Determination Date, required to be
made by 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 Ambac Premium:  As to any Distribution Date, the sum of (a)
the Ambac Premium for such Distribution Date and (b) the amount of any Ambac
Premium that was not distributed to the Certificate Insurer on any prior
Distribution Date.

     Aggregate Master Servicing Compensation:  As to any Distribution Date,
the sum of 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 Notional Amount:  With respect to any Class of Notional
Certificates, the aggregate notional amount described in the Preliminary
Statement hereto.

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

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

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

     Ambac Premium:  With respect to any Distribution Date, and with respect
to the Certificate Insurance Policy, an amount equal to 1/12th of the product
of (a) the aggregate Class Certificate Principal Amount of the Insured
Certificates as of the immediately preceding Distribution Date (after giving
effect to any distributions of principal to be made on such Distribution
Date) and (b) the Ambac Premium Rate; provided that on the Closing Date the
initial Ambac Premium will be equal to 1/12th of the product of the (i) Ambac
Premium Rate and (ii) the Class Certificate Principal Amount of the Insured
Certificates as of the Cut-off Date.

     Ambac Premium Rate:  As specified in the Insurance Agreement.

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

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

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

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

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

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


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

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

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

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


               (e)  all amounts due or reimbursable to the Master Servicer or
          any Servicer pursuant to the terms of this Agreement or the
          applicable Servicing Agreement; and

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

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

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

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

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

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

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

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

     BBA:  The British Bankers' Association.

     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 or the
principal master servicing office of the Master Servicer is located, 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 in each case authorized or obligated by law or
executive order to be closed.

     Carryover LIBOR Rate Shortfall:  As to any Distribution Date and the
Class A1 Certificates, the amount, if any, by which the aggregate of LIBOR
Rate Shortfalls for such Class for prior Distribution Dates is in excess of
the aggregate amounts distributed to such Class on prior Distribution Dates
from the Interest Reserve Fund in respect of such shortfalls.

     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.

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

     Certificate Insurance Policy:  The Certificate Guaranty Insurance Policy
No. AB0157BE dated the Closing Date issued by the Certificate Insurer to the
Trustee for the benefit of the holders of the Insured Certificates.

     Certificate Insurance Policy Payments Account:  The separate Eligible
Account created and maintained by the Trustee pursuant to Section 5.07(c) in
the name of the Trustee for the benefit of the Insured Certificateholders and
designated "First Union National Bank Certificate Insurance Policy Payments
Account in trust for registered holders of Structured Asset Securities
Corporation Mortgage Pass-Through Certificates, Series 1998-1, Class A1,
Class A2, Class R1 and Class R2".  Funds in the Certificate Insurance Policy
Payments Account shall be held in trust for the benefit of the Insured
Certificateholders for the uses and purposes set forth in this Agreement.

     Certificate Insurer:  Ambac Assurance Corporation, or any successor
thereto, as issuer of the Certificate Insurance Policy.

     Certificate Insurer Default:  The occurrence and continuance of any of
the following events:

          (a)  The Certificate Insurer shall have failed to make a payment
     required under the Certificate Insurance Policy in accordance with its
     terms;

          (b)  The Certificate Insurer shall have(i) filed a petition or
     commenced any case or proceeding under any provision or chapter of the
     United States Bankruptcy Code or any other similar federal or state law

            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 1998-1







                              TABLE OF CONTENTS

Section                                                                  Page

                                  ARTICLE I

                                 DEFINITIONS

1.01.  Definitions  . . . . . . . . . . . . . . . . . . . . . . . . . . .   2
1.02.  Calculations Respecting Mortgage Loans . . . . . . . . . . . . . .  34
1.03.  Calculations Respecting Accrued Interest . . . . . . . . . . . . .  34

                                  ARTICLE II

                            DECLARATION OF TRUST;
                           ISSUANCE OF CERTIFICATES

2.01.  Creation and Declaration of Trust Fund; Conveyance of
        Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . . . .  34
2.02.  Acceptance of Trust Fund by Trustee: Review of


        Documentation for Trust Fund  . . . . . . . . . . . . . . . . . .  38
2.03.  Representations and Warranties of the Depositor  . . . . . . . . .  40
2.04.  Discovery of Breach  . . . . . . . . . . . . . . . . . . . . . . .  41
2.05.  Repurchase, Purchase or Substitution of Mortgage Loans . . . . . .  42
2.06.  Modification of Mortgage Loan  . . . . . . . . . . . . . . . . . .  43
2.07.  Grant Clause . . . . . . . . . . . . . . . . . . . . . . . . . . .  44

                                 ARTICLE III

                               THE CERTIFICATES

3.01.  The Certificates . . . . . . . . . . . . . . . . . . . . . . . . .  45
3.02.  Registration . . . . . . . . . . . . . . . . . . . . . . . . . . .  46
3.03.  Transfer and Exchange of Certificates  . . . . . . . . . . . . . .  46
3.04.  Cancellation of Certificates . . . . . . . . . . . . . . . . . . .  49
3.05.  Replacement of Certificates  . . . . . . . . . . . . . . . . . . .  49
3.06.  Persons Deemed Owners  . . . . . . . . . . . . . . . . . . . . . .  50
3.07.  Temporary Certificates . . . . . . . . . . . . . . . . . . . . . .  50
3.08.  Appointment of Paying Agent  . . . . . . . . . . . . . . . . . . .  51
3.09.  Book-Entry Certificates  . . . . . . . . . . . . . . . . . . . . .  51

                                  ARTICLE IV

                       ADMINISTRATION OF THE TRUST FUND

4.01.  Collection Account . . . . . . . . . . . . . . . . . . . . . . . .  53
4.02.  Application of Funds in the Collection Account . . . . . . . . . .  55
4.03.  Reports to Certificateholders  . . . . . . . . . . . . . . . . . .  57
4.04.  Certificate Account  . . . . . . . . . . . . . . . . . . . . . . .  60
4.05.  Determination of LIBOR . . . . . . . . . . . . . . . . . . . . . .  61
4.06.  The Interest Reserve Fund  . . . . . . . . . . . . . . . . . . . .  62



                                  ARTICLE V

                   DISTRIBUTIONS TO HOLDERS OF CERTIFICATES

5.01.  Distributions Generally  . . . . . . . . . . . . . . . . . . . . .  63
5.02.  Distributions from the Certificate Account . . . . . . . . . . . .  64
5.03.  Allocation of Realized Losses  . . . . . . . . . . . . . . . . . .  67
5.04.  Advances by Master Servicer and Trustee  . . . . . . . . . . . . .  69
5.05.  Distributions of Principal on Redemption Certificates  . . . . . .  70
5.06.  Compensating Interest Payments . . . . . . . . . . . . . . . . . .  76
5.07.  The Certificate Insurance Policy . . . . . . . . . . . . . . . . .  76

                                  ARTICLE VI

                  CONCERNING THE TRUSTEE; EVENTS OF DEFAULT

6.01.  Duties of Trustee  . . . . . . . . . . . . . . . . . . . . . . . .  79
6.02.  Certain Matters Affecting the Trustee  . . . . . . . . . . . . . .  81
6.03.  Trustee Not Liable for Certificates  . . . . . . . . . . . . . . .  82
6.04.  Trustee May Own Certificates . . . . . . . . . . . . . . . . . . .  83
6.05.  Eligibility Requirements for Trustee . . . . . . . . . . . . . . .  83
6.06.  Resignation and Removal of Trustee . . . . . . . . . . . . . . . .  83
6.07.  Successor Trustee  . . . . . . . . . . . . . . . . . . . . . . . .  84
6.08.  Merger or Consolidation of Trustee . . . . . . . . . . . . . . . .  85
6.09.  Appointment of Co-Trustee, Separate Trustee or Custodian . . . . .  85
6.10.  Authenticating Agents  . . . . . . . . . . . . . . . . . . . . . .  87
6.11.  Indemnification of Trustee . . . . . . . . . . . . . . . . . . . .  88
6.12.  Fees and Expenses of Trustee . . . . . . . . . . . . . . . . . . .  89
6.13.  Collection of Monies . . . . . . . . . . . . . . . . . . . . . . .  89
6.14.  Trustee To Act; Appointment of Successor . . . . . . . . . . . . .  89
6.15.  Additional Remedies of Trustee Upon Event of Default . . . . . . .  94
6.16.  Waiver of Defaults . . . . . . . . . . . . . . . . . . . . . . . .  94
6.17.  Notification to Holders  . . . . . . . . . . . . . . . . . . . . .  94
6.18.  Directions by Certificateholders and Duties of Trustee
        During Event of Default . . . . . . . . . . . . . . . . . . . . .  94
6.19.  Action Upon Certain Failures of the Master Servicer and
        Upon Event of Default . . . . . . . . . . . . . . . . . . . . . .  95

                                 ARTICLE VII

                           PURCHASE AND TERMINATION
                              OF THE TRUST FUND

7.01.  Termination of Trust Fund Upon Repurchase or Liquidation
        of All Mortgage Loans . . . . . . . . . . . . . . . . . . . . . .  95
7.02.  Procedure Upon Termination of Trust Fund . . . . . . . . . . . . .  97
7.03.  Additional Trust Fund Termination Requirements . . . . . . . . . .  98

                                 ARTICLE VIII



                         RIGHTS OF CERTIFICATEHOLDERS

8.01.  Limitation on Rights of Holders  . . . . . . . . . . . . . . . . .  99
8.02.  Access to List of Holders  . . . . . . . . . . . . . . . . . . . . 100
8.03.  Acts of Holders of Certificates  . . . . . . . . . . . . . . . . . 101

                                  ARTICLE IX

                ADMINISTRATION AND SERVICING OF MORTGAGE LOANS
                            BY THE MASTER SERVICER

9.01.  Duties of the Master Servicer  . . . . . . . . . . . . . . . . . . 102
9.02.  Master Servicer Fidelity Bond and Master Servicer Errors
        and Omissions Insurance Policy  . . . . . . . . . . . . . . . . . 102
9.03.  Master Servicer's Financial Statements and Related
        Information . . . . . . . . . . . . . . . . . . . . . . . . . . . 103
9.04.  Power to Act; Procedures . . . . . . . . . . . . . . . . . . . . . 103
9.05.  Servicing Agreements Between the Master Servicer and
        Servicers; Enforcement of Servicers' Obligations  . . . . . . . . 105
9.06.  Collection of Taxes, Assessments and Similar Items . . . . . . . . 106
9.07.  Termination of Servicing Agreements; Successor Servicers . . . . . 107
9.08.  Master Servicer Liable for Enforcement . . . . . . . . . . . . . . 107
9.09.  No Contractual Relationship Between Servicers and Trustee
        or Depositor  . . . . . . . . . . . . . . . . . . . . . . . . . . 107
9.10.  Assumption of Servicing Agreement by Trustee . . . . . . . . . . . 108
9.11.  "Due-on-Sale" Clauses; Assumption Agreements . . . . . . . . . . . 108
9.12.  Release of Mortgage Files  . . . . . . . . . . . . . . . . . . . . 108
9.13.  Documents, Records and Funds in Possession of Master
        Servicer To Be Held for Trustee . . . . . . . . . . . . . . . . . 110
9.14.  Representations and Warranties of the Master Servicer  . . . . . . 111
9.15.  Closing Certificate and Opinion  . . . . . . . . . . . . . . . . . 114
9.16.  Standard Hazard and Flood Insurance Policies . . . . . . . . . . . 114
9.17.  Presentment of Claims and Collection of Proceeds . . . . . . . . . 115
9.18.  Maintenance of the Primary Mortgage Insurance Policies . . . . . . 115
9.19.  Trustee To Retain Possession of Certain Insurance Policies
        and Documents . . . . . . . . . . . . . . . . . . . . . . . . . . 116
9.20.  Realization Upon Defaulted Mortgage Loans  . . . . . . . . . . . . 116
9.21.  Compensation to the Master Servicer  . . . . . . . . . . . . . . . 116
9.22.  REO Property . . . . . . . . . . . . . . . . . . . . . . . . . . . 116
9.23.  Preparation of Tax Returns and Other Reports . . . . . . . . . . . 117
9.24.  Reports to the Trustee . . . . . . . . . . . . . . . . . . . . . . 118
9.25.  Annual Officer's Certificate as to Compliance  . . . . . . . . . . 119
9.26.  Annual Independent Accountants' Servicing Report . . . . . . . . . 120
9.27.  Merger or Consolidation  . . . . . . . . . . . . . . . . . . . . . 120
9.28.  Resignation of Master Servicer . . . . . . . . . . . . . . . . . . 120
9.29.  Assignment or Delegation of Duties by the Master Servicer  . . . . 121


9.30.  Limitation on Liability of the Master Servicer and Others  . . . . 121
9.31.  Indemnification; Third-Party Claims  . . . . . . . . . . . . . . . 122



                                  ARTICLE X

                             REMIC ADMINISTRATION

10.01.  REMIC Administration  . . . . . . . . . . . . . . . . . . . . . . 122
10.02.  Prohibited Transactions and Activities  . . . . . . . . . . . . . 125
10.03.  Indemnification with Respect to Certain Taxes and Loss of
         REMIC Status . . . . . . . . . . . . . . . . . . . . . . . . . . 126
10.04.  REO Property  . . . . . . . . . . . . . . . . . . . . . . . . . . 126

                                  ARTICLE XI
                           MISCELLANEOUS PROVISIONS . . . . . . . . . . . 128

11.01.  Binding Nature of Agreement; Assignment . . . . . . . . . . . . . 128
11.02.  Entire Agreement  . . . . . . . . . . . . . . . . . . . . . . . . 128
11.03.  Amendment . . . . . . . . . . . . . . . . . . . . . . . . . . . . 128
11.04.  Voting Rights . . . . . . . . . . . . . . . . . . . . . . . . . . 129
11.05.  Provision of Information  . . . . . . . . . . . . . . . . . . . . 129
11.06.  Governing Law . . . . . . . . . . . . . . . . . . . . . . . . . . 130
11.07.  Notices . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 130
11.08.  Severability of Provisions  . . . . . . . . . . . . . . . . . . . 131
11.09.  Indulgences; No Waivers . . . . . . . . . . . . . . . . . . . . . 131
11.10.  Headings Not To Affect Interpretation . . . . . . . . . . . . . . 131
11.11.  Benefits of Agreement . . . . . . . . . . . . . . . . . . . . . . 131
11.12.  Special Notices to the Rating Agencies. . . . . . . . . . . . . . 131
11.13.  Counterparts  . . . . . . . . . . . . . . . . . . . . . . . . . . 132
11.14.  Transfer of Servicing . . . . . . . . . . . . . . . . . . . . . . 132
11.15.  Matters Relating to the Certificate Insurance Policy  . . . . . . 134



                                 ATTACHMENTS

Exhibit A      Forms of Certificates
Exhibit B-1    Form of Trustee Initial Certification
Exhibit B-2    Form of Trustee Interim Certification
Exhibit B-3    Form of Trustee Final Certification
Exhibit B-4    Form of Endorsement
Exhibit C      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 Agreements
Exhibit L      Form of Certificate Insurance Policy
Exhibit M      Insurance Agreement

Schedule A     Mortgage Loan Schedule
Schedule B     Principal Amount Schedules

     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 Certificate Insurer and 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.

     The following table sets forth 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>
<S>                         <C>                                  <C>                            
                                                                  Initial Certificate        Principal               Minimum
Class Designation            Certificate Interest Rate                                        Amount             Denominations

Class A1                                       (1)                                     $340,043,200.00              $100,000
Class A2                                       (2)                                             (3)
Class B1                                       (4)                                     $5,327,000.00               250,000
Class B2                                       (4)                                     $3,906,000.00               250,000
Class B3                                       (4)                                     $2,841,000.00               250,000
Class B4                                       (4)                                     $3,019,501.66               250,000
Class R1                                       (5)                                            100.00                   100
Class R2                                       (5)                                            100.00                   100

</TABLE>

___________________________
(1)  The Certificate Interest Rate with respect to any Distribution Date for
     the Class A1 Certificates is a per annum variable rate equal to LIBOR
     for the related LIBOR Determination Date plus .40%, subject to a maximum
     rate of 10.50% per annum, and subject to any LIBOR Rate Shortfalls.

(2)  The Certificate Interest Rate with respect to any Distribution Date for
     the Class A2 Certificates is a per annum variable rate equal to the
     Adjusted Pool Rate for such Distribution Date less the Class A1
     Certificate Interest Rate for such date, subject to a minimum rate of
     0.00% and a maximum rate equal to the Adjusted Pool Rate for such date.

(3)  The Class A2 Certificates will accrue interest on an Aggregate Notional
     Amount equal, with respect to any Distribution Date, to the Class
     Certificate Principal Amount of the Class A1 Certificates immediately
     prior to such Date.

(4)  The Certificate Interest Rate with respect to any Distribution Date for
     the Class B1, Class B2, Class B3 and Class B4 Certificates is a per
     annum variable rate equal to the Pool Rate for such date.  

(5)  The Certificate Interest Rate with respect to any Distribution Date for
     the Class R1 and Class R2 Certificates is a per annum variable rate
     equal to the Adjusted Pool Rate for such date.  

     As of the Cut-off Date, the Mortgage Loans had an aggregate Scheduled
Principal Balance of $355,136,701.66

     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.

     Accretion Directed Certificate: None.

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

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

     Accrual Certificate:  None.

     Accrual Component:  None.

     Accrued Certificate Interest:  As to any Class of Certificates or
Component and any Distribution Date, the product of the Certificate Interest
Rate or Component Interest Rate for such Class of Certificates or Component
and the outstanding Class Certificate Principal Amount (or Aggregate Notional
Amount) or Component Principal Amount of such Class of Certificates or
Component immediately preceding such Distribution Date, as reduced by (i)
such Class's or Component's pro rata share of the interest portion of any
Excess Losses for such date and, after the Credit Support Depletion Date, any
Realized Losses for such date, but only, in the case of the Insured
Certificates, to the extent that such amounts are not paid as required under
the Certificate Insurance Policy, (ii) such Class's or Component's pro rata
share of any Relief Act Reduction with respect to the related Mortgage Pool
for such date and (iii) any Deferred Interest allocated to such Class or
Component on such date.

     Additional Collateral:  None.

     Adjusted Pool Rate:  With respect to any Distribution Date, the Pool
Rate for such date reduced by the Ambac Premium Rate.

     Advance:  An advance of the aggregate of payments of principal and
interest (net of the applicable Servicing Fee) on one or more Mortgage Loans
that were due on the Due Date in the related Due Period and not received as
of the close of business on the related Determination Date, required to be
made by 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 Ambac Premium:  As to any Distribution Date, the sum of (a)
the Ambac Premium for such Distribution Date and (b) the amount of any Ambac
Premium that was not distributed to the Certificate Insurer on any prior
Distribution Date.

     Aggregate Master Servicing Compensation:  As to any Distribution Date,
the sum of 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 Notional Amount:  With respect to any Class of Notional
Certificates, the aggregate notional amount described in the Preliminary
Statement hereto.

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

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

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

     Ambac Premium:  With respect to any Distribution Date, and with respect
to the Certificate Insurance Policy, an amount equal to 1/12th of the product
of (a) the aggregate Class Certificate Principal Amount of the Insured
Certificates as of the immediately preceding Distribution Date (after giving
effect to any distributions of principal to be made on such Distribution
Date) and (b) the Ambac Premium Rate; provided that on the Closing Date the
initial Ambac Premium will be equal to 1/12th of the product of the (i) Ambac
Premium Rate and (ii) the Class Certificate Principal Amount of the Insured
Certificates as of the Cut-off Date.

     Ambac Premium Rate:  As specified in the Insurance Agreement.

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

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

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

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

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

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


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

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

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

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


               (e)  all amounts due or reimbursable to the Master Servicer or
          any Servicer pursuant to the terms of this Agreement or the
          applicable Servicing Agreement; and

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

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

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

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

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

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

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

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

     BBA:  The British Bankers' Association.

     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 or the
principal master servicing office of the Master Servicer is located, 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 in each case authorized or obligated by law or
executive order to be closed.

     Carryover LIBOR Rate Shortfall:  As to any Distribution Date and the
Class A1 Certificates, the amount, if any, by which the aggregate of LIBOR
Rate Shortfalls for such Class for prior Distribution Dates is in excess of
the aggregate amounts distributed to such Class on prior Distribution Dates
from the Interest Reserve Fund in respect of such shortfalls.

     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.

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

     Certificate Insurance Policy:  The Certificate Guaranty Insurance Policy
No. AB0157BE dated the Closing Date issued by the Certificate Insurer to the
Trustee for the benefit of the holders of the Insured Certificates.

     Certificate Insurance Policy Payments Account:  The separate Eligible
Account created and maintained by the Trustee pursuant to Section 5.07(c) in
the name of the Trustee for the benefit of the Insured Certificateholders and
designated "First Union National Bank Certificate Insurance Policy Payments
Account in trust for registered holders of Structured Asset Securities
Corporation Mortgage Pass-Through Certificates, Series 1998-1, Class A1,
Class A2, Class R1 and Class R2".  Funds in the Certificate Insurance Policy
Payments Account shall be held in trust for the benefit of the Insured
Certificateholders for the uses and purposes set forth in this Agreement.

     Certificate Insurer:  Ambac Assurance Corporation, or any successor
thereto, as issuer of the Certificate Insurance Policy.

     Certificate Insurer Default:  The occurrence and continuance of any of
the following events:

          (a)  The Certificate Insurer shall have failed to make a payment
     required under the Certificate Insurance Policy in accordance with its
     terms;

          (b)  The Certificate Insurer shall have(i) filed a petition or
     commenced any case or proceeding under any provision or chapter of the
     United States Bankruptcy Code or any other similar federal or state law






                             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.   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 Mortgaged  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 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 Master Servicer under this Agreement shall be
delivered to the following address:

          Norwest Bank Minnesota, National Association
          11000 Broken Land Parkway
          Columbia, Maryland  21044
          Attn:  Master Servicing Department, SASCO 98-1

     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:  13372000, SASCO 98-1

     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 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  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:  /s/ Martin P. Harding         
                                  -------------------------------------
                                    Name:  Martin P. Harding
                                    Title:  Managing Director


                              AURORA LOAN SERVICES INC.




                              By:  /s/ Leo C. Trautman, Jr.      
                                  -------------------------------------
                                    Name:  Leo C. Trautman, Jr.
                                    Title:  Executive Vice President



                                  EXHIBIT A

                Modifications to the Flow Servicing Agreement


1.   The words  "or in part"  are hereby added  after the words  "a Principal
     Prepayment in full" in the  definition of "Prepayment Interest Shortfall
     Amount" in Article I.


2.   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 its equivalent)
     or better by Moody's 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 Moody's and S&P; or (iii) the Servicer, unless the
     Master  Servicer  is  notified  by   either  Moody's  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."


3.   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."


4.   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) for the month
     of January 1998, a  rate per annum equal to 0.375%, and for the month of
     February  1998 and  every month thereafter,  a rate  per annum  equal to
     0.25%; and (b) the outstanding  principal balance of such Mortgage Loan.
     The obligations  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."


5.   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."


6.   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
     1998-1."


7.   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;"


8.   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
     1998-1."


9.   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.


10.  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  corresponding Remittance Date  next succeeding the  Due
     Period for such amounts."


11.  The third paragraph of Section 5.01 is hereby deleted.


12.  The following paragraph is hereby added at the end of Scetion 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."

13.  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



                              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
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 Reconstitution37
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


                                 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

                                   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)

          (vi)(vii)          (i)    all Ancillary Income;

          (viii)    all  Condemnation Proceeds  that are  not applied to  the
restoration or repair of the Mortgaged Property or released to the Mortgagor;

          (ix)  any amount required to be deposited in the Custodial Account;

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

          (xi)    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;

          (i)    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 recovery for interest with respect to that Mortgage Loan;


          (i)  to pay  itself interest  on funds  deposited in  the Custodial
Account;

          (ii)  to  clear  and  terminate  the  Custodial  Account  upon  the
termination of this Agreement; 

          (iii)    to  transfer  funds to  another  Qualified  Depository  in
accordance with Section 3.10 hereof; and

          (iv)      to  invest  funds  in  certain  Eligible  Investments  in
accordance with Section 3.10 hereof.

          (v)

          (vi)(vii)

          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)(iii)           (i)  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 FNMA Guides;

          (vi)    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; 

          (vii)   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

          (viii) 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:

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;

Ordinary Course of Business.  The consummation of the transactions
contemplated by this Agreement are in the ordinary course of business  of the
Servicer;

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
(a)(b)(c)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 anet worth ofnot less than$25,000,000, and (ii)which is aFNMA-, 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 (i)       (ii)      (iii)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
t        h        e        r        e        o        f        ;   o        r
(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:

                    with  respect  to   the  Initial   Transfer  Date,   this
                         Agreement;

                    a)   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;

                    b)   with respect  to each  subsequent Transfer  Date, an
                         Acknowledgment  Agreement in the form of Exhibit B-1
                         hereto;

                    c)   with  respect  to  the  Initial  Transfer   Date,  a
                         Custodial Account  Letter Agreement  in the  form of
                         Exhibit C hereto;

                    d)   with respect to the Initial Transfer Date, an Escrow
                         Account  Letter Agreement in  the form of  Exhibit D
                         hereto;

                    e)   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;

                    f)   an  Opinion  of  Counsel   delivered  following  the
                         Initial Transfer Date upon the request of the Owner,
                         in the form of Exhibit G hereto;

                    g)   with  respect  to  the   Initial  Transfer  Date,  a
                         Custodial Agreement; 
                         a)             a)   and

                    h)   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
aspossibletotheeconomic effectofthisAgreement withoutregardtosuch 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: /s/ Jack E. Desens         
            Name:  Jack E. Desens
            Title:  Senior Vice President


          AURORA LOAN SERVICES INC.
                                            (Servicer)
          By: /s/ Rick W. Skogg       
            Name:  Rick W. Skogg
            Title:  President



                                  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:   $________

Th 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:   $________

Th 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) Secretary 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.



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
sufficiencyof whicharehereby acknowledged,Pledgor andPledgee agreeas 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:________________________








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

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





                               LEHMAN CAPITAL,
                 A DIVISION OF LEHMAN BROTHERS HOLDINGS INC.

                                    SELLER


                                     and


                   STRUCTURED ASSET SECURITIES CORPORATION

                                  PURCHASER



                         MORTGAGE LOAN SALE AGREEMENT

                         Dated as of January 1, 1998





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

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








                         MORTGAGE LOAN SALE AGREEMENT

                              TABLE OF CONTENTS


                                                                         Page
                                                                         ----

                                  ARTICLE I

                         CONVEYANCE OF MORTGAGE LOANS

Section 1.01.    Sale of Mortgage Loans . . . . . . . . . . . . . . . . . . .
Section 1.02.    Delivery of Documents  . . . . . . . . . . . . . . . . . . .
Section 1.03.    Review of Documentation  . . . . . . . . . . . . . . . . . .


Section 1.04.    Representations and Warranties of 
                 Lehman Capital . . . . . . . . . . . . . . . . . . . . . . .
Section 1.05.    Grant Clause . . . . . . . . . . . . . . . . . . . . . . . .
Section 1.06.    Assignment by Depositor  . . . . . . . . . . . . . . . . . .


                                  ARTICLE II

                           MISCELLANEOUS PROVISIONS

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

                                  SCHEDULES

SCHEDULE A   Mortgage Loan Schedule

EXHIBIT A        Servicing Agreements

    This MORTGAGE LOAN SALE AGREEMENT is executed by and between Lehman
Brothers Holdings Inc., doing business as Lehman Capital, A Division of
Lehman Brothers Holdings Inc. ("Lehman Capital"), and Structured Asset
Securities Corporation (the "Depositor"), dated 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, among the Depositor, Norwest Bank
Minnesota, National Association, as master servicer, and First Union National
Bank, as trustee (the "Trustee").

                             W I T N E S S E T H:
                                               

    WHEREAS, Lehman Capital desires to sell, without recourse, all of its
right, title and interest (except as specified herein) in and to certain
mortgage loans identified on the Mortgage Loan Schedule attached hereto as
Exhibit A (the "Mortgage Loans") 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 holder 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 $355,136,702.  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 January 1, 1998
(other than payments of principal and interest due on or before such date),
the proceeds of any REO Property, all rights under any Insurance Policies
related to the Mortgage Loans and any rights of Lehman Capital under any of
the agreements pursuant to which it purchased such Mortgage Loans to the
extent of such Mortgage Loans, Lehman Capital's security interest in any
collateral pledged to secure the Mortgage Loans, including the Mortgaged
Properties, and all rights of Lehman Capital to enforce the obligations of
each Servicer under the related Servicing Agreement and to exercise such
remedies as are provided therein, but does not include the servicing rights
with respect to the Mortgage Loans.  To the extent that Lehman Capital owns
such servicing rights, Lehman Capital retains ownership of such servicing
rights and may transfer such rights to one or more successor servicers at any
time, subject to the conditions set forth in the Trust Agreement. Concurrently
with the execution hereof, the Depositor tenders the purchase price of the
Mortgage Loans of $355,136,702 (including accrued interest).

    Section 1.02.  Delivery of Documents.  (a) In connection with such
                   ---------------------
transfer and assignment of the Mortgage Loans hereunder, Lehman Capital does
hereby deliver to the Depositor 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 Depositor
    or its designee, 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 Depositor or its designee;

        (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, Lehman
    Capital 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, Lehman Capital shall deliver or
    cause to be delivered to the Depositor (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 Lehman Capital certifying that the copy of such Mortgage delivered to
    the Depositor (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 Depositor or its designee
    that an original recorded Mortgage is not required to enforce the
    Depositor'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 Lehman Capital certifying that the copy of such assumption,
    modification or substitution agreement delivered to the Depositor (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 Depositor that such original Intervening Assignment is not
    required to enforce the Depositor'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 Lehman
    Capital certifying that the copy of such security agreement, chattel
    mortgage or their equivalent delivered to the Depositor (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 Depositor.

    (b) 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), obtained at the expense of Lehman Capital,
acceptable to the Depositor or its designee, recording in such states is not
required to protect the Depositor's interest in the related Mortgage Loans.

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

    (d) 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 above documents, 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 Master Servicer for such purpose
have been so deposited.  All original documents that are not delivered to the
Depositor (or its custodian) shall be held by the Master Servicer in trust
for the benefit of the Depositor.

    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 the Depositor or its custodian.  Lehman Capital shall be required to
cooperate with the Depositor in curing any Material Defect identified by the
Trustee pursuant to the Trust Agreement.  If such Material Defect is not cured,
Lehman Capital shall, if a loss has been incurred with respect to such
Mortgage Loan that would, if such Mortgage Loan were not purchased from the
Trust Fund, constitute a Realized Loss, and such loss is attributable to the
failure of the Depositor or Lehman Capital to cure such Material Defect,
repurchase the related Mortgage Loan from the Depositor at the applicable
Purchase Price.  A loss shall be deemed to be attributable to the failure of
the Depositor or Lehman Capital to cure a Material Defect if, as determined
by the Depositor, absent such Material Defect, such loss would not have been
incurred.  Within the two year period following the Closing Date, Lehman
Capital may, in lieu of repurchasing a Mortgage Loan pursuant to this Section
3, substitute for such Mortgage Loan a Qualifying Substitute Mortgage Loan
subject to the provisions of Section 2.05 of the Trust Agreement.

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

        (a) 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;

        (b) 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;

        (c) 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;

        (d) 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;

        (e) 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 commercially reasonable 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;

        (f) 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) As of the Closing Date, no Mortgage Loan was more than two
        Scheduled Payments delinquent as of January 1, 1998;

             (iii) All taxes, governmental assessments, insurance premiums,
        water, sewer and municipal charges, leasehold payments or ground
        rents which previously became due and owing have been paid or an
        escrow of funds has been established in an amount sufficient to pay
        for every such item that remains unpaid and that has been assessed
        but is not yet due and payable;

             (iv) Each Mortgage evidences a valid, subsisting and enforceable
        first lien on the related Mortgaged Property.  The lien of the
        Mortgage is subject only to: (1) liens of current real property
        taxes and assessments not yet due and payable and, if the related
        Mortgaged Property is a condominium unit, any lien for common
        charges 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 Depositor in
        connection with, a Mortgage Loan establishes a valid, subsisting and
        enforceable first lien on the property described therein and Lehman
        Capital has full right to sell and assign the same to the Depositor;

             (v) 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 (iv) above, of any encumbrance, equity
        participation interest, lien, pledge, charge, claim or security
        interest, and had full right and authority, subject to no interest
        or participation of, or agreement with, any other party, to sell and
        assign each Mortgage Loan pursuant to this Agreement;

             (vi) Each manufactured home securing a Mortgage Loan satisfies,
        at a minimum, the definition of "manufactured home" in Section
        603(6) of the National Manufactured Housing Construction and Safety
        Standards Act of 1974, as amended, has a minimum of 400 square feet
        of living space, has a minimum width in excess of 102 inches and is
        of a kind customarily used at a fixed location;

             (vii) 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;

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

             (ix) Each Mortgage Loan had a Loan-to-Value Ratio at origination
        (or, if the Mortgage Loan has been the subject of a "significant
        modification" since origination, other than as a result of a default
        or reasonably foreseeable default, as of the date of modification)
        or as of the Cut-off Date less than or equal to 125%;

             (x) No Mortgage Loan is subject to any right of rescission, set-
        off, counterclaim or defense, including the defense of usury, nor
        will the operation of any of the terms of any Mortgage Note or
        Mortgage, or the exercise of any right thereunder, render either the
        Mortgage Note or the Mortgage unenforceable in whole or in part, or
        subject to any right of rescission, set-off, counterclaim or
        defense, including the defense of usury, and no such right of
        rescission, set-off, counterclaim or defense has been asserted with
        respect thereto;

             (xi) Each Mortgage Loan at the time it was made complied in all
        material respects with applicable state and federal laws and
        regulations, including, without limitation, usury, equal credit
        opportunity, consumer credit, truth-in-lending and disclosure laws;

             (xii) Other than with respect to those Mortgage Loans which have
        missing mortgage loan documentation, which Mortgage Loans comprise
        no more than 4.40% of the Mortgage Loans (by Aggregate Scheduled
        Principal Balance), with respect to each Mortgage Loan, a lender's
        title insurance policy, issued in standard American Land Title
        Association or California Land Title Association form, or other form
        acceptable in a particular jurisdiction, by a title insurance
        company authorized to transact business in the state in which the
        related Mortgaged Property is situated, together with a condominium
        endorsement, if applicable, in an amount at least equal to the
        original principal balance of such Mortgage Loan insuring the
        mortgagee's interest under the related Mortgage Loan as the holder
        of a valid first mortgage lien of record on the real property
        described in the Mortgage was valid and in full force and effect on
        the date of the origination of such Mortgage Loan and as of the
        Closing Date;

             (xiii) Each Mortgage and Mortgage Note is the legal, valid and
        binding obligation of the related Mortgagor and is enforceable in
        accordance with its terms, except only as such enforcement may be
        limited by bankruptcy, insolvency, reorganization, moratorium or
        other similar laws affecting the enforcement of creditors' rights
        generally and by general principles of equity (whether considered in
        a proceeding or action in equity or at law), and all parties to each
        Mortgage Loan and the Mortgagee had full legal capacity to execute
        all Mortgage Loan documents and to convey the estate therein
        purported to be conveyed;

             (xiv) The terms of the Mortgage Loan and the Mortgage have not
        been impaired, altered or modified in any material respect, except
        by a written instrument which has been recorded or is in the process
        of being recorded, if necessary, to protect the interests of the
        Certificateholders and the Certificate Insurer and which has been or
        will be delivered to the Trustee.  The substance of any such
        alteration or modification is reflected on the related Mortgage Loan
        Schedule and was approved, if required, by the related primary
        mortgage guaranty insurer, if any.  Other than with respect to those
        Mortgage Loans which have missing mortgage loan documentation, which
        Mortgage Loans comprise no more than 3.20% of the Mortgage Loans (by
        Aggregate Scheduled Principal Balance), with respect to each
        Mortgage Loan, each original Mortgage was recorded, and all
        subsequent assignments of the original Mortgage have been recorded
        in the appropriate jurisdictions wherein such recordation is
        necessary to perfect the lien thereof as against creditors of Lehman
        Capital, or are in the process of being recorded;

             (xv) No instrument of release or waiver has been executed in
        connection with the Mortgage Loan, and no Mortgagor has been
        released, in whole or in part;

             (xvi) There is no proceeding pending or, to the best of Lehman
        Capital's knowledge, threatened for the total or partial
        condemnation of any Mortgaged Property, nor is such a proceeding
        currently occurring, and such property is undamaged by waste, fire,
        earthquake or earth movement, windstorm, flood, tornado or other
        casualty, so as to affect adversely the value of the Mortgaged
        Property as security for the Mortgage Loan or the use for which the
        premises were intended;

             (xvii) To the best of Lehman Capital's knowledge, all of the
        improvements which were included for the purpose of determining the
        appraised value of the Mortgaged Property lie wholly within the
        boundaries and building restriction lines of such property, and no
        improvements on adjoining properties encroach upon the Mortgaged
        Property;

             (xviii) To the best of Lehman Capital's knowledge, no
        improvement located on or being part of the Mortgaged Property is in
        violation of any applicable zoning law or regulation.  To the best
        of Lehman Capital's knowledge, 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 occupance and fire underwriting certificates, have
        been made or obtained from the appropriate authorities and the
        Mortgaged Property is lawfully occupied under applicable law;

             (xix) The proceeds of each Mortgage Loan have been fully
        disbursed, and there is no obligation on the part of the mortgagee
        to make future advances thereunder.  Any and all requirements as to
        completion of any on-site or off-site improvements and as to
        disbursement of any escrow funds therefor have been complied with. 
        All costs, fees and expenses incurred in making or closing or
        recording the Mortgage Loans were paid;

             (xx) Each Mortgage Note is not and has not been secured by any
        collateral, pledged account or other security except the lien of the
        corresponding Mortgage;

             (xxi) No Mortgage Loan was originated under a buydown plan;

             (xxii) Each Mortgage contains a customary provision for the
        acceleration of the payment of the unpaid principal balance of the
        Mortgage Loan in the event the related security for the Mortgage
        Loan is sold without the prior consent of the mortgagee thereunder;

             (xxiii) Any future advances made prior to the Cut-Off Date have
        been consolidated with the outstanding principal amount secured by
        the Mortgage, and the secured principal amount, as consolidated,
        bears a single interest rate and single repayment term reflected on
        the related Mortgage Loan Schedule.  The consolidated principal
        amount does not exceed the original principal amount of the Mortgage
        Loan.  The Mortgage Note does not permit or obligate Lehman Capital
        to make future advances to the Mortgagor at the option of the
        Mortgagor;

             (xxiv) Each Mortgage contains customary and enforceable
        provisions which render the rights and remedies of the holder
        thereof adequate for the realization against the Mortgaged Property
        of the benefits of the security, including, (a) in the case of a
        Mortgage designated as a deed of trust, by trustee's sale, and (b)
        otherwise by judicial or non-judicial foreclosure.  There is no
        homestead or other exemption available to the Mortgagor which would
        materially interfere with the right to sell the Mortgaged Property
        at a trustee's sale or the right to foreclose the Mortgage except as
        set forth in the Prospectus;

             (xxv) There is no default, breach, violation or event of
        acceleration existing under any Mortgage or the related Mortgage
        Note and no event which, with the passage of time or with notice and
        the expiration of any grace or cure period, would constitute a
        default, breach, violation or event of acceleration; and Lehman
        Capital has not waived any default, breach, violation or event of
        acceleration;

             (xxvi) All parties to the Mortgage Note and the Mortgage had
        legal capacity to execute the Mortgage Note and the Mortgage and
        each Mortgage Note and Mortgage have been duly and properly executed
        by such parties;

             (xxvii) All amounts received after the Cut-Off Date with respect
        to the Mortgage Loans to which Lehman Capital is not entitled have
        been deposited into the Collection Account and are, as of the
        Closing Date in the Collection Account;

             (xxviii) The Mortgage Loans were not selected by Lehman Capital
        for inclusion in the Trust Fund on any basis intended to adversely
        affect the Trust Fund or the Certificate Insurer; and

             (xxix) Each hazard insurance policy required to be maintained
        under Section 9.16 of the Trust Agreement with respect to the
        Mortgage Loan is a valid, binding, enforceable and subsisting
        insurance policy of its respective kind and is in full force and
        effect.

    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, and survive the subsequent
assignment of this Agreement to the Trustee pursuant to Section 1.06 hereof. 
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, the party discovering such
breach shall give prompt written notice to the other party.  Within 90 days
of the discovery of breach with respect to the representations and warranties
given to the Depositor, 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 or the Certificate
Insurer, 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 (without taking into account the
Certificate Insurance Policy) (and any Opinion of Counsel requested by the
Trustee in connection with any such amendment may rely expressly on such
confirmation as the basis therefor).

    (b) This Agreement may also be amended from time to time by Lehman
Capital and the Depositor with the consent of the Certificate Insurer and 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:  /s/ Martin P. Harding              
                             ------------------------------
                           Name:  Martin P. Harding
                           Title:  Managing Director


                     STRUCTURED ASSET SECURITIES CORPORATION



                     By:  /s/ Joseph Kelly                   
                             ------------------------------
                           Name:  Joseph Kelly
                           Title:  Vice President



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


                            MORTGAGE LOAN SCHEDULE




                                  EXHIBIT A
                                  ---------


                             SERVICING AGREEMENTS




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