LEHMAN ABS CORP
8-K, 1998-10-09
ASSET-BACKED SECURITIES
Previous: MARRIOTT RESIDENCE INN LIMITED PARTNERSHIP, 8-K, 1998-10-09
Next: NAM TAI ELECTRONICS INC, 6-K, 1998-10-09



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

                      SECURITIES AND EXCHANGE COMMISSION

                            Washington, D.C. 20549

                                   Form 8-K

                                CURRENT REPORT


                    Pursuant to Section 13 or 15(d) of the
                        Securities Exchange Act of 1934


                    Date of Report (Date of earliest event
                         Reported): September 29, 1998



                            LEHMAN ABS CORPORATION
            ------------------------------------------------------
            (Exact name of registrant as specified in its charter)

          Delaware                   333-39649             13-3447441
- ------------------------------------------------------------------------------
(State or Other Jurisdiction         (Commission           (I.R.S. Employer
   of Incorporation)                 File Number)          Identification No.)

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


Registrant's telephone number, including area code:  (212) 526-7000.
                                                     ----- --------




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

     The  registrant  registered  issuances  of  securities  on a  delayed  or
continuous  basis  pursuant to Rule 415 under the  Securities  Act of 1933, as
amended,  by a  Registration  Statement  on Form  S-3  (Registration  File No.
333-39649)  (the  "Registration  Statement").  Pursuant  to  the  Registration
Statement, the Registrant issued $240,000,000 in aggregate principal amount of
Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-6 and Class A-7
Certificates  of the Centex  Home Equity Loan Trust  1998-3 on  September  29,
1998. This Current Report on Form 8-K is being submitted to file a copy of the
Pooling and Servicing Agreement (as defined below) executed in connection with
the issuance of the Certificates (as defined below).

     The  Certificates  were  issued  pursuant  to  a  Pooling  and  Servicing
Agreement (the "Pooling and Servicing Agreement"),  attached hereto as Exhibit
                                                                       -------
4.1, dated as of September 1, 1998, among Lehman ABS Corporation, as depositor
- ---
(the "Depositor"),  Norwest Bank Minnesota,  National Association,  as trustee
(the  "Trustee"),  and Centex  Credit  Corporation  d/b/a  Centex  Home Equity
Corporation,   as  seller  and  servicer  (the  "Seller  and  Servicer").  The
"Certificates"  consist of the following classes:  Class A-1, Class A-2, Class
A-3, Class A-4, Class A-5, Class A-6, Class A-7 and Class R. The  Certificates
evidence all the beneficial  ownership  interest in a trust fund that consists
primarily of a pool of fixed-rate and adjustable-rate,  home equity loans with
an aggregate  outstanding principal balance of $239,998,703.52 as of September
1, 1998, together with certain other assets. Capitalized terms used herein and
not otherwise  defined shall have the meanings assigned to them in the Pooling
and Servicing Agreement.

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

(a)      Not applicable.

(b)      Not applicable.

(c)      Exhibits:

         4.1   Pooling and Servicing Agreement, dated as of September 1, 1998,
               among  Lehman  ABS  Corporation,  as  Depositor,  Norwest  Bank
               Minnesota,  National Association, as Trustee, and Centex Credit
               Corporation d/b/a Centex Home Equity Corporation, as Seller and
               Servicer.




                                  SIGNATURES



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

                                         LEHMAN ABS CORPORATION



                                         By: /s/ Samir A. Tabet
                                            -----------------------------
                                             Name:  Samir A. Tabet
                                             Title: Senior Vice President

Dated:  October 9, 1998




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

Exhibit                                                                   Page
- -------                                                                   ----

4.1    Pooling and Servicing Agreement,  dated as of September 1, 1998,
       among  Lehman  ABS  Corporation,  as  Depositor,   Norwest  Bank
       Minnesota,  National Association,  as Trustee, and Centex Credit
       Corporation d/b/a Centex Home Equity Corporation,  as Seller and
       Servicer.



                                                                   EXECUTION




                         POOLING AND SERVICING AGREEMENT

                                   Relating to

                      CENTEX HOME EQUITY LOAN TRUST 1998-3

                                      Among

                             LEHMAN ABS CORPORATION

                                  as Depositor,

         CENTEX CREDIT CORPORATION D/B/A CENTEX HOME EQUITY CORPORATION,

                                   as Seller,

         CENTEX CREDIT CORPORATION D/B/A CENTEX HOME EQUITY CORPORATION,

                                   as Servicer

                                       and

                  NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION

                                   as Trustee

                          Dated as of September 1, 1998





                                Table of Contents

                                                                          Page

                                    ARTICLE I
                       DEFINITIONS; RULES OF CONSTRUCTION

Section 1.01. Definitions.....................................................2
Section 1.02. Use of Words and Phrases.......................................32
Section 1.03. Captions; Table of Contents....................................32
Section 1.04. Opinions.......................................................32

                                   ARTICLE II
                   ESTABLISHMENT AND ORGANIZATION OF THE TRUST

Section 2.01. Establishment of the Trust.....................................33
Section 2.02. Office........................................................ 33
Section 2.03. Purposes and Powers............................................33
Section 2.04. Appointment of the Trustee; Declaration of Trust...............33
Section 2.05. Expenses of the Trust..........................................33
Section 2.06. Ownership of the Trust.........................................34
Section 2.07. Situs of the Trust.............................................34
Section 2.08. Miscellaneous REMIC Provisions.................................34

                                   ARTICLE III
            REPRESENTATIONS, WARRANTIES AND COVENANTS OF THE DEPOSITOR, THE
    SERVICER AND THE SELLER; COVENANT OF SELLER TO CONVEY HOME EQUITY LOANS

Section 3.01. Representations and Warranties of the Depositor................36
Section 3.02. Representations and Warranties of the Servicer.................36
Section 3.03. Representations and Warranties of the Seller...................39
Section 3.04. Covenants of Seller to Take Certain Actions with Respect 
              to the Home Equity Loans in Certain Situations.................42
Section 3.05. Conveyance of the Home Equity Loans and Qualified
              Replacement Mortgages..........................................51
Section 3.06. Acceptance by Trustee; Certain Substitutions of Home Equity
              Loans; Certification by Trustee................................55
Section 3.07. [Reserved].....................................................57
Section 3.08. Custodian......................................................57
Section 3.09. Cooperation Procedures.........................................57

                                   ARTICLE IV
                        ISSUANCE AND SALE OF CERTIFICATES

Section 4.01. Issuance of Certificates.......................................59
Section 4.02. Sale of Certificates...........................................59

                                    ARTICLE V
                     CERTIFICATES AND TRANSFER OF INTERESTS

Section 5.01. Terms..........................................................60
Section 5.02. Forms..........................................................60

Section 5.03. Execution, Authentication and Delivery.........................60
Section 5.04. Registration and Transfer of Certificates......................61
Section 5.05. Mutilated, Destroyed, Lost or Stolen Certificates..............63
Section 5.06. Persons Deemed Owners..........................................64
Section 5.07. Cancellation...................................................64
Section 5.08. Limitation on Transfer of Ownership Rights.....................64
Section 5.09. Assignment of Rights...........................................66

                                   ARTICLE VI
                                    COVENANTS

Section 6.01. Distributions..................................................67
Section 6.02. Money for Distributions to be Held in Trust; Withholding.......67
Section 6.03. Protection of Trust Estate.....................................68
Section 6.04. Performance of Obligations.....................................69
Section 6.05. Negative Covenants.............................................69
Section 6.06. No Other Powers................................................70
Section 6.07. Limitation of Suits............................................70
Section 6.08. Unconditional Rights of Owners to Receive Distributions........71
Section 6.09. Rights and Remedies Cumulative.................................71
Section 6.10. Delay or Omission Not Waiver...................................71
Section 6.11. Control by Owners..............................................71
Section 6.12. Indemnification by the Seller..................................72

                                   ARTICLE VII
                      ACCOUNTS, DISBURSEMENTS AND RELEASES

Section 7.01. Collection of Money............................................73
Section 7.02. Establishment of Accounts......................................73
Section 7.03. Flow of Funds..................................................74
Section 7.04. [Reserved].....................................................78
Section 7.05. Investment of Accounts.........................................78
Section 7.06. Payment of Trust Expenses......................................79
Section 7.07. Eligible Investments...........................................79
Section 7.08. Accounting and Directions by Trustee...........................81
Section 7.09. Reports by Trustee to Owners and Certificate Insurer...........82
Section 7.10. Reports by Trustee.............................................84

                                  ARTICLE VIII
                SERVICING AND ADMINISTRATION OF HOME EQUITY LOANS

Section 8.01. Servicer and Sub-Servicers.....................................86
Section 8.02. Collection of Certain Home Equity Loan Payments................87
Section 8.03. Sub-Servicing Agreements Between Servicer and Sub-Servicers....87
Section 8.04. Successor Sub-Servicers........................................88
Section 8.05. Liability of Servicer; Indemnification.........................88
Section 8.06. No Contractual Relationship Between Sub-Servicer, Trustee
              or the Owners..................................................89
Section 8.07. Assumption or Termination of Sub-Servicing Agreement by
              Trustee........................................................89
Section 8.08. Principal and Interest Account.................................89
Section 8.09. Delinquency Advances and Servicing Advances....................91
Section 8.10. Compensating Interest; Repurchase of Home Equity Loans.........92
Section 8.11. Maintenance of Insurance.......................................93
Section 8.12. Due-on-Sale Clauses; Assumption and Substitution Agreements....94
Section 8.13. Realization Upon Defaulted Home Equity Loans; Workout of
              Home Equity Loans..............................................95
Section 8.14. Trustee to Cooperate; Release of Files.........................96
Section 8.15. Servicing Compensation.........................................98
Section 8.16. Annual Statement as to Compliance..............................98
Section 8.17. Annual Independent Certified Public Accountants' Reports.......98
Section 8.18. Access to Certain Documentation and Information Regarding
              the Home Equity Loans..........................................99
Section 8.19. Assignment of Agreement........................................99
Section 8.20. Removal of Servicer; Retention of Servicer; Resignation of 
              Servicer.......................................................99
Section 8.21. Inspections by Certificate Insurer; Errors and Omissions 
              Insurance.....................................................103
Section 8.22. Additional Servicing Responsibilities for Second Mortgage 
              Loans.........................................................104
Section 8.23. The Group II Home Equity Loans................................104
Section 8.24. Merger, Conversion, Consolidation or Succession to Business 
              of Servicer...................................................104
Section 8.25. Notices of Material Events....................................105
Section 8.26. Indemnification by the Servicer...............................106

                                   ARTICLE IX
                              TERMINATION OF TRUST

Section 9.01. Termination of Trust..........................................107
Section 9.02. Termination Upon Option of the Servicer.......................107
Section 9.03. Termination Upon Loss of REMIC Status.........................108
Section 9.04. Disposition of Proceeds.......................................109
Section 9.05. Netting of Amounts............................................110

                                    ARTICLE X
                                   THE TRUSTEE

Section 10.01. Certain Duties and Responsibilities..........................111
Section 10.02. Removal of Trustee for Cause.................................113
Section 10.03. Certain Rights of the Trustee................................114
Section 10.04. Not Responsible for Recitals or Issuance of Certificates.....116
Section 10.05. May Hold Certificates........................................116
Section 10.06. Money Held in Trust..........................................116
Section 10.07. Compensation and Reimbursement...............................116
Section 10.08. Corporate Trustee Required; Eligibility......................117
Section 10.09. Resignation and Removal; Appointment of Successor............117
Section 10.10. Acceptance of Appointment by Successor Trustee...............119
Section 10.11. Merger, Conversion, Consolidation or Succession to Business
               of the Trustee...............................................119
Section 10.12. Reporting; Withholding.......................................119
Section 10.13. Liability of the Trustee.....................................120
Section 10.14. Appointment of Co-Trustee or Separate Trustee................120
Section 10.15. Appointment of Custodians....................................122

                                   ARTICLE XI
                                  MISCELLANEOUS

Section 11.01. Compliance Certificates and Opinions.........................123
Section 11.02. Form of Documents Delivered to the Trustee...................123
Section 11.03. Acts of Owners...............................................124
Section 11.04. Notices, etc.................................................125
Section 11.05. Notices and Reports to Owners; Waiver of Notices.............125
Section 11.06. Rules by Trustee.............................................125
Section 11.07. Successors and Assigns.......................................126
Section 11.08. Severability.................................................126
Section 11.09. Benefits of Agreement........................................126
Section 11.10. Legal Holidays...............................................126
Section 11.11. Governing Law; Submission to Jurisdiction....................126
Section 11.12. Counterparts.................................................127
Section 11.13. Usury........................................................127
Section 11.14. Amendment....................................................128
Section 11.15. Paying Agent; Appointment and Acceptance of Duties...........128
Section 11.16. REMIC Status.................................................129
Section 11.17. Additional Limitation on Action and Imposition of Tax........131
Section 11.18. Appointment of Tax Matters Person............................131
Section 11.19. The Certificate Insurer......................................132
Section 11.20. Reserved.....................................................132
Section 11.21. Third Party Rights...........................................132
Section 11.22. Notices......................................................132
Section 11.23. Rule 144A Information........................................134

                                   ARTICLE XII
                CERTAIN MATTERS REGARDING THE CERTIFICATE INSURER

Section 12.01. Trust Estate and Accounts Held for Benefit of the Certificate
               Insurer......................................................135
Section 12.02. Claims Upon the Policy; Policy Payments Account..............135
Section 12.03. Effect of Payments by the Certificate Insurer; Subrogation...136
Section 12.04. Notices to the Certificate Insurer...........................137
Section 12.05. Third-Party Beneficiary......................................137
Section 12.06. Rights to the Certificate Insurer To Exercise Rights of 
               Owners.......................................................137
Section 12.07. Trustee to Hold the Certificate Insurance Policy.............137
Section 12.08. Trustee To Act Solely with Consent of the Certificate 
               Insurer......................................................137

SCHEDULE I-A SCHEDULE OF THE GROUP I HOME EQUITY LOANS
SCHEDULE I-B SCHEDULE OF THE GROUP II HOME EQUITY LOANS
EXHIBIT A-1  FORM OF CLASS A-1 CERTIFICATE
EXHIBIT A-2  FORM OF CLASS A-2 CERTIFICATE
EXHIBIT A-3  FORM OF CLASS A-3 CERTIFICATE
EXHIBIT A-4  FORM OF CLASS A-4 CERTIFICATE
EXHIBIT A-5  FORM OF CLASS A-5 CERTIFICATE
EXHIBIT A-6  FORM OF CLASS A-6 CERTIFICATE
EXHIBIT A-7  FORM OF CLASS A-7 CERTIFICATE
EXHIBIT B    RESERVED
EXHIBIT C    FORM OF CLASS R CERTIFICATE
EXHIBIT D    [RESERVED]
EXHIBIT E    FORM OF CERTIFICATE RE:  HOME EQUITY LOANS PREPAID IN FULL
             AFTER CUT-OFF DATE
EXHIBIT F    FORM OF CUSTODIAN'S RECEIPT
EXHIBIT G    FORM OF POOL CERTIFICATION
EXHIBIT H    FORM OF DELIVERY ORDER
EXHIBIT I    FORM OF CLASS R TAX MATTERS TRANSFER CERTIFICATE
EXHIBIT J-1  FORM OF CERTIFICATE REGARDING TRANSFER (ACCREDITED INVESTOR)
EXHIBIT J-2  FORM OF CERTIFICATE OF TRANSFER (RULE 144A)
EXHIBIT K    HOME EQUITY LOANS WITH DOCUMENT EXCEPTIONS
EXHIBIT L    DEFINITION OF GROUP II SPECIFIED SUBORDINATED AMOUNT
EXHIBIT M    DEFINITION OF GROUP I SPECIFIED SUBORDINATED AMOUNT
EXHIBIT N    FORM OF LETTER REGARDING REPORTING OBLIGATIONS UNDER THE 
             SECURITIES EXCHANGE ACT OF 1934




          POOLING AND SERVICING AGREEMENT,  relating to CENTEX HOME EQUITY LOAN
TRUST  1998-3,  dated  as  of  September  1,  1998  by  and  among  LEHMAN  ABS
CORPORATION,  a  Delaware  corporation,  in  its  capacity  as  Depositor  (the
"Depositor"), CENTEX CREDIT CORPORATION d/b/a CENTEX HOME EQUITY CORPORATION, a
Nevada  corporation  in its  capacities  as the Seller (in such  capacity,  the
"Seller") and as the Servicer (in such capacity,  the  "Servicer")  and NORWEST
BANK  MINNESOTA,  NATIONAL  ASSOCIATION,  in its  capacity as the trustee  (the
"Trustee").

          WHEREAS, the Seller wishes to establish a trust and two subtrusts and
provide for the allocation and sale of the beneficial interests therein and the
maintenance and distribution of the trust estate;

          WHEREAS,  the Servicer  has agreed to service the Home Equity  Loans,
which constitute the principal assets of the trust estate;

          WHEREAS, all things necessary to make the Certificates, when executed
and authenticated by the Trustee valid instruments,  and to make this Agreement
a valid agreement, in accordance with their and its terms, have been done;

          WHEREAS, Norwest Bank Minnesota,  National Association, is willing to
serve in the capacity of Trustee hereunder; and

          WHEREAS,   Financial   Security   Assurance  Inc.  (the  "Certificate
Insurer") is intended to be a third party  beneficiary of this Agreement and is
hereby recognized by the parties hereto to be a third-party beneficiary of this
Agreement.

          NOW,  THEREFORE,  in  consideration  of the  premises  and the mutual
agreements herein contained,  the Depositor,  the Seller, the Servicer, and the
Trustee hereby agree as follows:

                                   CONVEYANCE

          To provide for the  distribution  of the principal of and/or interest
on the Class A  Certificates  and the Class R Certificates  in accordance  with
their terms, all of the sums distributable under this Agreement with respect to
the  Certificates  and  the  performance  of the  covenants  contained  in this
Agreement, the Depositor hereby bargains, sells, conveys, assigns and transfers
to the Trustee, in trust, without recourse and for the exclusive benefit of the
Owners of the Certificates and the Certificate  Insurer,  all of the its right,
title and  interest in and to any and all benefits  accruing  from (a) the Home
Equity Loans (other than any principal  payments received and interest payments
due thereon prior to September 1, 1998) listed in Schedules I-A and I-B to this
Agreement  which the  Depositor is causing to be delivered to the  Custodian on
behalf of the  Trustee  herewith  (and all  substitutions  for such Home Equity
Loans as provided by Sections 3.03,  3.04 and 3.06),  together with the related
Home Equity Loan documents and the  Depositor's  interest in any Property,  and
all payments thereon and proceeds of the conversion,  voluntary or involuntary,
of the  foregoing;  (b)  such  amounts  as may be  held by the  Trustee  in the
Certificate Account, together with investment earnings on such amounts and such
amounts as may be held in the name of the Trustee in the Principal and Interest
Account,  if any, exclusive of investment earnings thereon (except as otherwise
provided herein), whether in the form of cash, instruments, securities or other
properties  (including any Eligible Investments held by the Servicer),  (c) the
Depositor's  rights,  but  none of its  obligations  under  the  Loan  Purchase
Agreement and (d) proceeds of all the foregoing  (including,  but not by way of
limitation,  all proceeds of any mortgage  insurance,  flood insurance,  hazard
insurance and title insurance  policy  relating to the Home Equity Loans,  cash
proceeds,  accounts, accounts receivable,  notes, drafts, acceptances,  chattel
paper, checks,  deposit accounts,  rights to payment of any and every kind, and
other forms of obligations and receivables  which at any time constitute all or
part of or are  included in the  proceeds of any of the  foregoing)  to pay the
Certificates as specified herein ((a)-(d) above shall be collectively  referred
to herein as the "Trust  Estate").  In  addition to the  foregoing,  the Seller
shall cause the Certificate  Insurer to deliver a Certificate  Insurance Policy
to the Trustee for the benefit of the Owners of the Class A Certificates.

          The Trustee  acknowledges such sale,  accepts the trusts hereunder in
accordance  with the  provisions  hereof and the Trustee  agrees to perform the
duties  herein to the best of its ability to the end that the  interests of the
Owners may be adequately and effectively protected.

                                   ARTICLE I

                       DEFINITIONS; RULES OF CONSTRUCTION

Section 1.01.     Definitions.

          For all purposes of this  Agreement,  the following  terms shall have
the meanings set forth below, unless the context clearly indicates otherwise:

          "Account": Any account established in accordance with Section 7.02 or
8.08 hereof.

          "Accrual  Period":  With respect to the Class A  Certificates  (other
than the Class A-7  Certificates)  and any Payment  Date,  the  calendar  month
immediately  preceding the month in which the Payment Date occurs.  A "calendar
month"  shall  be  deemed  to be  30  days.  With  respect  to  the  Class  A-7
Certificates  and any Payment Date,  the period  commencing on the  immediately
preceding  Payment  Date (or the Startup  Day in the case of the first  Payment
Date)  to and  including  the  day  prior  to the  current  Payment  Date.  All
calculations of interest on the Class A Certificates  (other than the Class A-7
Certificates) will be made on the basis of a 360-day year assumed to consist of
twelve 30-day months.  Calculations  of interest on the Class A-7  Certificates
will be made on the basis of the actual  number of days  elapsed in the related
Accrual Period and a year of 360 days.

          "Adjusted  Pass-Through  Rate":  As  of  any  date  of  determination
thereof, a rate equal to the sum of (a) the Weighted Average  Pass-Through Rate
and (b) any portion of the Premium  Amount  (calculated  as a percentage of the
outstanding  principal amount of Certificates)  and the Trustee Fee (calculated
as a percentage  of the  outstanding  Loan  Balances as of the first day of the
related Remittance Period) in each case then accrued and outstanding.

          "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.

          "Agreement":  This  Pooling  and  Servicing  Agreement,  as it may be
amended from time to time, including the Exhibits and Schedules hereto.

          "Annual Loss Percentage  (Rolling  Twelve Month)":  As of any date of
determination thereof, a fraction,  expressed as a percentage, the numerator of
which  is the  aggregate  of the  Realized  Losses  as of the  last  day of the
calendar month of each Remittance Period for the twelve  immediately  preceding
Remittance  Periods and the  denominator  of which is the aggregate of the Loan
Balances as of the first day of the first such Remittance Period.

          "Appraised Value": The appraised value of any Property based upon the
appraisal made at the time of the  origination of the related Home Equity Loan,
or, in the case of a Home Equity Loan which is a purchase money  mortgage,  the
sales price of the Property at such time of origination, if such sales price is
less than such appraised value.

          "Authorized Officer": With respect to any Person, any officer of such
Person who is  authorized  to act for such  Person in matters  relating to this
Agreement,  and whose action is binding upon, such Person;  with respect to the
Depositor,  the Seller and the Servicer,  initially including those individuals
whose  names  appear  on the  lists of  Authorized  Officers  delivered  at the
Closing;  with respect to the Trustee,  any officer  assigned to the  Corporate
Trust  Department  (or any successor  thereto),  including any Vice  President,
Assistant Vice President,  Trust Officer,  any Assistant  Secretary,  any trust
officer or any other officer of the Trustee  customarily  performing  functions
similar to those performed by any of the above  designated  officers and having
direct responsibility for the administration of this Agreement.

          "Available  Funds":  The  Group I  Available  Funds  or the  Group II
Available Funds, as the case may be.

          "Available Funds Shortfall": The Group I Available Funds Shortfall or
the Group II Available Funds Shortfall, as the case may be.

          "Business  Day":  Any day other than a  Saturday,  Sunday or a day on
which commercial banking  institutions in The City of New York, Dallas,  Texas,
the State of Maryland,  the city in which the Corporate Trust Office is located
or the city in which the  Certificate  Insurer is  located  are  authorized  or
obligated by law or executive order to be closed.

          "Carry-Forward  Amount":  With  respect  to any  Class of the Class A
Certificates and any Payment Date, the sum of (x) the amount,  if any, by which
(i) the Current Interest for such Class for the immediately  preceding  Payment
Date exceeded (ii) the amount of the actual  distribution made to the Owners of
such Class of Class A Certificates on such immediately  preceding  Payment Date
pursuant  to Section  7.03(b)(iii)  hereof  plus (y) 30 days'  interest on such
excess at the Pass-Through Rate for the related Class of Class A Certificates.

          "Certificate":  Any one of the  Class A  Certificates  or the Class R
Certificates,  each representing the interests and the rights described in this
Agreement.

          "Certificate Account": The segregated certificate account established
in accordance with Section 7.02(a) hereof and maintained at the Corporate Trust
Office entitled "Norwest Bank Minnesota,  National  Association,  as Trustee on
behalf of the Owners of the Centex Home Equity Loan Trust  1998-3,  Home Equity
Loan Pass-Through  Certificates." The Certificate  Account shall be an Eligible
Account.

          "Certificate  Insurance  Policy":  The Financial  Guaranty  Insurance
Policy  (number:  50722-N) dated September 29, 1998 with respect to the Class A
Certificates and all endorsements  thereto,  issued by the Certificate  Insurer
for the benefit of the Owners of the Class A Certificates.

          "Certificate  Insurer":  Financial  Security  Assurance Inc., a stock
insurance  company  organized  under  the laws of the State of New York and any
successor thereto.

          "Certificate  Insurer Default":  The existence and continuance of any
of the following:

          (a) the  Certificate  Insurer fails to make a payment  required under
either of the Certificate Insurance Policy in accordance with its terms; or

          (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, the New York State Insurance Law or any other similar
federal  or state  law  relating  to  insolvency,  bankruptcy,  rehabilitation,
liquidation, or reorganization,  (ii) made a general assignment for the benefit
of its creditors or (iii) had an order for relief entered  against it under the
United States  Bankruptcy  Code, the New York State  Insurance law or any other
similar   federal   or  state   law   relating   to   insolvency,   bankruptcy,
rehabilitation, liquidation, or reorganization that is final and nonappealable;
or

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

          "Certificate  Principal Balance": As of the Startup Day as to each of
the  following  Classes  of Class A  Certificates,  the  Certificate  Principal
Balances thereof, as follows:

           Class A-l Certificates              -                   $63,993,000
           Class A-2 Certificates              -                   $10,531,000
           Class A-3 Certificates              -                   $32,755,000
           Class A-4 Certificates              -                   $20,304,000
           Class A-5 Certificates              -                   $18,906,000
           Class A-6 Certificates              -                   $16,276,000
           Class A-7 Certificates              -                   $77,235,000

          As of any day  after the  Startup  Day,  the  Class  A-1  Certificate
Principal Balance,  the Class A-2 Certificate  Principal Balance, the Class A-3
Certificate Principal Balance, the Class A-4 Certificate Principal Balance, the
Class A-5 Certificate  Principal Balance,  the Class A-6 Certificate  Principal
Balance and the Class A-7 Certificate Principal Balance.

          The Class R Certificates do not have a Certificate Principal Balance.

          "Civil Relief  Interest  Shortfalls":  With respect to any Remittance
Period, for any Home Equity Loans as to which there has been a reduction in the
amount of interest  collectible  thereon for the most recently ended Remittance
Period as a result of the Soldiers'  and Sailors'  Civil Relief Act of 1940, as
amended,  the amount,  if any, by which (i) interest  collectible  on such Home
Equity Loans during the most recently ended Remittance Period is less than (ii)
interest accrued thereon for such Remittance Period pursuant to the Note at the
related Coupon Rate.

          "Class":  Any  Class  of the  Class  A  Certificates  or the  Class R
Certificates.

          "Class A Certificate":  Any one of the Fixed Rate Certificates or the
Class A-7 Certificates.

          "Class  A  Certificate   Principal  Balance":   As  of  any  time  of
determination,  the Certificate  Principal Balance as of the Startup Day of all
Class A Certificates less the aggregate of all amounts actually  distributed on
account  of the  related  Principal  Distribution  Amount  pursuant  to Section
7.03(b)(iii)  hereof with  respect to  principal  thereon on all prior  Payment
Dates;  provided,   however,  that  solely  for  purposes  of  determining  the
Certificate  Insurer's rights, as subrogee,  the Class A Certificate  Principal
Balance shall not be reduced by any principal  amount paid to the Owner thereof
from Insured Payments.

          "Class A Certificate Termination Date": With respect to the Class A-l
Certificates,  the Class A-l Certificate  Termination Date, with respect to the
Class A-2  Certificates,  the  Class A-2  Certificate  Termination  Date,  with
respect to the Class A-3  Certificates,  the Class A-3 Certificate  Termination
Date,  with respect to the Class A-4  Certificates,  the Class A-4  Certificate
Termination  Date,  with respect to the Class A-5  Certificates,  the Class A-5
Certificate  Termination Date, with respect to the Class A-6 Certificates,  the
Class  A-6  Certificate  Termination  Date,  with  respect  to  the  Class  A-7
Certificates, the Class A-7 Certificate Termination Date.

          "Class A Distribution Amount": The sum of Group I Distribution Amount
and the Class A-7 Distribution Amount.

          "Class A-1  Certificate":  Any one of the Certificates  designated on
the face thereof as a Class A-l Certificate,  substantially in the form annexed
hereto as Exhibit A-1 authenticated and delivered by the Trustee,  representing
the right to  distributions as set forth herein and each evidencing an interest
designated as a "regular  interest" in the REMIC created hereunder for purposes
of the REMIC Provisions .

          "Class  A-l  Certificate  Principal  Balance":  As  of  any  time  of
determination,  the Certificate  Principal Balance as of the Startup Day of all
Class A-l Certificates  less the aggregate of all amounts actually  distributed
with  respect  to  the  Class  A-l  Distribution  Amount  pursuant  to  Section
7.03(b)(iii)  hereof with  respect to  principal  thereon on all prior  Payment
Dates;  provided,  however,  that solely for the  purposes of  determining  the
Certificate Insurer's rights, as subrogee,  the Class A-l Certificate Principal
Balance  shall not be  reduced  by any  principal  amounts  paid to the  Owners
thereof from Insured Payments.

          "Class A-l Certificate  Termination  Date": The Payment Date on which
the Class A-l Certificate Principal Balance is reduced to zero.

          "Class A-l Current  Interest":  With respect to any Payment  Date, an
amount  equal to the sum of (i) 30 days'  interest  accrued  on the  Class  A-l
Certificate Principal Balance immediately prior to such Payment Date during the
related  Accrual Period at the Class A-l  Pass-Through  Rate and (ii) any prior
unpaid  Carry  Forward   Amount,   if  any,  with  respect  to  the  Class  A-l
Certificates;  provided,  however,  the amount  described in clause (i) will be
reduced  by the  Class A-l  Certificates'  pro rata  share of any Civil  Relief
Interest Shortfalls relating to Home Equity Loans in Group I.

          "Class A-l  Distribution  Amount":  With respect to any Payment Date,
the sum of (x) the Class A-l  Current  Interest  and (y) the Group I  Principal
Distribution  Amount  payable  to the  Owners  of the  Class  A-1  Certificates
pursuant to Section 7.03(b)(iii)(B)(II)(i) for such Payment Date.

          "Class A-1 Pass-Through Rate": 6.29% per annum.

          "Class A-2  Certificate":  Any one of the Certificates  designated on
the face thereof as a Class A-2 Certificate,  substantially in the form annexed
hereto as Exhibit A-2, authenticated and delivered by the Trustee, representing
the right to  distributions as set forth herein and each evidencing an interest
designated as a "regular  interest" in the REMIC created hereunder for purposes
of the REMIC provisions.

          "Class  A-2  Certificate  Principal  Balance":  As  of  any  time  of
determination,  the Certificate  Principal Balance as of the Startup Day of all
Class A-2 Certificates  less the aggregate of all amounts actually  distributed
with  respect  to  the  Class  A-2  Distribution  Amount  pursuant  to  Section
7.03(b)(iii)  hereof with  respect to  principal  thereon on all prior  Payment
Dates;  provided,  however,  that solely for the  purposes of  determining  the
Certificate Insurer's rights, as subrogee,  the Class A-2 Certificate Principal
Balance  shall not be  reduced  by any  principal  amounts  paid to the  Owners
thereof from the Insured Payments.

          "Class A-2 Certificate  Termination  Date": The Payment Date on which
the Class A-2 Certificate Principal Balance is reduced to zero.

          "Class A-2 Current  Interest":  With respect to any Payment  Date, an
amount  equal to the sum of (i) 30 days'  interest  accrued  on the  Class  A-2
Certificate Principal Balance immediately prior to such Payment Date during the
related  Accrual Period at the Class A-2  Pass-Through  Rate and (ii) any prior
unpaid   Carry-Forward   Amount,   if  any,  with  respect  to  the  Class  A-2
Certificates;  provided,  however,  the amount  described in clause (i) will be
reduced  by the  Class A-2  Certificates'  pro rata  share of any Civil  Relief
Interest Shortfalls relating to Home Equity Loans in Group I.

          "Class A-2  Distribution  Amount":  With respect to any Payment Date,
the sum of (x)  Class  A-2  Current  Interest  and (y)  the  Group I  Principal
Distribution  Amount  payable  to the  Owners  of the  Class  A-2  Certificates
pursuant to Section 7.03(b)(iii)(B)(II)(ii) for such Payment Date.

          "Class A-2 Pass-Through Rate": 5.93% per annum.

          "Class A-3  Certificate":  Any one of the Certificates  designated on
the face thereof as a Class A-3 Certificate,  substantially in the form annexed
hereto as Exhibit A-3 authenticated and delivered by the Trustee,  representing
the right to  distributions as set forth herein and each evidencing an interest
designated as a "regular  interest" in the REMIC created hereunder for purposes
of the REMIC provisions.

          "Class  A-3  Certificate  Principal  Balance":  As  of  any  time  of
determination,  the Certificate  Principal Balance as of the Startup Day of all
Class A-3 Certificates  less the aggregate of all amounts actually  distributed
with  respect  to  the  Class  A-3  Distribution  Amount  pursuant  to  Section
7.03(b)(iii)  hereof with  respect to  principal  thereon on all prior  Payment
Dates;  provided,  however,  that solely for the  purposes of  determining  the
Certificate Insurer's rights, as subrogee,  the Class A-3 Certificate Principal
Balance  shall not be  reduced  by any  principal  amounts  paid to the  Owners
thereof from the Insured Payments.

          "Class A-3 Certificate  Termination  Date": The Payment Date on which
the Class A-3 Certificate Principal Balance is reduced to zero.

          "Class A-3 Current  Interest":  With respect to any Payment  Date, an
amount  equal to the sum of (i) 30 days'  interest  accrued  on the  Class  A-3
Certificate Principal Balance immediately prior to such Payment Date during the
related  Accrual Period at the Class A-3  Pass-Through  Rate and (ii) any prior
unpaid   Carry-Forward   Amount,   if  any,  with  respect  to  the  Class  A-3
Certificates;  provided,  however,  the amount  described in clause (i) will be
reduced  by the  Class A-3  Certificates'  pro rata  share of any Civil  Relief
Interest Shortfalls relating to Home Equity Loans in Group I.

          "Class A-3  Distribution  Amount":  With respect to any Payment Date,
the sum of (x)  Class  A-3  Current  Interest  and (y)  the  Group I  Principal
Distribution  Amount  payable  to the  Owners  of the  Class  A-3  Certificates
pursuant to Section 7.03(b)(iii)(B)(II)(iii) for such Payment Date.

          "Class A-3 Pass-Through Rate": 5.91% per annum.

          "Class A-4  Certificate":  Any one of the Certificates  designated on
the face thereof as a Class A-4 Certificate,  substantially in the form annexed
hereto as Exhibit A-4 authenticated and delivered by the Trustee,  representing
the right to  distributions as set forth herein and each evidencing an interest
designated as a "regular  interest" in the REMIC created hereunder for purposes
of the REMIC provisions.

          "Class  A-4  Certificate  Principal  Balance":  As  of  any  time  of
determination,  the Certificate  Principal Balance as of the Startup Day of all
Class A-4 Certificates  less the aggregate of all amounts actually  distributed
with  respect  to  the  Class  A-4  Distribution  Amount  pursuant  to  Section
7.03(b)(iii)  hereof with  respect to  principal  thereon on all prior  Payment
Dates;  provided,  however,  that solely for the  purposes of  determining  the
Certificate Insurer's rights, as subrogee,  the Class A-4 Certificate Principal
Balance  shall not be  reduced  by any  principal  amounts  paid to the  Owners
thereof from the Insured Payments.

          "Class A-4 Certificate  Termination  Date": The Payment Date on which
the Class A-4 Certificate Principal Balance is reduced to zero.

          "Class A-4 Current  Interest":  With respect to any Payment  Date, an
amount  equal to the sum of (i) 30 days'  interest  accrued  on the  Class  A-4
Certificate Principal Balance immediately prior to such Payment Date during the
related  Accrual Period at the Class A-4  Pass-Through  Rate and (ii) any prior
unpaid   Carry-Forward   Amount,   if  any,  with  respect  to  the  Class  A-4
Certificates;  provided,  however,  the amount  described in clause (i) will be
reduced  by the  Class A-4  Certificates'  pro rata  share of any Civil  Relief
Interest Shortfalls relating to Home Equity Loans in Group I.

          "Class A-4  Distribution  Amount":  With respect to any Payment Date,
the sum of (x)  Class  A-4  Current  Interest  and (y)  the  Group I  Principal
Distribution  Amount  payable  to the  Owners  of the  Class  A-4  Certificates
pursuant to Section 7.03(b)(iii)(B)(II)(iv) for such Payment Date.

          "Class A-4 Pass-Through Rate" 6.15% per annum.

          "Class A-5  Certificate":  Any one of the Certificates  designated on
the face thereof as a Class A-5 Certificate,  substantially in the form annexed
hereto as Exhibit A-5 authenticated and delivered by the Trustee,  representing
the right to  distributions as set forth herein and each evidencing an interest
designated as a "regular  interest" in the REMIC created hereunder for purposes
of the REMIC provisions.

          "Class  A-5  Certificate  Principal  Balance":  As  of  any  time  of
determination,  the Certificate  Principal Balance as of the Startup Day of all
Class A-5 Certificates  less the aggregate of all amounts actually  distributed
with  respect  to  the  Class  A-5  Distribution  Amount  pursuant  to  Section
7.03(b)(iii)  hereof with  respect to  principal  thereon on all prior  Payment
Dates;  provided,  however,  that solely for the  purposes of  determining  the
Certificate Insurer's rights, as subrogee,  the Class A-5 Certificate Principal
Balance  shall not be  reduced  by any  principal  amounts  paid to the  Owners
thereof from the Insured Payments.

          "Class A-5 Certificate  Termination  Date": The Payment Date on which
the Class A-5 Certificate Principal Balance is reduced to zero.

          "Class A-5 Current  Interest":  With respect to any Payment  Date, an
amount  equal to the sum of (i) 30 days'  interest  accrued  on the  Class  A-5
Certificate Principal Balance immediately prior to such Payment Date during the
related  Accrual Period at the Class A-5  Pass-Through  Rate and (ii) any prior
unpaid   Carry-Forward   Amount,   if  any,  with  respect  to  the  Class  A-5
Certificates;  provided,  however,  the amount  described in clause (i) will be
reduced  by the  Class A-5  Certificates'  pro rata  share of any Civil  Relief
Interest Shortfalls relating to Home Equity Loans in Group I.

          "Class A-5  Distribution  Amount":  With respect to any Payment Date,
the sum of (x)  Class  A-5  Current  Interest  and (y)  the  Group I  Principal
Distribution  Amount  payable  to the  Owners  of the  Class  A-5  Certificates
pursuant to Section 7.03(b)(iii)(B)(II)(v) for such Payment Date.

          "Class A-5 Pass Through Rate" 6.58% per annum.

          "Class A-6  Certificate":  Any one of the Certificates  designated on
the face thereof as a Class A-6 Certificate,  substantially in the form annexed
hereto as Exhibit A-6 authenticated and delivered by the Trustee,  representing
the right to  distributions as set forth herein and each evidencing an interest
designated as a "regular  interest" in the REMIC created hereunder for purposes
of the REMIC provisions.

          "Class  A-6  Certificate  Principal  Balance":  As  of  any  time  of
determination,  the Certificate  Principal Balance as of the Startup Day of all
Class A-6 Certificates  less the aggregate of all amounts actually  distributed
with  respect  to  the  Class  A-6  Distribution  Amount  pursuant  to  Section
7.03(b)(iii)  hereof with  respect to  principal  thereon on all prior  Payment
Dates;  provided,  however,  that solely for the  purposes of  determining  the
Certificate Insurer's rights, as subrogee,  the Class A-6 Certificate Principal
Balance  shall not be  reduced  by any  principal  amounts  paid to the  Owners
thereof from Insured Payments.

          "Class A-6 Certificate  Termination  Date": The Payment Date on which
the Class A-6 Certificate Principal Balance is reduced to zero.

          "Class A-6 Current  Interest":  With respect to any Payment  Date, an
amount  equal to the sum of (i) 30 days'  interest  accrued  on the  Class  A-6
Certificate Principal Balance immediately prior to such Payment Date during the
related  Accrual Period at the Class A-6  Pass-Through  Rate and (ii) any prior
unpaid   Carry-Forward   Amount,   if  any,  with  respect  to  the  Class  A-6
Certificates;  provided,  however,  the amount  described in clause (i) will be
reduced  by the  Class A-6  Certificates'  pro rata  share of any Civil  Relief
Interest Shortfalls relating to Home Equity Loans in Group I.

          "Class A-6  Distribution  Amount":  With respect to any Payment Date,
the  sum of  (x)  Class  A-6  Current  Interest,  (y)  the  Class  A-6  Lockout
Distribution  Amount  payable  to the  owners  of the  Class  A-6  Certificates
pursuant  to  Section   7.03(b)(iii)(B)(I)   and  (z)  the  Group  I  Principal
Distribution  Amount  payable  to the  Owners  of the  Class  A-6  Certificates
pursuant to Section 7.03(b)(iii)(B)(II)(vi) for such Payment Date.

          "Class A-6 Lockout  Distribution  Amount":  For any Payment Date, the
product of (i) the  applicable  Class A-6 Lockout  Percentage  for such Payment
Date and (ii) the Class  A-6  Lockout  Pro Rata  Distribution  Amount  for such
Payment Date;  provided,  that the Class A-6 Lockout  Distribution Amount shall
not exceed the Class A-6 Certificate Principal Balance.

          "Class A-6 Lockout Percentage": For each Payment Date, the percentage
set forth below:

                                                            Class A-6
                     Payment Date                       Lockout Percentage
                     ------------                       ------------------
                  October 1998 - September 2001                  0%
                  October 2001 - September 2003                 45%
                  October 2003 - September 2004                 80%
                  October 2004 - September 2005                100%
                  October 2005 and thereafter                  300%

          "Class A-6 Lockout  Pro Rata  Distribution  Amount":  For any Payment
Date, an amount equal to the product of (x) a fraction,  the numerator of which
is the  Class  A-6  Certificate  Principal  Balance  immediately  prior to such
Payment  Date and the  denominator  of which is the  aggregate  of  Certificate
Principal  Balances  of the  Group I  Certificates  immediately  prior  to such
Payment Date and (y) the Group I Principal Distribution Amount for such Payment
Date.

          "Class A-6 Pass-Through Rate": 6.04% per annum.

          "Class A-7  Available  Funds Cap Rate":  With  respect to any Accrual
Period and any Payment Date, a rate per annum equal to the fraction,  expressed
as a  percentage,  the  numerator  of which is (i) an  amount  equal to (A) the
weighted  average of the Net Coupon  Rates of the Home Equity Loans in Group II
(by outstanding  principal  balance) at the beginning of the related Remittance
Period,  times the aggregate  Loan Balance of the Home Equity Loans in Group II
as of the beginning of the  Remittance  Period minus (B) the Premium Amount for
Group  II for  such  Payment  Date,  and the  denominator  of which is (ii) the
outstanding  Class A-7 Certificate  Principal  Balance at the beginning of such
Accrual  Period such rate, as calculated on the basis of a 360 day year and the
actual number of days elapsed in the related Accrual Period.

          "Class A-7  Certificate":  Any one of the Certificates  designated on
the face thereof as a Class A-7 Certificate,  substantially in the form annexed
hereto as Exhibit A-7 authenticated and delivered by the Trustee,  representing
the right to  distributions as set forth herein and each evidencing an interest
designated as a "regular  interest" in the REMIC created hereunder for purposes
of the REMIC provisions.

          "Class  A-7  Certificate  Principal  Balance":  As  of  any  time  of
determination,  the Certificate  Principal Balance as of the Startup Day of all
Class A-7 Certificates  less the aggregate of all amounts actually  distributed
with respect to the Group II Principal  Distribution Amount pursuant to Section
7.03(b)(iii)(C)  hereof on all prior Payment  Dates;  provided,  however,  that
solely for the purposes of determining the  Certificate  Insurer's  rights,  as
subrogee,  the Class A-7 Certificate  Principal Balance shall not be reduced by
any principal amounts paid to the Owners thereof from Insured Payments.

          "Class A-7 Certificate  Termination  Date": The Payment Date on which
the Class A-7 Certificate Principal Balance is reduced to zero.

          "Class  A-7  Certificateholders'   Interest  Index  Carryover":  With
respect to any Accrual Period and any related  Payment Date, an amount equal to
the excess,  if any, of (i) the amount of interest  the Class A-7  Certificates
would  otherwise be entitled to receive on such Payment Date had such rate been
calculated  at the Class A-7 Formula  Rate for such  Payment Date over (ii) the
amount of  interest  payable  on the Class  A-7  Certificates  at the Class A-7
Available Funds Cap Rate for such Payment Date (plus interest on such excess at
the Class A-7 Formula Rate).

          "Class A-7 Current  Interest":  With respect to any Payment  Date, an
amount equal to the sum of (i) the amount of interest  accrued on the Class A-7
Certificate Principal Balance immediately prior to such Payment Date during the
related  Accrual Period at the Class A-7  Pass-Through  Rate and (ii) any prior
unpaid   Carry-Forward   Amount,   if  any,  with  respect  to  the  Class  A-7
Certificates;  provided,  however,  the amount  described in clause (i) will be
reduced by the amount of any Civil Relief Interest  Shortfalls relating to Home
Equity Loans in Group II.

          "Class A-7  Distribution  Amount":  With respect to any Payment Date,
the sum of (x)  Class  A-7  Current  Interest  and (y) the  Group II  Principal
Distribution  Amount  payable  to the  Owners  of the  Class  A-7  Certificates
pursuant to Section 7.03(b)(iii)(C) for such Payment Date.

          "Class A-7 Formula Rate": For any Payment Date, the lesser of (A) the
sum of (1) LIBOR and (2) in any  month up to and  including  the month in which
the Clean-Up Call Date occurs,  0.25% per annum (or for any month following the
month in which the Clean-Up  Call Date  occurs,  0.50% per annum) and (B) 14.5%
per annum.

          "Class A-7  Pass-Through  Rate":  For any Payment Date, the lesser of
(A) the Class A-7 Formula  Rate and (B) the Class A-7  Available  Funds Cap for
such Payment Date.

          "Class R Certificate":  Any one of the Certificates designated on the
face thereof as a Class R Certificate, substantially in the form annexed hereto
as Exhibit C,  authenticated  and  delivered by the Trustee,  representing  the
right  to  distributions  as set  forth  herein,  and  evidencing  an  interest
designated  as the "residual  interest" in the REMIC created  hereunder for the
purposes of the REMIC Provisions.

          "Clean-Up Call Date": The first Monthly  Remittance Date on which the
aggregate  outstanding  principal  balances of the Home Equity  Loans as of the
close  of  business  on the last day of the  immediately  preceding  Remittance
Period has  declined to 10% or less of the  aggregate  Loan Balance of all Home
Equity Loans as of the Cut-Off Date.

          "Closing": As defined in Section 4.02 hereof.

          "Code": The Internal Revenue Code of 1986, as amended.

          "Compensating Interest": As defined in Section 8.10(a) hereof.

          "Corporate  Trust  Office":  The  principal  office of the Trustee at
Sixth Street and Marquette  Avenue,  Minneapolis,  Minnesota  55479-0070 or the
principal office of any successor Trustee hereunder.

          "Coupon  Rate":  The rate of interest borne by each Note from time to
time.

          "Cram Down Loss":  With respect to a Home Equity Loan,  if a court of
appropriate jurisdiction in an insolvency proceeding shall have issued an order
reducing  the Loan  Balance  of such  Home  Equity  Loan,  the  amount  of such
reduction.  A "Cram Down Loss" shall be deemed to have  occurred on the date of
issuance of such order.

          "Cumulative  Loss  Percentage":  As  of  any  date  of  determination
thereof,  the  aggregate  of all  Realized  Losses  since the  Startup Day as a
percentage  of the  aggregate  Loan  Balance of all Home Equity Loans as of the
Cut-Off Date.

          "Current Interest":  With respect to any Payment Date, the sum of (a)
the Class A-1 Current  Interest,  (b) the Class A-2 Current  Interest,  (c) the
Class A-3 Current Interest,  (d) the Class A-4 Current Interest,  (e) the Class
A-5 Current Interest,  (f) the Class A-6 Current Interest and (g) the Class A-7
Current Interest for such Payment Date.

          "Custodial Agreement":  The Custodial Agreement dated as of September
1, 1998 among the Custodian and the Trustee.

          "Custodian":  First  Chicago  National  Processing,  as  Custodian on
behalf of the Trustee  pursuant to the  Custodial  Agreement  and any successor
Custodian.

          "Cut-Off Date": September 1, 1998.

          "Daily Collections": As defined in Section 8.08(c) hereof.

          "Delinquency Advance": As defined in Section 8.09(a) hereof.

          "Delinquent":  A Home Equity Loan is  "Delinquent" if any payment due
thereon is not made by the  Mortgagor  by the close of  business on the related
Due Date.  A Home Equity Loan is "30 days  Delinquent"  if such payment has not
been  received by the close of business on the  corresponding  day of the month
immediately succeeding the month in which such payment was due, or, if there is
no such  corresponding day (e.g., as when a 30-day month follows a 31-day month
in which a payment  was due on the 31st day of such month) then on the last day
of such immediately  succeeding month.  Similarly for "60 days Delinquent," "90
days Delinquent" and so on.

          "Delivery Order": The delivery order in the form set forth as Exhibit
H hereto and  delivered  by the  Depositor  to the  Trustee on the  Startup Day
pursuant to Section 4.01 hereof.

          "Depositor":  Lehman ABS Corporation, a Delaware corporation,  or any
successor thereto.

          "Depository":  The Depository  Trust Company,  7 Hanover Square,  New
York, New York, 10004, and any successor Depository named herein.

          "Designated  Depository  Institution":  With respect to the Principal
and Interest Account,  a trust account  maintained by the trust department of a
federal or state chartered depository institution acceptable to the Certificate
Insurer, acting in its fiduciary capacity,  having combined capital and surplus
of at least $100,000,000; provided, however, that if the Principal and Interest
Account is not maintained with the Trustee,  (i) such institution  shall have a
long-term  debt rating of at least "A" by Standard & Poor's and "A2" by Moody's
and (ii) the Servicer  shall  provide the Trustee and the  Certificate  Insurer
with a statement,  which the Trustee will send to the Owners,  identifying  the
location and account  information of the Principal and Interest  Account upon a
change in the location of such account.

          "Determination  Date":  The 15th day of each month, or if such day is
not a Business Day, on the preceding Business Day, commencing in October 1998.

          "Direct Participant" or "DTC Participant": Any broker-dealer, bank or
other financial institution for which the Depository holds Class A Certificates
from time to time as a securities depository.

          "Disqualified  Organization":  "Disqualified Organization" shall have
the  meaning set forth from time to time in the  definition  thereof at Section
860E(e)(5) of the Code (or any successor statute thereto) and applicable to the
Trust.

          "Due Date":  With respect to any Home Equity Loan,  the date on which
the  Monthly  Payment  with  respect to such Home Equity Loan is required to be
paid pursuant to the related Note exclusive of any days of grace.

          "Eligible  Account":  Either (A) a  segregated  account  or  accounts
maintained  with an  institution  whose  deposits are insured by the FDIC,  the
unsecured and uncollateralized  long term date obligations of which institution
shall be rated AA or  higher by S&P and Aa2 or  higher  by  Moody's  and in the
highest short term rating category by each of the Rating Agencies, and which is
(i) a federal savings and loan association duly organized, validly existing and
in good standing  under the federal  banking  laws,  (ii) an  institution  duly
organized,  validly existing and in good standing under the applicable  banking
laws of any state, (iii) a national banking association duly organized, validly
existing and in good standing under the federal  banking laws, (iv) a principal
subsidiary  of a bank  holding  company,  or (v)  approved  in  writing  by the
Certificate  Insurer and each of the Rating Agencies or (B) a segregated  trust
account or accounts  maintained with the trust department of a federal or state
chartered  depository  institution  acceptable  to each  Rating  Agency and the
Certificate Insurer,  having capital and surplus of not less than $100,000,000,
acting in its fiduciary capacity.

          "Eligible  Investments":  Those investments so designated pursuant to
Section 7.07 hereof.

          "Excess Subordinated Amount": With respect to either Home Equity Loan
Group and Payment Date, the excess, if any, of (x) the Subordinated Amount that
would apply to such Home Equity Loan Group on such  Payment  Date after  taking
into account the payment of the related Principal  Distribution  Amount on such
Payment Date (except for any distributions of related  Subordination  Reduction
Amounts on such  Payment  Date),  over (y) the related  Specified  Subordinated
Amount for such Payment Date.

          "FDIC":  The  Federal  Deposit  Insurance  Corporation,  a  corporate
instrumentality of the United States, or any successor thereto.

          "FHLMC":  The Federal  Home Loan  Mortgage  Corporation,  a corporate
instrumentality  of the United States  created  pursuant to the Emergency  Home
Finance Act of 1970, as amended, or any successor thereof.

          "File":  The  documents  delivered to the  Custodian on behalf of the
Trustee  pursuant to Section  3.05(b)  hereof  pertaining to a particular  Home
Equity  Loan  and any  additional  documents  required  to be added to the File
pursuant to this Agreement.

          "Final Certification": As defined in Section 3.06(c) hereof.

          "Final Determination": As defined in Section 9.03(a) hereof.

          "Final  Recovery  Determination":  With respect to any defaulted Home
Equity Loan or REO  Property  (other than a Home Equity Loan  purchased  by the
Seller,  the Depositor or the Servicer),  a determination  made by the Servicer
that all recoveries  which the Servicer,  in its reasonable  business  judgment
expects to be finally  recoverable in respect thereof have been so recovered or
that the  Servicer  believes in its  reasonable  business  judgment the cost of
obtaining any additional  recoveries  therefrom would exceed the amount of such
recoveries.  The  Servicer  shall  maintain  records  of  each  Final  Recovery
Determination.

          "Final Scheduled Payment Date": As set out in Section 2.08(a) hereof.

          "First Mortgage  Loan": A Home Equity Loan which  constitutes a first
priority mortgage lien with respect to any Property.

          "Fixed  Rate  Certificates":  Any one of the Class A-l  Certificates,
Class A-2 Certificates,  Class A-3 Certificates,  Class A-4 Certificates, Class
A-5 Certificates and Class A-6 Certificates.

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

          "FNMA Guide":  FNMA's  Servicing Guide, as the same may be amended by
FNMA from time to time, and the Servicer  shall elect to apply such  amendments
in accordance with Section 8.01 hereof.

          "Group I": With  respect to the Home Equity  Loans,  the pool of Home
Equity Loans  identified in the related Schedule of Home Equity Loans as having
been  assigned  to Group I in  Schedule  I-A hereto,  including  any  Qualified
Replacement  Mortgage  delivered in  replacement  thereof.  With respect to the
Certificates, the Fixed Rate Certificates.

          "Group I Available Funds": As defined in Section 7.02(b) hereof.

          "Group  I  Available   Funds   Shortfall":   As  defined  in  Section
7.03(b)(ii)(A).

          "Group I Distribution  Amount": The sum of the Class A-1 Distribution
Amount, Class A-2 Distribution Amount, Class A-3 Distribution Amount, Class A-4
Distribution  Amount,  Class A-5 Distribution Amount and Class A-6 Distribution
Amount.

          "Group I Interest  Remittance  Amount":  As of any Monthly Remittance
Date, the sum, without duplication,  of (i) all interest due during the related
Remittance  Period with respect to the Home Equity Loans in Group I (net of the
Group I Servicing Fees), (ii) all Compensating Interest paid by the Servicer on
such Monthly  Remittance Date with respect to Group I and (iii) the portions of
the Loan Purchase  Prices and the  Substitution  Amount relating to interest on
the Home Equity  Loans in Group I paid by the Seller or Servicer on or prior to
such  Monthly  Remittance  Date  and  (iv)  the  interest  portion  of all  Net
Liquidation  Proceeds  actually  collected by the Servicer with respect to such
Home Equity Loans in Group I during the related Remittance Period.

          "Group I Monthly  Remittance  Amount":  As of any Monthly  Remittance
Date,  the sum of (i) the Group I Interest  Remittance  Amount for such Monthly
Remittance  Date and (ii) the  Group I  Principal  Remittance  Amount  for such
Monthly Remittance Date.

          "Group I Principal  Distribution  Amount":  With respect to the Fixed
Rate Certificates for any Payment Date, the lesser of:

          (a) the Group I Total  Available  Funds plus any Insured Payment with
respect to the Fixed Rate  Certificates  minus the sum of the  related  Current
Interest  with  respect to the Fixed Rate  Certificates,  the  related  Premium
Amount and the related  Trustee Fee allocable to Group I for such Payment Date;
and

          (b) the excess, if any, of (i) the sum of (without duplication):

                      (A)  the  principal   portion  of  all  scheduled  monthly
              payments  on the Home  Equity  Loans in Group I due on or prior to
              the related Due Date  thereof  actually  received by the  Servicer
              during the related  Remittance Period, and any Prepayments made by
              the  Mortgagors and actually  received by the Servicer  during the
              related Remittance Period,

                      (B) the outstanding  principal balance of each Home Equity
              Loan in Group I that was repurchased by the Seller or purchased by
              the Servicer on or prior to the related Monthly Remittance Date,

                      (C) any  Substitution  Amounts  delivered by the Seller on
              the  related   Monthly   Remittance  Date  in  connection  with  a
              substitution  of a Home Equity Loan in Group I (to the extent such
              Substitution Amounts relate to principal),

                      (D) all Net Liquidation Proceeds actually collected by the
              Servicer  with  respect to the Home Equity Loans in Group I during
              the related  Remittance Period (to the extent such Net Liquidation
              Proceeds relate to principal),

                      (E) the amount of any  Subordination  Deficit with respect
              to Group I for such Payment Date,

                      (F) the principal  portion of the proceeds received by the
              Trustee with respect to Group I from any  termination of the Trust
              (to the extent such proceeds related to principal), and

                      (G) the amount of any  Subordination  Increase Amount with
              respect  to Group I for such  Payment  Date,  to the extent of any
              Total Monthly Excess Cashflow available for such purpose,

                                     over

          (ii) the amount of any Subordination Reduction Amount with respect to
Group I for such Payment Date.

          "Group I Principal  Remittance  Amount": As of any Monthly Remittance
Date, the sum, without duplication,  of (i) the principal actually collected by
the  Servicer  with  respect to Home Equity Loans in Group I during the related
Remittance  Period,  (ii) the outstanding  principal  balance of each such Home
Equity Loan in Group I that was purchased  from the Trustee on or prior to such
Monthly  Remittance Date, to the extent such outstanding  principal balance was
actually   deposited  in  the  Principal  and  Interest   Account,   (iii)  any
Substitution   Amounts  relating  to  principal  delivered  by  the  Seller  in
connection  with a substitution of a Home Equity Loan in Group I, to the extent
such Substitution Amounts were actually deposited in the Principal and Interest
Account on or prior to such Monthly Remittance Date, (iv) the principal portion
of all Net Liquidation Proceeds actually collected by the Servicer with respect
to such Home Equity Loans in Group I during the related  Remittance  Period (to
the extent such Net  Liquidation  Proceeds  related to  principal)  and (v) the
amount of  investment  losses  required  to be  deposited  pursuant  to Section
8.08(b).

          "Group I  Servicing  Fee":  With  respect to any Home  Equity Loan in
Group I and each  Remittance  Period,  an amount  retained  by the  Servicer as
compensation  for servicing  and  administration  duties  relating to such Home
Equity Loan pursuant to Section 8.15 and equal to one month's interest at 0.50%
per annum of the then outstanding principal balance of such Home Equity Loan as
of the  first  day of  each  Remittance  Period  payable  on a  monthly  basis;
provided,  however,  that if a  successor  Servicer  is  appointed  pursuant to
Section  8.20 hereof,  the Group I Servicing  Fee shall be the amount as agreed
upon by the Trustee,  the Certificate Insurer and the successor  Servicer,  and
the per annum rate at which the Group I Servicing Fee is  calculated  shall not
exceed 0.50% per annum.

          "Group I Specified Subordinated Amount": As defined in Exhibit M.

          "Group I Subordinated Amount": As of any Payment Date, the excess, if
any, of (x) the aggregate  Loan Balances of the Home Equity Loans in Group I as
of the  close  of  business  on the  last  day  of the  immediately  proceeding
Remittance Period over (y) the aggregate of Certificate  Principal  Balances of
the Fixed Rate  Certificates  for such Payment Date (after  taking into account
the payment of the Group I Principal  Distribution  Amount thereon  (except for
any  Subordination  Reduction Amount relating to the Group I and  Subordination
Increase Amount relating to Group I) on such Payment Date).

          "Group I Total  Available  Funds":  As  defined  in  Section  7.02(b)
hereof.

          "Group I Total Monthly  Excess  Spread":  With respect to Group I and
any Payment  Date,  the excess of (i) the  aggregate of all  interest  which is
collected  on the Home Equity  Loans in Group I during the  related  Remittance
Period (net of the  Servicing  Fee and the Trustee Fee with  respect to Group I
and net of any reimbursement for  Nonrecoverable  Advances) plus the sum of (x)
any  Delinquency  Advances and (y)  Compensating  Interest paid by the Servicer
with  respect to Group I for such  Remittance  Period  over (ii) the sum of the
Current Interest on the Fixed Rate Certificates and the Premium Amount relating
to Group I for such Payment Date.

          "Group II": With respect to the Home Equity  Loans,  the pool of Home
Equity Loans  identified in the related Schedule of Home Equity Loans as having
been  assigned to Group II in  Schedule  I-B hereto,  including  any  Qualified
Replacement  Mortgage  delivered in  replacement  thereof.  With respect to the
Certificates, the Class A-7 Certificates.

          "Group II Available Funds": As defined in Section 7.02(c) hereof.

          "Group  II  Available  Funds   Shortfall":   As  defined  in  Section
7.03(b)(ii)(A).

          "Group II Interest  Remittance  Amount": As of any Monthly Remittance
Date, the sum, without duplication,  of (i) all interest due during the related
Remittance Period with respect to the Home Equity Loans in Group II (net of the
Group II Servicing Fee), (ii) all Compensating Interest paid by the Servicer on
such Monthly  Remittance Date with respect to Group II and (iii) the portion of
the Loan Purchase  Prices and  Substitution  Amount relating to interest on the
Home Equity Loans in Group II paid by the Seller or the Servicer on or prior to
such  Monthly  Remittance  Date  and  (iv)  the  interest  portion  of all  Net
Liquidation  Proceeds  actually  collected by the Servicer  with respect to the
Home Equity Loans in Group II during the related Remittance Period.

          "Group II Monthly  Remittance  Amount":  As of any Monthly Remittance
Date, the sum of (i) the Group II Interest  Remittance  Amount for such Monthly
Remittance  Date and (ii) the Group II  Principal  Remittance  Amount  for such
Monthly Remittance Date.

          "Group II Principal  Distribution  Amount": With respect to the Class
A-7 Certificates for any Payment Date, the lesser of:

          (a) the Group II Total  Available Funds plus any Insured Payment with
respect to the Class A-7  Certificates  minus the sum of the Class A-7  Current
Interest,  the related  Premium Amount and the related Trustee Fee allocable to
Group II for such Payment Date; and

          (b) the excess, if any, of (i) the sum of (without duplication):

                            (A) the principal  portion of all scheduled monthly
                   payments  on the  Home  Equity  Loans  in Group II due on or
                   prior to the related Due Date thereof  actually  received by
                   the Servicer during the related  Remittance  Period, and any
                   Prepayments made by the Mortgagors and actually  received by
                   the Servicer during the related Remittance Period,

                            (B) the outstanding  principal balance of each Home
                   Equity Loan in Group II that was  repurchased  by the Seller
                   or  purchased  by the  Servicer  on or prior to the  related
                   Monthly Remittance Date,

                            (C)  any  Substitution  Amounts  delivered  by  the
                   Seller on the related Monthly  Remittance Date in connection
                   with a  substitution  of a Home  Equity Loan in Group II (to
                   the extent such Substitution Amounts relate to principal),

                            (D) all Net Liquidation Proceeds actually collected
                   by the  Servicer  with  respect to the Home Equity  Loans in
                   Group II during the related Remittance Period (to the extent
                   such Net Liquidation Proceeds relate to principal),

                            (E) the amount of any  Subordination  Deficit  with
                   respect to Group II for such Payment Date,

                            (F) the principal  portion of the proceeds received
                   by the Trustee with respect to Group II from any termination
                   of the  Trust  (to  the  extent  such  proceeds  related  to
                   principal), and

                            (G) the amount of any Subordination Increase Amount
                   with  respect  to  Group II for such  Payment  Date,  to the
                   extent of any Total Monthly  Excess  Cashflow  available for
                   such purpose, over

          (ii) the amount of any Subordination Reduction Amount with respect to
Group II for such Payment Date.

          "Group II Principal  Remittance Amount": As of any Monthly Remittance
Date, the sum, without  duplication,  of (i) the principal with respect to Home
Equity  Loans in Group II due actually  collected  by the  Servicer  during the
related Remittance Period, (ii) the outstanding  principal balance of each such
Home Equity Loan in Group II that was purchased from the Trustee on or prior to
such Monthly Remittance Date, to the extent such outstanding  principal balance
was  actually  deposited  in the  Principal  and  Interest  Account,  (iii) any
Substitution   Amounts  relating  to  principal  delivered  by  the  Seller  in
connection with a substitution of a Home Equity Loan in Group II, to the extent
such Substitution Amounts were actually deposited in the Principal and Interest
Account on or prior to such Monthly Remittance Date, (iv) the principal portion
of all Net Liquidation Proceeds actually collected by the Servicer with respect
to such Home Equity Loans in Group II during the related  Remittance Period (to
the extent such Net  Liquidation  Proceeds  related to  principal)  and (v) the
amount of investment losses to be deposited pursuant to Section 8.08(b).

          "Group II  Servicing  Fee":  With  respect to any Home Equity Loan in
Group II, an amount retained by the Servicer as compensation  for servicing and
administration  duties  relating to such Home  Equity Loan  pursuant to Section
8.15  and  equal  to one  month's  interest  at  0.50%  per  annum  of the then
outstanding  principal  balance of such Home Equity Loan as of the first day of
each Remittance Period payable on a monthly basis, provided, however, that if a
successor  Servicer is appointed  pursuant to Section 8.20 hereof, the Group II
Servicing  Fee  shall  be  such  amount  as  agreed  upon by the  Trustee,  the
Certificate Insurer and the successor Servicer, and the per annum rate at which
the Group II Servicing Fee is calculated shall not to exceed 0.50% per annum.

          "Group II Specified Subordinated Amount": As defined in Exhibit L.

          "Group II Subordinated  Amount":  As of any Payment Date, the excess,
if any, of (x) the aggregate Loan Balances of the Home Equity Loans in Group II
as of the  close of  business  on the last  day of the  immediately  proceeding
Remittance Period over (y) the Class A-7 Certificate Principal Balance for such
Payment  Date (after  taking into account the payment of the Group II Principal
Distribution  Amount thereon  (except for any  Subordination  Reduction  Amount
relating to Group II or Subordination Increase Amount relating to the Group II)
on such Payment Date).

          "Group II Total  Available  Funds":  As defined  in  Section  7.02(c)
hereof.

          "Group II Total Monthly Excess Spread":  With respect to Group II and
any Payment  Date,  the excess of (i) the  aggregate of all  interest  which is
collected  on the Home Equity  Loans in Group II during the related  Remittance
Period (net of the  Servicing  Fee and the Trustee Fee with respect to Group II
and net of any reimbursement for  Nonrecoverable  Advances) plus the sum of (x)
any  Delinquency  Advances and (y)  Compensating  Interest paid by the Servicer
with  respect to Group II for such  Remittance  Period over (ii) the sum of the
Class A-7 Current Interest and the Premium Amount relating to Group II for such
Payment Date.

          "Highest Lawful Rate": As defined in Section 11.13 hereof.

          "Home Equity Loan Group" or "Group": Group I or Group II, as the case
may be.  References  herein to the related Class of Class A Certificates,  when
used with  respect to a Home Equity  Loan Group,  shall mean (A) in the case of
Group I, the Fixed Rate Certificates and (B) in the case of Group II, the Class
A-7 Certificates.

          "Home Equity Loans":  Such home equity loans transferred and assigned
to the Trust pursuant to Section 3.05(a) and 3.07(a) hereof,  together with any
Qualified  Replacement  Mortgages  substituted therefor in accordance with this
Agreement,  as from  time to time are held as a part of the Trust  Estate,  the
Home Equity Loans  originally so held being identified in the Schedules of Home
Equity Loans.  The term "Home Equity Loan"  includes the terms "First  Mortgage
Loan" and "Second Mortgage Loan." The term "Home Equity Loan" includes any Home
Equity  Loan  which is  Delinquent,  which  relates to a  foreclosure  or which
relates  to a  Property  which is REO  Property  prior  to such REO  Property's
disposition by the Trust. Any home equity loan which,  although intended by the
parties  hereto  to have  been,  and which  purportedly  was,  transferred  and
assigned  to the  Trust  by the  Depositor,  in fact  was not  transferred  and
assigned to the Trust for any reason whatsoever, including, without limitation,
the incorrectness of the statement set forth in Section  3.04(b)(x) hereof with
respect to such home equity  loan,  shall  nevertheless  be  considered a "Home
Equity Loan" for all purposes of this Agreement.

          "Indemnification  Agreement":  The Indemnification Agreement dated as
of  September  29,  1998  among the  Certificate  Insurer,  the  Seller and the
Underwriters.

          "Indirect Participant": Any financial institution for whom any Direct
Participant holds an interest in a Class A Certificate.

          "Insurance Agreement": The Insurance and Indemnity Agreement dated as
of September 29, 1998, among the Depositor,  the Seller, the Servicer,  and the
Certificate Insurer, as it may be amended from time to time.

          "Insurance  Policy":  Any hazard,  flood,  title or primary  mortgage
insurance  policy relating to a Home Equity Loan plus any amount remitted under
Section 8.11 hereof.

          "Insured Payment": As defined in the Certificate Insurance Policy.

          "Interest  Remittance  Amount":  The  sum of  the  Group  I  Interest
Remittance Amount and the Group II Interest Remittance Amount.

          "Late Payment Rate": As defined in the Insurance Agreement.

          "LIBOR":  With  respect  to any  Accrual  Period  for the  Class  A-7
Certificates,  the  rate  determined  by  the  Trustee  on  the  related  LIBOR
Determination  Date on the basis of the offered rate for one-month U.S.  dollar
deposits as such rate  appears on Telerate  Page 3750 as of 11:00 a.m.  (London
time) on such date; provided that if such rate does not appear on Telerate Page
3750,  the rate for such date will be  determined  on the basis of the rates at
which  one-month  U.S.  dollar  deposits are offered by the Reference  Banks at
approximately  11:00  a.m.  (London  time) on such  date to prime  banks in the
London interbank  market. In such event, the Trustee will request the principal
London  office of each of the  Reference  Banks to provide a  quotation  of its
rate. If at least two such quotations are provided, the rate for that date will
be the arithmetic mean of the quotations  (rounded  upwards if necessary to the
nearest whole multiple of 1/16%).  If fewer than two quotations are provided as
requested,  the rate for that  date  will be the  arithmetic  mean of the rates
quoted  by  major  banks  in  New  York  City,  selected  by the  Servicer,  at
approximately  11:00 a.m. (New York City time) on such date for one-month  U.S.
dollar loan to leading European banks.

          "LIBOR  Determination  Date":  With respect to any Accrual Period for
the Class A-7  Certificates,  the second  London  Business  Day  preceding  the
commencement of such Accrual Period.

          "Liquidated  Loan":  A Home Equity Loan as to which a Final  Recovery
Determination has been made.

          "Liquidation  Proceeds":  With respect to any  Liquidated  Loan,  all
amounts  (including  the  proceeds of any  Insurance  Policy)  recovered by the
Servicer in connection with such  Liquidated  Loan,  whether through  trustee's
sale, foreclosure sale or otherwise.

          "Loan  Balance":  With respect to each Home Equity Loan and as of any
date of determination,  the actual outstanding principal balance thereof on the
Cut-Off  Date with  respect to the Home Equity  Loans or  relevant  Replacement
Cut-Off  Date with respect to the  Qualified  Replacement  Mortgages  excluding
payments of  principal  due prior to the Cut-Off  Date or  Replacement  Cut-Off
Date, as the case may be, whether or not received,  less any principal payments
relating  to such Home Equity Loan  included  in  previous  Monthly  Remittance
Amounts, provided, however, that the Loan Balance for any Home Equity Loan that
has  become  a  Liquidated  Loan  shall  be  zero  as of the  first  day of the
Remittance  Period  following the  Remittance  Period in which such Home Equity
Loan becomes a Liquidated Loan, and at all times thereafter.

          "Loan Purchase Agreement": The Mortgage Loan Purchase Agreement dated
as of  September  1, 1998  between the Seller and the  Depositor,  as it may be
amended from time to time.

          "Loan Purchase Price": With respect to any Home Equity Loan purchased
from the Trust on or prior to a Monthly  Remittance  Date  pursuant  to Section
3.03,  3.04,  3.06(b) or 8.10(b)  hereof,  an amount  equal to the  outstanding
principal balance of such Home Equity Loan as of the date of purchase (assuming
that the Monthly  Remittance  Amount  remitted by the  Servicer on such Monthly
Remittance  Date has  already  been  remitted),  plus all  accrued  and  unpaid
interest on such Home Equity Loan at the Coupon Rate to but not  including  the
date of such purchase together with (without duplication) the aggregate amounts
of (i) all unreimbursed Delinquency Advances and Servicing Advances theretofore
made with respect to such Home Equity Loan, (ii) all Delinquency Advances which
the Servicer has  theretofore  failed to remit with respect to such Home Equity
Loan and (iii) all reimbursed  Delinquency  Advances and Servicing  Advances to
the extent that reimbursement is not made from the Mortgagor.

          "Loan-to-Value  Ratio": As of any particular date (i) with respect to
any First  Mortgage  Loan,  the  percentage  obtained by dividing the Appraised
Value into the original  principal  balance of the Note  relating to such First
Mortgage Loan and (ii) with respect to any Second Mortgage Loan, the percentage
obtained by dividing the Appraised  Value as of the date of origination of such
Second  Mortgage  Loan  into an  amount  equal to the sum of (a) the  remaining
principal  balance of the Senior Lien note relating to such First Mortgage Loan
as of the date of origination  of the related Second  Mortgage Loan and (b) the
original principal balance of the Note relating to such Second Mortgage Loan.

          "London  Business  Day":  Any day on which  dealings  in  deposits of
United States dollars are transacted in the London interbank market.

          "Maximum  Rate":  With  respect to any Home  Equity Loan in Group II,
means the maximum rate at which interest may accrue on such Home Equity Loan.

          "Minimum  Spread":  Shall be a  percentage  per annum equal to 0% for
Payment  Dates which occur prior to October 1999 and equal to 0.50% for Payment
Dates which occur in October 1999 or thereafter.

          "Monthly  Payment":  With  respect  to any Home  Equity  Loan and any
Remittance  Period,  the payment of principal,  if any, and interest due on the
Due Date in such Remittance Period pursuant to the related Note.

          "Monthly  Remittance  Amount":   The  sum  of  the  Group  I  Monthly
Remittance Amount and the Group II Monthly Remittance Amount.

          "Monthly Remittance Date": The 18th day of each month, or if such day
is not a Business  Day, on the preceding  Business  Day,  commencing in October
1998.

          "Moody's": Moody's Investors Service Inc. or any successor thereto.

          "Mortgage":  The mortgage, deed of trust or other instrument creating
a first or second  lien on an estate in fee simple  interest  in real  property
securing a Note.

          "Mortgagor": The obligor on a Note.

          "Net Coupon Rate":  With respect to any Home Equity Loan in Group II,
means a rate per annum  equal to the Coupon Rate of such Home Equity Loan minus
the sum of (i) the rate at which the  Servicing  Fee accrues,  (ii) the rate at
which the Trustee Fee accrues, and (iii) the Minimum Spread.

          "Net Maximum Rate": With respect to any Home Equity Loan in Group II,
a rate per annum equal to the  Maximum  Rate of such Home Equity Loan minus the
sum of (i) the rate at which the Servicing Fee accrues,  (ii) the rate at which
the Trustee Fee accrues, and (iii) the Minimum Spread.

          "Net Liquidation  Proceeds":  As to any Liquidated Loan,  Liquidation
Proceeds  net of expenses  incurred  by the  Servicer  (including  unreimbursed
Servicing Advances) in connection with the liquidation of such Home Equity Loan
and unreimbursed  Delinquency Advances relating to such Home Equity Loan. In no
event shall Net  Liquidation  Proceeds with respect to any  Liquidated  Loan be
less than zero.

          "90-Day Delinquent Loan": With respect to any Determination Date, all
REO Properties and each Home Equity Loan,  with respect to which any portion of
a Monthly Payment is, as of the last day of the prior Remittance Period,  three
months  (calculated  from Due Date with respect to such Home Equity Loan to Due
Date) or more past due (without giving effect to any grace period).

          "90+ Delinquency Percentage (Rolling Six Month)": With respect to any
Determination Date, the average of the percentage  equivalents of the fractions
determined for each of the six  immediately  preceding  Remittance  Periods (or
such fewer number of Remittance  Periods since the Cut-Off Date, in the case of
the first six  Determination  Dates) the numerator of each of which is equal to
the sum of  (without  duplication)  (i) the  aggregate  Loan  Balance of 90-Day
Delinquent  Loans,  (ii) the aggregate  outstanding  principal  balance of Home
Equity  Loans in  foreclosure  and (iii) the  aggregate  outstanding  principal
balance of Home Equity Loans  relating to REO  Properties as of the end of such
Remittance  Period and the  denominator  of which is the Loan Balance of all of
the Home Equity Loans as of the end of such Remittance Period.

          "Nonrecoverable  Advance"  means with respect to any Home Equity Loan
for which a Final Recovery Determination has been made, any Delinquency Advance
previously  made and not  reimbursed  from  proceeds on the related Home Equity
Loan or under Section 7.03(b)(iii)(F) hereof which the Servicer has determined,
in good faith  business  judgment,  as evidenced  by an  Officer's  Certificate
delivered to the Certificate Insurer and the Trustee no later than the Business
Day following such determination, would not be ultimately recovered.

          "Note":  The note or other  evidence of  indebtedness  evidencing the
indebtedness of a Mortgagor under a Home Equity Loan.

          "Officer's  Certificate":  A  certificate  signed  by any  Authorized
Officer of any Person  delivering such certificate and delivered to the Trustee
and the Certificate Insurer.

          "Operative  Documents":   Collectively,   this  Agreement,  the  Loan
Purchase  Agreement,  the Certificate  Insurance Policy, the Certificates,  the
Custodial Agreement, the Indemnification Agreement and the Insurance Agreement.

          "Opinion of Counsel":  A written  Opinion of Counsel  acceptable,  in
form and substance, to the Trustee and the Certificate Insurer and delivered to
the Trustee and the Certificate Insurer.

          "Original Aggregate Loan Balance": The aggregate Loan Balances of all
Home Equity Loans as of the Cut-Off Date, which is $239,998,703.52.

          "Outstanding": With respect to all Certificates of a Class, as of any
date of determination, all such Certificates theretofore executed and delivered
hereunder except:

                    (i) Certificates  theretofore cancelled by the Registrar or
               delivered to the Registrar for cancellation;

                    (ii)  Certificates  or portions  thereof for which full and
               final  payment  of  money  in  the  necessary  amount  has  been
               theretofore  deposited  with the Trustee or any Paying  Agent in
               trust for the Owners of such Certificates;

                    (iii)  Certificates  in  exchange  for or in lieu of  which
               other  Certificates have been executed and delivered pursuant to
               this  Agreement,  unless  proof  satisfactory  to the Trustee is
               presented  that any such  Certificates  are held by a bona  fide
               purchaser;

                    (iv) Certificates  alleged to have been destroyed,  lost or
               stolen for which  replacement  Certificates  have been issued as
               provided for in Section 5.05 hereof; and

                    (v) Certificates as to which the Trustee has made the final
               distribution  thereon,  whether or not such  Certificate is ever
               returned to the Trustee.

          "Owner":  The Person in whose name a Certificate is registered in the
Register, and the Certificate Insurer, to the extent described in Section 12.06
hereof.

          "Pass-Through  Rate":  Means either the Class A-1 Pass-Through  Rate,
the Class A-2 Pass-Through Rate, the Class A-3 Pass-Through Rate, the Class A-4
Pass-Through  Rate, the Class A-5 Pass-Through Rate, the Class A-6 Pass-Through
Rate or the Class A-7 Pass-Through Rate.

          "Paying Agent":  Initially, the Trustee, and thereafter,  the Trustee
or any other Person that meets the  eligibility  standards for the Paying Agent
specified  in Section  11.15  hereof and is  authorized  by the Trustee and the
Depositor to make payments on the Certificates on behalf of the Trustee.

          "Payment  Date":  Any date on which the  Trustee is  required to make
distributions  to the  Owners,  which shall be the 25th day of each month or if
such day is not a Business Day, the next Business Day thereafter, commencing in
the month following the Startup Day. The first Payment Date will be October 26,
1998.

          "Percentage   Interest":   With   respect  to  a  Class  of  Class  A
Certificates, a fraction, expressed as a decimal, the numerator of which is the
initial  Class A  Certificate  Principal  Balance  represented  by such Class A
Certificate  and the  denominator  of which is the  aggregate  initial  Class A
Certificate  Principal  Balance  represented by all the Class A Certificates of
such Class. With respect to the Class R Certificates,  the portion of the Class
evidenced  thereby,  expressed as a  percentage,  as stated on the face of such
Certificate, all of which shall total 100% with respect to the related Class.

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

          "Policy Payments Account":  The policy payments account maintained by
the Trustee pursuant to Section  12.02(b)  hereof.  The Policy Payments Account
shall be an Eligible Account.

          "Premium  Amount":  As defined in the letter  dated the Startup  Date
from the  Certificate  Insurer to the Seller setting forth the  arrangement for
the premium on the  Certificate  Insurance  Policy and certain  related expense
arrangements.

          "Prepayment": Any payment of principal of a Home Equity Loan which is
received by the Servicer in advance of the  scheduled  due date for the payment
of such  principal  and  which is not  accompanied  by an  amount  of  interest
representing  the full amount of scheduled  interest due on any Due Date in any
month or months  subsequent to the month of prepayment,  Substitution  Amounts,
the portion of the purchase  price of any Home Equity Loan  purchased  from the
Trust pursuant to Section 3.03,  3.04,  3.06(b) or 8.10(b) hereof  representing
principal and the proceeds of any Insurance Policy which are to be applied as a
payment of  principal  on the  related  Home  Equity Loan shall be deemed to be
Prepayments for all purposes of this Agreement.

          "Preservation  Expenses":   Expenditures  made  by  the  Servicer  in
connection with a foreclosed Home Equity Loan prior to the liquidation thereof,
including,  without  limitation,  expenditures  for real estate property taxes,
hazard insurance premiums, property restoration or preservation.

          "Principal  Distribution Amount": The Group I Principal  Distribution
Amount or the Group II Principal Distribution Amount.

          "Principal and Interest Account":  The principal and interest account
created by the Servicer  pursuant to Section 8.08(a) hereof.  The Principal and
Interest Account shall be an Eligible Account.

          "Principal  Remittance  Amount":  The  Group I  Principal  Remittance
Amount or the Group II Principal Remittance Amount.

          "Prohibited  Transaction":  "Prohibited  Transaction"  shall have the
meaning  set  forth  from time to time in the  definition  thereof  at  Section
860F(a)(2) of the Code (or any successor statute thereto) and applicable to the
Trust.

          "Property": The underlying property securing a Home Equity Loan.

          "Prospectus":  The  Depositor's  Prospectus  dated  December 15, 1997
constituting part of the Registration Statement.

          "Prospectus  Supplement":  The Centex Home  Equity Loan Trust  1998-3
Prospectus Supplement dated September 17, 1998 to the Prospectus.

          "Purchase Option Period": As defined in Section 9.03(a) hereof.

          "Qualified  Liquidation":  The meaning set forth from time to time in
the  definition  thereof at Section  860F(a)(4)  of the Code (or any  successor
statute thereto) and applicable to the Trust.

          "Qualified Mortgage":  The meaning set forth from time to time in the
definition  thereof at Section 860G(a)(3) of the Code (or any successor statute
thereto) and applicable to the Trust.

          "Qualified  Replacement Mortgage": A Home Equity Loan substituted for
another  pursuant to Section  3.03,  3.04 and 3.06(b)  hereof,  which (i) has a
Coupon  Rate at least  equal to the Coupon  Rate of the Home  Equity Loan being
replaced;  (ii) is of the same or better  property  type or is a single  family
dwelling and the same or better occupancy  status or is a primary  residence as
the Home Equity Loan being replaced, (iii) shall mature no later than the Final
Scheduled Payment Date with respect to the related Home Equity Loan Group, (iv)
has a Loan-to-Value Ratio as of the Replacement Cut-Off Date no higher than the
Loan-to-Value Ratio of the replaced Home Equity Loan at such time, (v) shall be
of the same or higher credit quality  classification  (determined in accordance
with the  Seller's  credit  underwriting  guidelines  set forth in the Seller's
underwriting  manual) as the Home Equity Loan which such Qualified  Replacement
Mortgage replaces,  (vi) shall be a First Mortgage Loan if the Home Equity Loan
which such Qualified  Replacement  Mortgage  replaces was a First Mortgage Loan
and shall be a First  Mortgage Loan or Second  Mortgage Loan if the Home Equity
Loan which such Qualified  Replacement  Mortgage replaces was a Second Mortgage
Loan, (vii) has an outstanding  principal balance as of the related Replacement
Cut-Off  Date equal to or less than the  outstanding  principal  balance of the
replaced Home Equity Loan as of such Replacement Cut-Off Date, (viii) shall not
provide for a "balloon" payment if the related Home Equity Loan did not provide
for a "balloon"  payment (and if such  related Home Equity Loan  provided for a
"balloon" payment,  such Qualified  Replacement Mortgage shall have an original
maturity of not less than the  original  maturity of such  related  Home Equity
Loan),  (ix) shall be a fixed rate Home  Equity  Loan if the Home  Equity  Loan
being replaced is in Group I or an adjustable rate Home Equity Loan if the Home
Equity Loan being replaced is in Group II, (x) satisfies the criteria set forth
from time to time in the definition  thereof at Section  860G(a)(4) of the Code
(or any successor  statute thereto) and applicable to the Trust, (xi) satisfies
the representations  and warranties set forth in Section 3.04(b) hereof,  (xii)
shall not be 30 days or more  delinquent  and (xiii) if such Home  Equity  Loan
being  replaced is in the Group II, shall adjust based on the same index,  have
no lower margin,  have the same interval  between  adjustment  dates and have a
maximum  Coupon Rate no lower than, and a minimum Coupon Rate no lower than the
Home  Equity  Loan being  replaced.  In the event that one or more home  equity
loans are proposed to be  substituted  for one or more Home Equity  Loans,  the
Certificate  Insurer  may allow  the  foregoing  tests to be met on a  weighted
average basis or other aggregate basis  acceptable to the Certificate  Insurer,
as evidenced by a written approval  delivered to the Trustee by the Certificate
Insurer,  except that the requirements of clauses (i), (iii),  (iv), (ix), (x),
(xi) and  (xii)  hereof  must be  satisfied  as to each  Qualified  Replacement
Mortgage.

          "Rating Agencies": Collectively, Moody's and Standard & Poor's or any
successors thereto.

          "Realized Loss": As to any Liquidated Loan (or, in the case of a Cram
Down Loss a Home Equity Loan that is not a  Liquidated  Loan),  the amount (not
less than zero),  if any, by which (A) the sum of (x) the Loan Balance  thereof
as of the date of  liquidation,  (y) the amount of accrued but unpaid  interest
thereon  and (z) the  amount of any Cram Down Loss with  respect  thereto is in
excess of (B) the Net Liquidation Proceeds, if any, realized thereon applied in
reduction of such Loan Balance.

          "Record Date":  With respect to the Fixed Rate  Certificates and each
Payment Date, the last Business Day of the calendar month immediately preceding
the  calendar  month in which such  Payment Date occurs and with respect to the
Class A-7  Certificates,  the Business Day  immediately  preceding such Payment
Date.  Notwithstanding  the foregoing,  on any Payment Date on which Definitive
Certificates have been issued for the Class A-7 Certificates, the "Record Date"
for the Class A-7  Certificates  shall be the last Business Day of the calendar
month  immediately  preceding  the  calendar  month in which such  Payment Date
occurs.

          "Reference Banks": Bankers Trust Company, Barclays Bank PLC, The Bank
of  Tokyo  and  National  Westminster  Bank  PLC,  provided  that if any of the
foregoing banks are not suitable to serve as a Reference Bank, then any leading
banks  selected by the Seller which are engaged in  transactions  in Eurodollar
deposits in the international Eurocurrency market (i) with an established place
of  business  in London,  (ii) not  controlling,  under the control of or under
common control with the Seller or any affiliate thereof, (iii) whose quotations
appear on Telerate Page 3750 on the relevant LIBOR  Determination Date and (iv)
which have been designated as such by the Seller.

          "Register":  The register  maintained  by the Registrar in accordance
with  Section  5.04  hereof,  in which the names of the  Owners  are set forth.

          "Registrar":  The  Trustee,  acting  in  its  capacity  as  Registrar
appointed  pursuant to Section 5.04 hereof,  or any duly appointed and eligible
successor thereto.

          "Registration  Statement":  The  Registration  Statement filed by the
Depositor  with the  Securities and Exchange  Commission  (Registration  Number
333-39649),  including all amendments  thereto and including the Prospectus and
Prospectus Supplement relating to the Class A Certificates.

          "Reimbursement  Amount":  With respect to each Home Equity Loan Group
and any Payment Date, the sum of (x)(i) all Insured Payments previously paid to
the  Trustee  by the  Certificate  Insurer  and not  previously  repaid  to the
Certificate Insurer pursuant to Section  7.03(b)(iii) hereof plus (ii) interest
accrued on each such Insured  Payment not previously  repaid  calculated at the
Late Payment Rate and (y)(i) any amounts then due and owing to the  Certificate
Insurer under the  Insurance  Agreement  (including,  without  limitation,  any
unpaid Premium Amount relating to such Payment Date or an earlier Payment Date)
plus (ii)  interest on such amounts at the Late Payment Rate.  The  Certificate
Insurer  shall notify the Trustee,  the  Depositor and the Seller in writing of
the amount of any Reimbursement Amount.

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

          "REMIC  Estate":  The  segregated  pool of assets  referred to as the
Trust Estate constituting the REMIC created hereunder.

          "REMIC Opinion": As defined in Section 3.03 hereof.

          "REMIC Provisions": Provisions of the federal income tax law relating
to real estate  mortgage  investment  conduits,  which  appear at Section  860A
through 860G of Subchapter M of Chapter 1 of the Code, and related  provisions,
and regulations and revenue rulings  promulgated  thereunder,  as the foregoing
may be in effect from time to time.

          "Remittance  Period":  With respect to each Monthly  Remittance Date,
the calendar month immediately preceding such Monthly Remittance Date.

          "REO Property":  A Property acquired by the Servicer on behalf of the
Trust through  foreclosure or  deed-in-lieu of foreclosure in connection with a
defaulted Home Equity Loan.

          "Replacement Cut-Off Date": With respect to any Qualified Replacement
Mortgage,  the  first  day  of the  calendar  month  in  which  such  Qualified
Replacement Mortgage is conveyed to the Trust.

          "Representation   Letter":   Letters  to,  or  agreements  with,  the
Depository  to  effectuate  a book  entry  system  with  respect to the Class A
Certificates  registered  in  the  Register  under  the  nominee  name  of  the
Depository.

          "Residual Net Monthly Excess  Cashflow":  With respect to any Payment
Date, the aggregate Total Monthly Excess Cashflow,  if any, remaining after the
making of all applications,  transfers and disbursements  described in Sections
7.03(b)(i), 7.03(b)(ii) and 7.03(b)(iii) hereof.

          "Schedule of Home Equity  Loans":  The schedules of Home Equity Loans
with  respect to the Home  Equity  Loans  listing  each Home  Equity Loan to be
conveyed on the Startup Day. Such Schedule of Home Equity Loans shall  identify
each Home  Equity  Loan by the  Servicer's  loan  number,  borrower's  name and
address  (including the state and zip code) of the Property and shall set forth
as to each Home Equity Loan the lien status thereof,  the  Loan-to-Value  Ratio
and the Loan  Balance as of the  Cut-Off  Date,  the Coupon Rate  thereof,  the
original  Loan  Balance  thereof,  the  current  scheduled  monthly  payment of
principal and interest and the maturity date of the related Note,  the property
type,  occupancy  status,  Appraised  Value and the  original  term-to-maturity
thereof and whether or not such Home Equity Loan  (including  related Note) has
been  modified  and in the case of the  adjustable  rate  Group II Home  Equity
Loans,  the Maximum Rate, the minimum rate at which the interest may accrue and
the next adjustment date.

          "Scheduled  Principal Payment":  As of any date of calculation,  with
respect to a Home Equity Loan, the then stated scheduled monthly installment of
principal  payable  thereunder  which, if timely paid, would result in the full
amortization of principal over the term thereof (or, in the case of a "balloon"
Note, the term to the nominal maturity date for amortization purposes,  without
regard to the actual maturity date), without taking into account any Prepayment
made on such Home Equity Loan during the then-current Remittance Period.

          "Second Mortgage Loan": A Home Equity Loan which constitutes a second
priority mortgage lien with respect to the related Property.

          "Securities Act": The Securities Act of 1933, as amended.

          "Seller":   Centex  Credit   Corporation  d/b/a  Centex  Home  Equity
Corporation, a Nevada corporation.

          "Senior  Lien":  With respect to any Second  Mortgage  Loan, the home
equity loan  relating to the  corresponding  Property  having a first  priority
lien.

          "Servicer":  Centex  Credit  Corporation  d/b/a  Centex  Home  Equity
Corporation, a Nevada corporation, and its pertained successors and assigns.

          "Servicer  Affiliate":  A Person (i)  controlling,  controlled  by or
under  common  control with the Servicer and (ii) which is qualified to service
residential home equity loans.

          "Servicer  Loss Test":  The Servicer Loss Test for any period set out
below is satisfied,  if the Cumulative Loss Percentage for such period does not
exceed the percentage set out for such period below:

                                 Cumulative Loss

           Period                                                    Percentage
           ------                                                    ----------
           October 1998 - September 1999                                1.65%
           October 1999 - September 2000                                2.30
           October 2000 - September 2001                                3.20
           October 2001 - September 2002                                4.10
           October 2002 - September 2003                                4.95
           October 2003 and thereafter                                  6.25

         "Servicer Termination Event":  As defined in Section 8.20(a) hereof.

          "Servicer   Termination  Test":  The  Servicer  Termination  Test  is
satisfied for any date of determination thereof, if (w) the Servicer's Tangible
Net Worth is at least $15,000,000,  (x) the 90+ Delinquency Percentage (Rolling
Six Month) is less than 15%,  (y) the Servicer  Loss Test is satisfied  and (z)
the Annual Loss  Percentage  (Rolling Twelve Month) for the twelve month period
immediately  preceding  the date of  determination  thereof is not greater than
1.90%.

          "Servicing  Advance":  As  defined  in Section  8.09(b)  and  Section
8.13(a) hereof. 

          "Servicing  Fee": The Group I Servicing Fee or the Group II Servicing
Fee, as the context may require.

          "Specified  Subordinated Amount": The Group I Specified  Subordinated
Amount or the Group II Specified Subordinated Amount.

          "Standard & Poor's":  Standard & Poor's Ratings Services,  a division
of The McGraw-Hill Companies or any successor thereto.

          "Startup Day": September 29, 1998.

          "Subordinated  Amount":  The Group I Subordinated Amount or the Group
II Subordinated Amount, as the case may be.

          "Subordination Deficiency Amount": With respect to either Home Equity
Loan  Group  and  Payment  Date,  the  excess,  if any,  of (i)  the  Specified
Subordinated  Amount applicable to such Home Equity Loan Group and Payment Date
over (ii) the Subordinated Amount applicable to such Home Equity Loan Group and
Payment  Date  prior  to  taking  into  account  the  payment  of  any  related
Subordination Increase Amounts on such Payment Date.

          "Subordination  Deficit":  With  respect to either  Home  Equity Loan
Group and Payment Date, the amount,  if any, by which (x) the related aggregate
of the Certificate  Principal Balances with respect to such Group, after taking
into  account  the  payment of the  related  Class A  Distribution  Amount with
respect to such  Group on such  Payment  Date  (without  regard to any  Insured
Payment  to be made on such  Payment  Date  and  except  for any  Subordination
Deficit with respect to such Group), exceeds (y) the aggregate Loan Balances of
the Home  Equity  Loans  in such  Home  Equity  Loan  Group as of the  close of
business on the last day of the related Remittance Period.

          "Subordination Increase Amount": With respect to any Home Equity Loan
Group and Payment Date, the lesser of (i) the related Subordination  Deficiency
Amount as of such  Payment  Date (after  taking into account the payment of the
related  Class A  Distribution  Amount on such  Payment  Date  (except  for any
Subordination  Increase  Amount  with  respect  to such  Group))  and  (ii) the
aggregate amount of Total Monthly Excess Cashflow allocated to such Home Equity
Loan Group pursuant to Section 7.03(b)(ii)(E) or (G) on such Payment Date.

          "Subordination  Reduction  Amount":  With  respect to any Home Equity
Loan Group and Payment  Date,  an amount  equal to the lesser of (x) the Excess
Subordinated  Amount for such Home Equity  Loan Group and Payment  Date and (y)
the  Principal  Remittance  Amount  with  respect to such Group for the related
Remittance Period.

          "Sub-Servicer":  Any Person with whom the Servicer has entered into a
Sub-Servicing Agreement and who satisfies any requirements set forth in Section
8.03 hereof in respect of the qualification of a Sub-Servicer.

          "Sub-Servicing  Agreement": The written contract between the Servicer
and any  Sub-Servicer  relating to servicing and/or  administration  of certain
Home Equity Loans as permitted by Section 8.03.

          "Substitution Amount": As defined in Section 3.03 hereof.

          "Tangible  Net Worth":  Shall mean the  difference  between:  (A) the
tangible  assets of the Seller or Servicer,  as applicable,  and its affiliates
and  subsidiaries  calculated in  accordance  with GAAP, as reduced by adequate
reserves in each case where a reserve is appropriate; and (B) all indebtedness,
including subordinated debt, of the Seller or Servicer, as applicable,  and its
affiliates and subsidiaries; provided, however, that (i) intangible assets such
as  patents,  trademarks,   trade  names,  copyrights,   licenses,  good  will,
organization  costs,  advances  or loans to,  or  receivables  from  directors,
officers,  employees  or  affiliates,   prepaid  assets,  amounts  relating  to
covenants not to compete, pension assets, deferred charges or treasury stock of
any securities  unless the same are readily  marketable in the United States of
America  or are  entitled  to be used as a credit  against  federal  income tax
liabilities,  shall not be  included  in the  calculation  of (A)  above,  (ii)
securities  included as tangible assets shall be valued at their current market
price or costs,  whichever is lower and (iii) any write-up in book value of any
assets shall not be taken into account.

          "Tax Matters Person": The Person designated pursuant to Section 11.18
hereof to act as the Tax Matters Person under the Code.

          "Tax Matters Person  Residual  Interest":  The 0.001% interest in the
Class R  Certificates  which  shall  be  issued  to and  held by  Norwest  Bank
Minnesota,  National  Association  throughout  the term hereof  unless  another
person shall accept an assignment of such interest and the  designation  of Tax
Matters Person pursuant to Section 11.18 hereof.

          "Telerate  Page 3750":  The display  designated as page "3750" on the
Dow Jones  Telerate  Capital  Markets Report (or such other page as may replace
page 3750 on that report for the purpose of displaying London interbank offered
rates of major banks).

          "Termination Notice": As defined in Section 9.03(a) hereof.

          "Termination  Price":  Means,  with respect to Sections 9.02 and 9.03
hereof, and on any date of determination thereof, an amount equal to the sum of
(w) the greater of (i) 100% of the aggregate  outstanding principal balances of
the Home Equity Loans as of such date of determination less amounts remitted to
the Principal and Interest Account representing collections of principal on the
Home Equity Loans during the current Remittance Period, and (ii) the greater of
(A) the  outstanding  Class A  Certificate  Principal  Balance and (B) the fair
market value of such Home Equity Loans (disregarding accrued interest), (x) one
month's interest on such amount (calculated at the Adjusted Pass-Through Rate),
(y) all  Reimbursement  Amounts and (z) the sum of the aggregate  amount of any
unreimbursed  Delinquency Advances,  Servicing Advances,  Compensating Interest
and any  Delinquency  Advances  which the  Servicer has  theretofore  failed to
remit.

          "Total  Available  Funds":  The Group I Total  Available Funds or the
Group II Total Available Funds.

          "Total Monthly Excess  Cashflow":  As defined in Section  7.03(b)(ii)
hereof.

          "Total  Monthly  Excess  Spread":  The Group I Total  Monthly  Excess
Spread and the Group II Total Monthly Excess Spread.

          "Trust":  Centex  Home Equity Loan Trust  1998-3,  the trust  created
under this Agreement which shall be comprised of two sub-trusts;  one for Group
II and any Trust  assets  allocable  to such Group II and the other for Group I
and any Trust assets allocable to such Group I.

          "Trust  Estate":  As  defined  in the  conveyance  clause  under this
Agreement.

          "Trustee":   Norwest  Bank  Minnesota,   National  Association,   the
Corporate Trust Department of which is located on the date of execution of this
Agreement at Sixth Street and Marquette Avenue,  Minneapolis,  Minnesota 55479,
not in its individual capacity but solely as Trustee under this Agreement,  and
any successor hereunder.

          "Trustee Fee":  With respect to each Home Equity Loan Group,  the fee
payable  monthly to the  Trustee  on each  Payment  Date in an amount  equal to
0.005% per annum, on the sum of the outstanding  aggregate Loan Balances of the
Home  Equity  Loans in such Home  Equity  Loan Group as of the first day of the
related Remittance Period.

          "Trustee  Reimbursable  Expenses":  Any amounts  payable  pursuant to
Section 11.16(a)(v) and Section 11.16(g) and pursuant to the second sentence of
Section 10.07.

          "Underwriters":   Lehman  Brothers  Inc.  and  Prudential  Securities
Incorporated.

          "Unpaid Class A-7 Certificateholders' Interest Index Carryover": With
respect to any Payment Date, any unpaid Class A-7 Certificateholders'  Interest
Index Carryover from prior Payment Dates plus any accrued  interest  thereon at
the percentage at which the Class A-7  Pass-Through  Rate  (calculated  without
regard to clause (ii) of the definition thereof) accrues.

          "Weighted Average  Pass-Through Rate": As to the Class A Certificates
and any Payment Date, the weighted average of the Class A-l Pass-Through  Rate,
the Class A-2 Pass-Through Rate, the Class A-3 Pass-Through Rate, the Class A-4
Pass-Through  Rate, the Class A-5 Pass-Through Rate, the Class A-6 Pass-Through
Rate and the Class A-7 Pass-Through Rate, weighted by, respectively,  the Class
A-l Certificate Principal Balance, the Class A-2 Certificate Principal Balance,
the  Class  A-3  Certificate  Principal  Balance,  the  Class  A-4  Certificate
Principal Balance,  the Class A-5 Certificate  Principal Balance, the Class A-6
Certificate  Principal Balance and the Class A-7 Certificate  Principal Balance
as of such Payment Date prior to taking into  account any  distributions  to be
made on such Payment Date.

          Section 1.02. Use of Words and Phrases.

          "Herein,"   "hereby,"    "hereunder,"    "hereof,"    "hereinbefore,"
"hereinafter" and other equivalent words refer to this Agreement as a whole and
not solely to the  particular  section of this Agreement in which any such word
is used.  The  definitions  set forth in Section  1.01 hereof  include both the
singular and the plural. Whenever used in this Agreement,  any pronoun shall be
deemed to include both singular and plural and to cover all genders.

          Section 1.03. Captions; Table of Contents.

          The captions or headings in this  Agreement and the Table of Contents
are for convenience only and in no way define,  limit or describe the scope and
intent of any provisions of this Agreement.

          Section 1.04. Opinions.

          Each  opinion  with  respect  to the  validity,  binding  nature  and
enforceability of documents or Certificates may be qualified to the extent that
the same may be limited by applicable bankruptcy,  insolvency,  reorganization,
moratorium or other similar laws affecting the of creditors'  rights  generally
and by general  principles  of equity  (whether  considered  in a proceeding or
action in equity or at law) and may state that no opinion is  expressed  on the
availability of the remedy of specific  enforcement,  injunctive  relief or any
other  equitable  remedy.  Any opinion  required to be  furnished by any Person
hereunder must be delivered by counsel upon whose opinion the addressee of such
opinion may  reasonably  rely,  and such  opinion may state that it is given in
reasonable  reliance  upon an  opinion  of  another,  a copy of  which  must be
attached, concerning the laws of a foreign jurisdiction.  Any opinion delivered
hereunder shall be addressed to the Rating  Agencies,  the Certificate  Insurer
and the Trustee.

                                END OF ARTICLE I


                                  ARTICLE II

                   ESTABLISHMENT AND ORGANIZATION OF THE TRUST

          Section 2.01. Establishment of the Trust.

          The parties  hereto do hereby create and  establish,  pursuant to the
laws of the  State of New  York  and this  Agreement,  the  Trust,  which,  for
convenience, shall be known as "Centex Home Equity Loan Trust 1998-3" and which
shall contain two subtrusts.

          Section 2.02. Office.

          The office of the Trust shall be in care of the Trustee, addressed to
Norwest  Bank  Minnesota,  National  Association,  Sixth  Street and  Marquette
Avenue,  Minneapolis,  Minnesota 55479, or at such other address as the Trustee
may designate by notice to the Depositor,  the Seller, the Servicer, the Owners
and the Certificate Insurer.

          Section 2.03. Purposes and Powers.

          The purpose of the Trust is to engage in the following activities and
only such  activities:  (i) the issuance of the Certificates and the acquiring,
owning and  holding of Home  Equity  Loans and the Trust  Estate in  connection
therewith;  (ii)  activities  that are  necessary,  suitable or  convenient  to
accomplish  the  foregoing or are  incidental  thereto or connected  therewith,
including the investment of moneys in accordance with this Agreement; and (iii)
such other activities as may be required in connection with conservation of the
Trust Estate and distributions to the Owners;  provided,  however, that nothing
contained  herein  shall  permit the  Trustee to take any  action  which  would
adversely affect the status of the REMIC Estate as a REMIC.

          Section 2.04. Appointment of the Trustee; Declaration of Trust.

          The  Depositor  hereby  appoint  the  Trustee as trustee of the Trust
effective as of the Startup Day, to have all the rights,  powers and duties set
forth herein.  The Trustee hereby  acknowledges  and accepts such  appointment,
represents  and  warrants  its  eligibility  as of the  Startup Day to serve as
Trustee  pursuant to Section  10.08 hereof and  declares  that it will hold the
Trust Estate in trust upon and subject to the  conditions  set forth herein for
the benefit of the Owners and the Certificate Insurer.

          Section 2.05. Expenses of the Trust.

          All expenses of the Trust,  including  (i) the fees and  reimbursable
expenses  of the  Trustee  in  connection  with the  performance  of its duties
hereunder,  (including,  but not limited to, any portion of the Trustee Fee and
Trustee Reimbursable  Expenses not paid pursuant to Sections  7.03(b)(i)(A) and
7.03(b)(iii)(G),  respectively,  hereof)  and (ii) to the  extent not set forth
herein,  any other expenses of the Trustee that have been reviewed and approved
by the  Seller,  which  review  shall not be required  in  connection  with the
enforcement  of a remedy by the  Trustee  resulting  from a default  under this
Agreement  shall be paid  directly by the Seller.  Failure by the Seller to pay
any  such  fees  or  other  expenses  shall  not  relieve  the  Trustee  of its
obligations hereunder.

          Section 2.06. Ownership of the Trust.

          On the  Startup  Day the  ownership  interests  in the Trust shall be
transferred as set forth in Section 4.02 hereof,  such transfer to be evidenced
by sale of the Certificates as described therein.  Thereafter,  transfer of any
ownership interest shall be governed by Sections 5.04 and 5.08 hereof.

          Section 2.07. Situs of the Trust.

          It is the intention of the parties hereto that the Trust constitute a
trust under the laws of the State of New York. The Trust will be created in the
State of New York. The Trust's only office will be at the office of the Trustee
as set forth in Section 2.02 hereof.

          Section 2.08. Miscellaneous REMIC Provisions.

          (a) The beneficial  ownership interest in the REMIC created hereunder
shall be evidenced by the interests  having the following  characteristics  and
terms as follows, including for federal income tax purposes the months in which
the Final Scheduled Payment Dates occur:

                                      Initial Certificate       Final Scheduled 
                   Class Designation  Principal Balance         Payment Date

                    Class A-1          $63,993,000               July 2017
                    Class A-2          $10,531,000               September 2019
                    Class A-3          $32,755,000               December 2024
                    Class A-4          $20,304,000               January 2027
                    Class A-5          $18,906,000               October 2029
                    Class A-6          $16,276,000               October 2029
                    Class A-7          $77,235,000               October 2029
                    R                  (1)                       October 2029
         ----------------
         (1)Class R does not have a Certificate Principal Balance

          (b) The Depositor  hereby  designates the Class A-l, Class A-2, Class
A-3, Class A-4, Class A-5  Certificates,  Class A-6  Certificates and Class A-7
Certificates as "regular interests," and the Class R Certificates as the single
class of "residual  interests" in the REMIC  created  hereunder for purposes of
the REMIC Provisions.

          (c) The Startup Day is hereby  designated  as the "startup day" of the
REMIC created hereunder within the meaning of Section 860G(a)(9) of the Code.

          (d) The Owner of the Tax Matters Person Residual Interest in the REMIC
created hereunder is hereby designated as "tax matters person" as defined in the
REMIC Provisions with respect to the REMIC.

          (e) The Trust and the  REMIC  created  hereunder  shall,  for  federal
income tax purposes,  maintain  books on a calendar year basis and report income
on an accrual basis.

          (f) The Trustee shall cause the REMIC created hereunder to elect to be
treated  as a REMIC  under  Section  860D of the Code.  Any  inconsistencies  or
ambiguities  in this  Agreement or in the  administration  of the Trust shall be
resolved in a manner that  preserves the validity of such election to be treated
as a REMIC.  The Trustee  shall  report all  expenses of the Trust Estate to the
REMIC created hereunder.

          (g) For all  federal  tax law  purposes,  amounts  transferred  by the
Trustee  to the  Owners  of  the  Class  R  Certificates  shall  be  treated  as
distributions by the REMIC created hereunder.

          (h) The Trustee shall provide to the Internal  Revenue  Service and to
the person described in Section 860(E)(e)(3) and (6) of the Code the information
described in Treasury  Regulation Section  1.860D-l(b)(5)(ii),  or any successor
regulation thereto with respect to the REMIC created hereunder. Such information
will  be  provided  in the  manner  described  in  Treasury  Regulation  Section
1.860E-2(a)(5), or any successor regulation thereto.

                                END OF ARTICLE II



                                  ARTICLE III

          REPRESENTATIONS, WARRANTIES AND COVENANTS OF THE DEPOSITOR,
  THE SERVICER AND THE SELLER; COVENANT OF SELLER TO CONVEY HOME EQUITY LOANS

          Section 3.01. Representations and Warranties of the Depositor.

          The  Depositor  hereby  represents,  warrants  and  covenants  to the
Trustee and the Certificate Insurer that as of the Startup Day:

               (i) This  Agreement  constitutes  a  legal,  valid  and  binding
          obligation  of the  Depositor,  enforceable  against the Depositor in
          accordance with its terms, except as enforceability may be limited by
          applicable  bankruptcy,  insolvency,  reorganization,  moratorium  or
          other  similar  laws  now  or  hereafter  in  effect   affecting  the
          enforcement  of  creditors'  rights  in  general  and  except as such
          enforceability  may  be  limited  by  general  principles  of  equity
          (whether considered in a proceeding at law or in equity);

               (ii) Immediately  prior to the sale and assignment by the
          Depositor  to the  Trustee  on behalf  of the Trust of each  Mortgage
          Loan,  the Depositor  had good and  equitable  title to each Mortgage
          Loan (insofar as such title was conveyed to it by the Seller) subject
          to no prior lien, claim, participation interest,  mortgage,  security
          interest,  pledge,  charge or other  encumbrance or other interest of
          any  nature; 

               (iii) As of the Startup Date, the Depositor has  transferred all
          right,  title and  interest in the  Mortgage  Loans to the Trustee on
          behalf of the Trust;  and 

               (iv) The Depositor has not transferred the Mortgage Loans to the
          Trustee on behalf of the Trust  with any  intent to hinder,  delay or
          defraud any of its creditors.

          Section 3.02. Representations and Warranties of the Servicer.

          The  Servicer  hereby  represents,  warrants  and  covenants  to  the
Depositor,  the Trustee,  the Certificate Insurer and the Owners that as of the
Startup Day:

          (a) The  Servicer is a  corporation  duly formed and validly  existing
under the laws governing its creation and existence,  is in compliance  with the
laws of each state in which any  Property is located to the extent  necessary to
enable it to perform its  obligations  hereunder and is in good standing in each
jurisdiction  in which the nature of its business,  or the  properties  owned or
leased by it make such qualification  necessary.  The Servicer has all requisite
corporate  power and  authority to own and operate its or their  properties,  to
carry out its or their  business as  presently  conducted  and as proposed to be
conducted and to enter into and discharge  its or their  obligations  under this
Agreement and the other Operative Documents to which the Servicer is a party.

          (b) The  execution  and  delivery  of  this  Agreement  and any  other
Operative  Document to which it is a party by the Servicer  and its  performance
and  compliance  with the terms hereof and thereof have been duly  authorized by
all  necessary  action  on the part of the  Servicer  and will not  violate  the
Servicer's  Certificate of  Incorporation or by-laws or constitute a default (or
an event  which,  with  notice or lapse of time,  or both,  would  constitute  a
default) under, or result in the breach of, any material contract,  agreement or
other  instrument  to which the  Servicer is a party or by which the Servicer is
bound or violate  any  statute or any order,  rule or  regulation  of any court,
governmental  agency  or body or other  tribunal  having  jurisdiction  over the
Servicer or any of its properties.

          (c) This Agreement and the Operative Documents which the Servicer is a
party,  assuming due authorization,  execution and delivery by the other parties
hereto and thereto,  each constitutes a valid,  legal and binding  obligation of
the Servicer,  enforceable  against it in  accordance  with the terms hereof and
thereof,  except  as  the  enforcement  hereof  may  be  limited  by  applicable
bankruptcy,  insolvency,  reorganization,   moratorium  or  other  similar  laws
affecting  creditors'  rights  generally  and by  general  principles  of equity
(whether considered in a proceeding or action in equity or at law).

          (d) The Servicer is not in default with respect to any order or decree
of any court or any order, regulation or demand of any federal, state, municipal
or governmental  agency, which might have consequences that would materially and
adversely  affect the  condition  (financial  or otherwise) or operations of the
Servicer or its properties or might have  consequences that would materially and
adversely  affect  its  performance  hereunder  or  under  the  other  Operative
Documents to which the Servicer is a party.

          (e) No litigation, proceeding or investigation is pending with respect
to which the  Servicer  has  received  service of process or, to the best of the
Servicer's   knowledge,   threatened  against  the  Servicer  which  litigation,
proceeding or  investigation  might have  consequences  that would  prohibit its
entering  into this  Agreement  or any other  Operative  Document  or that would
materially  and  adversely  affect the  condition  (financial  or  otherwise) or
operations  of the Servicer or its  properties or might have  consequences  that
would materially and adversely affect the validity or the  enforceability of the
Home Equity Loans or its performance hereunder and the other Operative Documents
to which the Servicer is a party.

          (f) The  statements  contained  in the  Registration  Statement  which
describe  the  Servicer  or  matters or  activities  for which the  Servicer  is
responsible in accordance  with the Operative  Documents or which are attributed
to the Servicer therein are true and correct in all material  respects,  and the
Registration Statement does not, contain any untrue statement of a material fact
with  respect to the  Servicer or omit to state a material  fact  required to be
stated  therein or  necessary  to make the  statements  contained  therein  with
respect to the Servicer not misleading.

          (g) The  Servicing Fee is a "current  (normal)  servicing fee rate" as
that term is used in Statement of Financial  Accounting  Standards No. 65 issued
by the  Financial  Accounting  Standards  Board.  Neither the  Servicer  nor any
affiliate  thereof  will  report  on any  financial  statements  any part of the
Servicing Fee as an adjustment to the sales price of the Home Equity Loans.

          (h) All actions, approvals, consents, waivers, exemptions,  variances,
franchises, orders, permits, authorizations,  rights and licenses required to be
taken, given or obtained,  as the case may be, by or from any federal,  state or
other governmental authority or agency (other than any such actions,  approvals,
etc.  under any state  securities  laws,  real estate  syndication or "Blue Sky"
statutes,  as to which the Servicer makes no such  representation  or warranty),
that are necessary or advisable in connection with the execution and delivery by
the Servicer of the Operative  Documents to which it is a party,  have been duly
taken,  given or  obtained,  as the case may be, are in full force and effect on
the  date  hereof,  are  not  subject  to any  pending  proceedings  or  appeals
(administrative,  judicial or  otherwise)  and either the time within  which any
appeal  therefrom may be taken or review  thereof may be obtained has expired or
no review thereof may be obtained or appeal therefrom taken, and are adequate to
authorize the  consummation of the  transactions  contemplated by this Agreement
and  the  other  Operative  Documents  on the  part  of  the  Servicer  and  the
performance by the Servicer of its obligations  under this Agreement and such of
the other Operative Documents to which it is a party.

          (i) The collection  practices used by the Servicer with respect to the
Home Equity Loans have been, in all material respects,  legal,  proper,  prudent
and customary in the home equity mortgage servicing business.

          (j)  The  transactions  contemplated  by  this  Agreement  are  in the
ordinary course of business of the Servicer.

          (k) The  Servicer  is not in  default  under any  agreement  involving
financial  obligations or on any outstanding  obligation  which would materially
adversely impact the financial  condition or operations of the Servicer or legal
documents associated with the transaction contemplated by this Agreement.

          (l) There are no Sub-Servicers as of the Startup Day.

          (m) The Servicer  covenants  that it will  terminate any  Sub-Servicer
within ninety (90) days after being  directed by the  Certificate  Insurer to do
so.

          (n) The Servicer  represents  and warrants that its computer and other
systems  used in  servicing  the Home  Equity  Loans  currently  are  capable of
operating in a manner so that on and after  January 1, 2000 (i) the Servicer can
service the Home Equity Loans in accordance with the terms of this Agreement and
(ii) the Servicer can operate its business in the same manner as it is operating
on the date hereof.

          It is understood and agreed that the  representations  and warranties
set forth in this Section 3.02 shall survive  delivery of the Home Equity Loans
to the Trustee.

          Upon discovery by any of the Depositor, the Seller, the Servicer, the
Custodian, any Sub-Servicer,  the Certificate Insurer, any Owner or the Trustee
(each,  for  purposes  of this  paragraph,  a party)  of a breach of any of the
representations  and warranties set forth in this Section 3.02 which materially
and  adversely  affects  the  interests  of the  Owners  or of the  Certificate
Insurer,  the party discovering such breach shall give prompt written notice to
the other parties. As promptly as practicable, but in any event, within 60 days
of its  discovery or its receipt of notice of breach,  the Servicer  shall cure
such breach in all material respects and, upon the Servicer's continued failure
to cure such breach, may thereafter be removed by the Certificate Insurer or by
the Trustee with the written  consent of the  Certificate  Insurer  pursuant to
Section 8.20 hereof;  provided,  however, that if the Servicer can establish to
the reasonable  satisfaction of the  Certificate  Insurer that it is diligently
pursuing  remedial  action,  then  the  cure  period  may  be  extended  for an
additional 90 days with the written approval of the Certificate Insurer.

          Section 3.03. Representations and Warranties of the Seller.

          The  Seller  hereby   represents,   warrants  and  covenants  to  the
Depositor,  the Trustee,  the Certificate Insurer and the Owners that as of the
Startup Day:

          (a) The Seller is a  corporation  duly  formed and  validly  existing
under the laws governing its creation and existence,  is in compliance with the
laws of each  state in which any  Property  or the  Seller is  located or doing
business and is in good  standing in each  jurisdiction  in which the nature of
its business,  or the properties owned or leased by it make such  qualification
necessary.  The Seller  has all  requisite  authority  to own and  operate  its
properties, to carry out its business as presently conducted and as proposed to
be  conducted  and to enter  into and  discharge  its  obligations  under  this
Agreement and the other Operative Documents to which it is a party.

          (b) The  execution  and  delivery  of this  Agreement  and the  other
Operative  Documents  to which it is a party by the Seller and its  performance
and  compliance  with  the  terms of this  Agreement  and the  other  Operative
Documents  to which it is a party have been duly  authorized  by all  necessary
corporate  action on the part of the Seller and will not violate  the  Seller's
Charter or Bylaws or  constitute a default (or an event  which,  with notice or
lapse of time,  or both,  would  constitute  a default)  under,  or result in a
breach of, any material  contract,  agreement or other  instrument to which the
Seller is a party or by which the Seller is bound or violate any statute or any
order,  rule or regulation of any court,  governmental  agency or body or other
tribunal having jurisdiction over the Seller or any of its properties.

          (c) This  Agreement  and the other  Operative  Documents to which the
Seller is a party,  assuming due  authorization,  execution and delivery by the
other parties hereto and thereto,  each constitutes a valid,  legal and binding
obligation of the Seller,  enforceable  against it in accordance with the terms
hereof  and  thereof,  except as the  enforcement  thereof  may be  limited  by
applicable bankruptcy, insolvency, reorganization,  moratorium or other similar
laws affecting  creditors' rights generally and by general principles of equity
(whether considered in a proceeding or action in equity or at law).

          (d) The Seller is not in default  with respect to any order or decree
of any  court  or any  order,  regulation  or  demand  of any  federal,  state,
municipal or governmental  agency, which default could materially and adversely
affect the  condition  (financial  or other) or operations of the Seller or its
properties or the  consequences of which could  materially and adversely affect
its performance  hereunder and under the other Operative Documents to which the
Seller is a party.

          (e) No  litigation,  proceeding  or  investigation  is  pending  with
respect to which the Seller has received  service of process or, to the best of
the  Seller's  knowledge,  threatened  against  the  Seller  which  litigation,
proceeding or  investigation  might have  consequences  that would prohibit its
entering into this Agreement or any other Operative  Documents to which it is a
party or that would materially and adversely affect the condition (financial or
otherwise)  or  operations  of the  Seller  or its  properties  or  might  have
consequences  that  would  materially  and  adversely  affect the  validity  or
enforceability of the Home Equity Loans or the Seller's  performance  hereunder
and under the other Operative Documents to which the Seller is a party.

          (f) The  statements  contained in the  Registration  Statement  which
describe  the  Seller  or  matters  or  activities  for  which  the  Seller  is
responsible in accordance with the Operative  Documents or which are attributed
to the Seller  therein are true and correct in all material  respects,  and the
Registration Statement does not contain any untrue statement of a material fact
with  respect  to the Seller or omit to state a material  fact  required  to be
stated therein or necessary in order to make the statements  contained  therein
with respect to the Seller not misleading.

          (g) Upon the receipt of each Home Equity Loan  (including the related
Note) and other items of the Trust Estate by the Trustee under this  Agreement,
the Trust will have good title to such Home Equity Loan  (including the related
Note)  and such  other  items of the Trust  Estate  free and clear of any lien,
charge,  mortgage,  encumbrance  or  rights of  others,  except as set forth in
Section 3.04 (b) (ix) (other than liens which will be simultaneously released).

          (h) All actions, approvals, consents, waivers, exemptions, variances,
franchises, orders, permits, authorizations, rights and licenses required to be
taken, given or obtained, as the case may be, by or from any federal,  state or
other governmental authority or agency (other than any such actions, approvals,
etc. under any state  securities  laws,  real estate  syndication or "Blue Sky"
statutes,  as to which the Seller makes no such  representation  or  warranty),
that are necessary or advisable in connection with the purchase and sale of the
Certificates  and the  execution  and  delivery by the Seller of the  Operative
Documents to which it is a party, have been duly taken,  given or obtained,  as
the case may be,  are in full  force  and  effect on the date  hereof,  are not
subject to any  pending  proceedings  or appeals  (administrative,  judicial or
otherwise)  and either the time within which any appeal  therefrom may be taken
or review  thereof  may be  obtained  has  expired or no review  thereof may be
obtained  or  appeal  therefrom  taken,  and  are  adequate  to  authorize  the
consummation of the  transactions  contemplated by this Agreement and the other
Operative Documents on the part of the Seller and the performance by the Seller
of its  obligations  under  this  Agreement  and  such of the  other  Operative
Documents to which it is a party.

          (i) The origination  practices used by the Seller with respect to the
Home Equity Loans have been, in all material respects,  legal, proper,  prudent
and customary in the mortgage lending business.

          (j)  The  transactions  contemplated  by  this  Agreement  are in the
ordinary course of business of the Seller.

          (k) Neither the Trustee nor the Seller has any obligation to register
the Trust and the Trust has no obligation to register as an investment  company
under the Investment Company Act of 1940, as amended.

          (l) The Seller is not insolvent, nor will it be made insolvent by the
transfer  of the Home  Equity  Loans,  nor is the Seller  aware of any  pending
insolvency.

          (m) The Seller received fair consideration and reasonably  equivalent
value in exchange for the sale of the interests in the Home Equity Loans.

          (n) The Seller did not sell any interest in any Home Equity Loan with
any intent to hinder, delay or defraud any of its creditors.

          (o) No material adverse change affecting any security for the Class A
Certificates  has  occurred  prior to  delivery  of and payment for the Class A
Certificates.

          (p) The  Seller  is not in  default  under  any  agreement  involving
financial  obligations or on any outstanding  obligation which would materially
adversely  impact the financial  condition or operations of the Seller or legal
documents associated with the transaction contemplated by this Agreement.

          (q) To the best  knowledge of the Seller,  there has been no material
adverse  change in any  information  submitted  by the Seller in writing to the
Certificate  Insurer  with  respect to the  transactions  contemplated  by this
Agreement (unless such information was subsequently  supplemented in writing to
the Certificate Insurer).

          (r) The sale,  transfer,  assignment  and  conveyance  of Home Equity
Loans by the Seller  pursuant to the Loan Purchase  Agreement is not subject to
and will not  result in any tax,  fee or  governmental  charge  payable  by the
Seller, the Depositor or the Trustee to any federal,  state or local government
("Transfer  Taxes") other than Transfer Taxes which have or will be paid by the
Seller as due.  The Seller  shall pay,  and  otherwise  indemnify  and hold the
Certificate  Insurer harmless,  on an after-tax basis, from and against any and
all such Transfer Taxes (it being understood that the Certificate Insurer shall
have no obligation to pay such Transfer Taxes).

          (s) No certificate of an officer,  statement  furnished in writing or
report delivered pursuant to the terms hereof by the Seller contains any untrue
statement of a material fact or omits to state any material  fact  necessary to
make the certificate, statement or report not misleading.

          It is understood and agreed that the  representations  and warranties
set forth in this Section 3.03 shall survive  delivery of the  respective  Home
Equity Loans to the Trustee.

          Upon discovery by any of the Depositor,  the Servicer, the Custodian,
any Sub-Servicer, any Owner, the Seller, the Certificate Insurer or the Trustee
(each,  for  purposes of this  paragraph,  a "party") of a breach of any of the
representations  and warranties set forth in this Section 3.03 which materially
and  adversely  affects the  interests  of the Owners or the  interests  of the
Certificate  Insurer,  the party  discovering  such  breach  shall give  prompt
written  notice to the other  parties.  The Seller hereby  covenants and agrees
that within 60 days of its  discovery  or its  receipt of notice of breach,  it
shall cure such breach in all material respects or, with respect to a breach of
clause (g) above,  the Seller may (or may cause an  affiliate of the Seller to)
on or  prior  to the  second  Monthly  Remittance  Date  next  succeeding  such
discovery or receipt of notice (i)  substitute  in lieu of any Home Equity Loan
not in compliance with clause (g) a Qualified  Replacement Mortgage and, if the
outstanding  principal amount of such Qualified  Replacement Mortgage as of the
applicable  Replacement  Cut-Off  Date is less than the  outstanding  principal
balance of such Home Equity Loan as of such Replacement  Cut-Off Date,  deliver
an amount (a "Substitution  Amount") equal to such difference together with the
aggregate  amount  of (A)  all  Delinquency  Advances  and  Servicing  Advances
theretofore  made with respect to such Home Equity Loan and (B) all accrued and
unpaid  interest  with  respect to such Home  Equity Loan to the  Servicer  for
deposit in the Principal and Interest Account or (ii) purchase such Home Equity
Loan from the Trust at the Loan Purchase  Price,  which purchase price shall be
delivered to the Servicer for deposit in the  Principal  and Interest  Account.
Notwithstanding  any provision of this Agreement to the contrary,  with respect
to any Home  Equity  Loan  which is not in default or as to which no default is
imminent,  no repurchase or substitution pursuant to Section 3.03, 3.04 or 3.06
shall be made unless the Seller  obtains  for the  Trustee and the  Certificate
Insurer at the Seller's  expense an Opinion of Counsel  experienced  in federal
income tax matters to the effect that such a repurchase or  substitution  would
not  constitute a  Prohibited  Transaction  for the Trust or the REMIC  created
hereunder or otherwise  subject the Trust or the REMIC created hereunder to tax
and would not jeopardize  the status of the REMIC created  hereunder as a REMIC
(a "REMIC  Opinion")  addressed to the Trustee and the Certificate  Insurer and
acceptable to the  Certificate  Insurer and the Trustee.  The Seller shall also
deliver an Officer's  Certificate  to the Trustee and the  Certificate  Insurer
concurrently with the delivery of a Qualified  Replacement Mortgage pursuant to
Sections  3.03,  3.04 and 3.06(b)  stating that such Home Equity Loan meets the
requirements of the definition of a Qualified Replacement Mortgage and that all
other  conditions to the  substitution  thereof have been  satisfied.  Any Home
Equity Loan as to which repurchase or substitution was delayed pursuant to this
Section shall be  repurchased or  substituted  for (subject to compliance  with
Section 3.03, 3.04 or 3.06(b),  as the case may be) upon the earlier of (a) the
occurrence  of a default or imminent  default  with respect to such Home Equity
Loan and (b)  receipt by the  Trustee  and the  Certificate  Insurer of a REMIC
Opinion.

          Section  3.04.  Covenants  of Seller  to Take  Certain  Actions  with
Respect to the Home Equity Loans in Certain Situations.

          (a) Upon the discovery by the  Depositor,  the Seller,  the Servicer,
the Certificate  Insurer,  any  Sub-Servicer,  any Owner,  the Custodian or the
Trustee that the  representations  and warranties set forth in clause (b) below
were untrue in any material respect, without regard to any limitation set forth
therein  concerning  the knowledge of the Seller as to the facts stated therein
as of the Startup Day (or in the case of a Qualified  Replacement  Mortgage, as
of the respective  replacement  date) with the result that the interests of the
Owners or of the  Certificate  Insurer in the related Home Equity Loan,  are or
may be,  materially and adversely  affected,  the party discovering such breach
shall give prompt  written  notice to the other  parties.  Upon the earliest to
occur of the Seller's  discovery,  its receipt of notice of breach from any one
of the other  parties or such time as a  situation  resulting  from an existing
statement which is untrue materially and adversely affects the interests of the
Owners or of the  Certificate  Insurer,  without  regard to any  limitation set
forth  therein  concerning  the  knowledge of the Seller as to the facts stated
therein,  the Seller hereby  covenants and warrants that it shall promptly cure
such breach in all material  respects or subject to the last three sentences of
Section  3.03 it shall on or before the  second  Monthly  Remittance  Date next
succeeding  such  discovery,  receipt of notice or such time (i)  substitute in
lieu of each Home  Equity  Loan  which has given  rise to the  requirement  for
action  by  the  Seller  a  Qualified  Replacement  Mortgage  and  deliver  the
Substitution  Amount to the Servicer for deposit in the  Principal and Interest
Account or (ii)  purchase  such Home  Equity  Loan from the Trust at a purchase
price equal to the Loan Purchase Price  thereof,  which purchase price shall be
delivered to the Servicer for deposit in the  Principal  and Interest  Account;
provided,  however,  that  if  the  Seller  can  establish  to  the  reasonable
satisfaction of the Certificate Insurer that it is diligently pursuing remedial
action,  the period of time in which the Seller  must  substitute  a  Qualified
Replacement Mortgage or purchase such Home Equity Loan may be extended with the
written approval of the Certificate  Insurer.  It is understood and agreed that
the  obligation of the Seller so to substitute or purchase any Home Equity Loan
as to which such a statement set forth below is untrue in any material  respect
and has not been  remedied  shall  constitute  the  sole  remedy  respecting  a
discovery of any such statement which is untrue in any material respect in this
Section 3.04 available to the Owners and the Trustee on behalf of the Owners.

          (b) The Seller  hereby  represents,  warrants  and  covenants  to the
Trustee,  the Depositor,  the Servicer,  the Certificate Insurer and the Owners
that as of the  Startup  Day:  

               (i) The  information  with  respect to each Home Equity Loan set
          forth in the  Schedule of Home Equity Loans is true and correct as of
          the Cut-Off Date;

               (ii) All the  original or certified  documentation  set forth in
          Section 3.05 (including all material  documents related thereto) with
          respect to each Home Equity Loan has been or will be delivered to the
          Custodian on behalf of the Trustee on the Startup Day or as otherwise
          provided  in  Section  3.05.  To  the  Seller's  best  knowledge,  no
          documentation  contains any untrue  statement  of a material  fact or
          omits to state a fact  necessary  to make  the  statements  contained
          therein not misleading.

               (iii) Each Home Equity Loan being  transferred to the Trust is a
          Qualified Mortgage and is a Mortgage;

               (iv) Each  Property is a fee simple estate in a single parcel of
          real property improved by a single  (one-to-four)  family residential
          dwelling  (except  for 292 and 118 Home  Equity  Loans in Group I and
          Group  II,   respectively,   in  the  amount  of  $17,755,391.85  and
          $12,520,217.74,  respectively,  that  are  condominiums,  townhouses,
          manufactured  housing,  cooperative  or PUDs),  provided that no more
          than 2.54% and 0.88%, respectively,  of the Properties are secured by
          manufactured  homes,  each of which is considered to be real property
          under the applicable local law;

               (v) As of the  Cut-Off  Date or  Replacement  Cut-Off  Date,  as
          applicable, no Home Equity Loan has a combined Loan-to-Value Ratio in
          excess of 90.49%;

               (vi) Each Home Equity Loan is being  serviced by the Servicer in
          accordance with the terms of this Agreement;

               (vii) The Note related to each Home Equity Loan in Group I bears
          a  current  Coupon  Rate of at least  7.000%  per  annum and the Note
          related to each Home Equity  Loan in Group II bears a current  Coupon
          Rate of at least 7.850%;

               (viii)  Each Note with  respect  to the Home  Equity  Loans will
          provide  for a  schedule  of  substantially  level and equal  Monthly
          Payments  (or  periodic   rate   adjustments   in  the  case  of  the
          adjustable-rate  Home Equity Loans in Group II), which are sufficient
          to amortize fully the principal balance of such Note on or before its
          maturity date, except for Home Equity Loans representing 1.19% of the
          aggregate  Loan Balance of the Home Equity Loans in Group I as of the
          Cut-Off Date which may provide for a "balloon" payment due at the end
          of the 15th year and no Home Equity Loan is a graduated payment loan;

               (ix)  As of the  Startup  Day,  each  Mortgage  is a  valid  and
          enforceable  first or second  lien of record (or is in the process of
          being  recorded)  on the  Property  subject in the case of any Second
          Mortgage  Loan only to a Senior Lien on such  Property and subject in
          all cases to the exceptions to title set forth in the title insurance
          policy or  attorney's  opinion of title,  with respect to the related
          Home Equity  Loan,  which  exceptions  are  generally  acceptable  to
          banking  institutions  in  connection  with  their  regular  mortgage
          lending  activities,  and such  other  exceptions  to  which  similar
          properties are commonly subject and which do not individually,  or in
          the aggregate,  materially  and adversely  affect the benefits of the
          security intended to be provided by such Mortgage;

               (x) Immediately prior to the transfer and assignment of the Home
          Equity Loans by the Seller to the  Depositor  and by the Depositor to
          the Trustee herein contemplated, the Seller and the Depositor, as the
          case may be,  held good and  indefeasible  title to, and was the sole
          owner of, each Home Equity Loan (including the related Note) conveyed
          by the Seller subject to no liens, charges,  mortgages,  encumbrances
          or rights of others except as set forth in clause (ix) or other liens
          which  will  be  released   simultaneously  with  such  transfer  and
          assignment;  and immediately upon the transfer and assignment  herein
          contemplated,  the Trustee will hold good and indefeasible  title to,
          and be the sole owner of, each Home Equity Loan  subject to no liens,
          charges,  mortgages,  encumbrances  or rights of others except as set
          forth  in  paragraph  (ix) or  other  liens  which  will be  released
          simultaneously with such transfer and assignment;

               (xi) As of the Cut-Off Date, no Home Equity Loan is more than 30
          days Delinquent;

               (xii)  There  is no  delinquent  tax or  assessment  lien on any
          Property,  and each Property is free of substantial  damage and is in
          good repair;

               (xiii) There is no valid and enforceable right of offset, claim,
          defense  or  counterclaim  to any  Note or  Mortgage,  including  the
          obligation of the related Mortgagor to pay the unpaid principal of or
          interest  on such  Note nor has any such  claim,  defense,  offset or
          counterclaim been asserted;

               (xiv) There is no  mechanics'  lien or claim for work,  labor or
          material  affecting any Property  which is or may be a lien prior to,
          or equal with,  the lien of the related  Mortgage  except those which
          are  insured  against by any title  insurance  policy  referred to in
          paragraph (xvi) below;

               (xv) Each Home Equity  Loan at the time it was made  complied in
          all  material  respects  with  applicable  state and federal laws and
          regulations,    including,    without    limitation,    the   federal
          Truth-in-Lending Act (as amended by the Riegle Community  Development
          and Regulatory Improvement Act of 1994) and other consumer protection
          laws, usury, equal credit opportunity, disclosure and recording laws;

               (xvi) With  respect  to each Home  Equity  Loan  either (a) if a
          title insurance  policy is not available in the applicable  state, an
          attorney's opinion of title has been obtained but no title policy has
          been obtained,  or (b) a lender's title insurance  policy,  issued in
          standard  American Land Title  Association  form by a title insurance
          company  authorized  to  transact  business in the state in which the
          related  Property  is  situated,  in an amount at least  equal to the
          original balance of such Home Equity Loan together,  in the case of a
          Second Mortgage Loan, with the then-original  principal amount of the
          mortgage note relating to the Senior Lien,  insuring the  mortgagee's
          interest  under the related Home Equity Loan as the holder of a valid
          first  or  second  mortgage  lien  of  record  on the  real  Property
          described in the related  Mortgage,  as the case may be, subject only
          to exceptions of the character  referred to in paragraph  (ix) above,
          was  effective  on the date of the  origination  of such Home  Equity
          Loan, and, as of the Startup Day, such policy is valid and thereafter
          such policy shall continue in full force and effect;

               (xvii) The  improvements  upon each  Property  are  covered by a
          valid and existing hazard insurance  policy with a carrier  generally
          acceptable  to the  Servicer  that  provides  for fire  and  extended
          coverage  representing  coverage  not less  than the least of (A) the
          outstanding  principal  balance  of  the  related  Home  Equity  Loan
          (together,   in  the  case  of  a  Second  Mortgage  Loan,  with  the
          outstanding  principal  balance of the Senior Lien),  (B) the minimum
          amount  required to  compensate  for damage or loss on a  replacement
          cost basis or (C) the full insurable value of the Property;

               (xviii) If any Property is in an area  identified in the Federal
          Register by the Federal Emergency Management Agency as having special
          flood  hazards,  a  flood  insurance  policy  in a form  meeting  the
          requirements  of  the  current  guidelines  of  the  Flood  Insurance
          Administration  is in effect  with  respect to such  Property  with a
          carrier   generally   acceptable   to  the   Servicer  in  an  amount
          representing  coverage not less than the least of (A) the outstanding
          principal  balance of the related Home Equity Loan (together,  in the
          case of a  Second  Mortgage  Loan,  with  the  outstanding  principal
          balance of the Senior  Lien),  (B) the  minimum  amount  required  to
          compensate for damage or loss on a replacement  cost basis or (C) the
          maximum  amount  of  insurance  that is  available  under  the  Flood
          Disaster Protection Act of 1973;

               (xix) Each  Mortgage  and Note are the legal,  valid and binding
          obligation  of the maker  thereof and are  enforceable  in accordance
          with their 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 Home Equity Loan
          had full legal  capacity  to execute all  documents  relating to such
          Home  Equity  Loan and  convey  the estate  therein  purported  to be
          conveyed;

               (xx) The Seller has  caused and will cause to be  performed  any
          and all acts  required to be  performed  to  preserve  the rights and
          remedies of the Trustee in any Insurance  Policies  applicable to any
          Home  Equity  Loans  delivered  by  the  Seller  including,   without
          limitation,  any necessary notifications of insurers,  assignments of
          policies or interests  therein,  and  establishments  of  co-insured,
          joint loss payee and mortgagee rights in favor of the Trustee;

               (xxi) As of the Startup Day, no more than 0.70% of the aggregate
          Loan  Balance of the Home  Equity  Loans in either  Home  Equity Loan
          Group  will be secured by  Properties  located  within any single zip
          code area;

               (xxii) Each original  Mortgage was recorded or is in the process
          of being  recorded,  and all  subsequent  assignments of the original
          Mortgage have been delivered for recordation or have been recorded in
          the appropriate  jurisdictions  wherein such recordation is necessary
          to perfect the lien  thereof as against  creditors  of or  purchasers
          from the  Seller  (or,  subject to Section  3.05  hereof,  are in the
          process of being recorded);  each Mortgage and assignment of Mortgage
          is in recordable  form and is acceptable for recording under the laws
          of the  jurisdiction in which the property  securing such Mortgage is
          located;

               (xxiii) The terms of each Note and each  Mortgage  have not been
          impaired,  waived,  altered or modified in any  respect,  except by a
          written instrument which has been recorded, if necessary,  to protect
          the interest of the Owners and the Certificate  Insurer and which has
          been  delivered  to the  Trustee.  The  substance of any such waiver,
          alteration or  modification  is reflected on the related  Schedule of
          Home Equity Loans;

               (xxiv) The  proceeds  of each Home  Equity  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
          disbursements  of any escrow funds  therefor have been complied with.
          All  costs,  fees and  expenses  incurred  in  making or  closing  or
          recording  such Home Equity Loans were paid and the  Mortgagor is not
          entitled to any refund of any  amounts  paid or due under the related
          Note or Mortgage;

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

               (xxvi) No Home Equity Loan has a shared appreciation feature, or
          other contingent interest feature;

               (xxvii) Each Property is located in the state  identified in the
          respective  Schedule of Home Equity Loans and consists of one or more
          parcels of real property with a residential dwelling erected thereon;

               (xxviii) Each Mortgage contains a provision for the acceleration
          of the payment of the unpaid  principal  balance of the related  Home
          Equity  Loan in the event the related  Property  is sold  without the
          prior consent of the mortgagee thereunder;

               (xxix) Any advances made after the date of origination of a Home
          Equity Loan but prior to the Cut-Off Date have been consolidated with
          the outstanding principal amount secured by the related Mortgage, and
          the  secured  principal  amount,  as  consolidated,  bears  a  single
          interest rate and single  repayment  term reflected on the respective
          Schedule of Home Equity Loans. The consolidated principal amount does
          not exceed the original  principal  amount of the related Home Equity
          Loan.  No Note  permits or  obligates  the  Servicer  to make  future
          advances to the related Mortgagor at the option of the Mortgagor;

               (xxx) There is no proceeding pending or threatened for the total
          or partial  condemnation  of any  Property,  nor is such a proceeding
          currently  occurring,  and each Property is undamaged by waste, fire,
          water, flood, earthquake, earth movement or other casualty;

               (xxxi)  All of the  improvements  which  were  included  for the
          purposes of  determining  the  Appraised  Value of any  Property  lie
          wholly within the boundaries and building  restriction  lines of such
          Property,  and no improvements on adjoining  properties encroach upon
          such  Property,  and are  stated in the title  insurance  policy  and
          affirmatively insured;

               (xxxii) No improvement  located on or being part of any Property
          is in  violation  of any  applicable  zoning law or  regulation.  All
          inspections,  licenses and certificates required to be made or issued
          with  respect to all occupied  portions of each  Property  and,  with
          respect  to the use and  occupancy  of the  same,  including  but not
          limited  to   certificates   of  occupancy   and  fire   underwriting
          certificates,  have  been  made  or  obtained  from  the  appropriate
          authorities  and  such  Property  is  lawfully   occupied  under  the
          applicable law;

               (xxxiii)  With respect to each Mortgage  constituting  a deed of
          trust,  a trustee,  duly qualified  under  applicable law to serve as
          such,  has been  properly  designated  and currently so serves and is
          named in such  Mortgage,  and no fees or expenses  are or will become
          payable by the Owners or the Trust to the  trustee  under the deed of
          trust,  except in connection  with a trustee's  sale after default by
          the related Mortgagor;

               (xxxiv)  Each  Mortgage   contains   customary  and  enforceable
          provisions which render the rights and remedies of the holder thereof
          adequate  for the  realization  against the  related  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 foreclosure.  There is no homestead or other exemption other
          than any  applicable  Mortgagor  redemption  rights  available to the
          related Mortgagor which would materially  interfere with the right to
          sell  the  related  Property  at a  trustee's  sale or the  right  to
          foreclose the related Mortgage;

               (xxxv)  There  is no  default,  breach,  violation  or  event of
          acceleration  existing  under any Mortgage or the related Note and no
          event  which,  with  the  passage  of  time or  with  notice  and the
          expiration of any grace or cure period,  would  constitute a default,
          breach, violation or event of acceleration;  and neither the Servicer
          nor the Seller has waived any default,  breach, violation or event of
          acceleration  or  advanced  funds,  directly  or  indirectly  for the
          payment of any amount required under any Home Equity Loan;

               (xxxvi) No  instrument of release or waiver has been executed in
          connection  with any Home  Equity  Loan,  and no  Mortgagor  has been
          released,  in  whole  or  in  part,  except  in  connection  with  an
          assumption  agreement which has been approved by the primary mortgage
          guaranty  insurer,  if any,  and  which  has  been  delivered  to the
          Trustee;

               (xxxvii) [Reserved]

               (xxxviii) Each Home Equity Loan was  underwritten  in accordance
          with the credit underwriting guidelines of the Seller as set forth in
          the Seller's Policies and Procedures Manual, as in effect on the date
          hereof and such  Manual  conforms  in all  material  respects  to the
          description thereof set forth in the Prospectus Supplement;

               (xxxix) Each Home Equity Loan was  originated  based upon a full
          appraisal,  which  included  an  interior  inspection  of the subject
          property;

               (xl) The Home Equity Loans were not  selected  for  inclusion in
          the Trust by the Seller on any basis intended to adversely affect the
          Trust or the Certificate Insurer;

               (xli) No more than 4.86% and 3.83% of the aggregate Loan Balance
          of the Home Equity Loans in Group I and Group II,  respectively,  are
          secured by Properties that are non-owner  occupied  Properties (i.e.,
          investor-owned and vacation);

               (xlii) The Seller has no actual  knowledge  that there exist any
          hazardous substances, hazardous wastes or solid wastes, as such terms
          are defined in the Comprehensive  Environmental Response Compensation
          and  Liability  Act,  the Resource  Conservation  and Recovery Act of
          1976, or other federal,  state or local environmental  legislation on
          any  Property,  and no  violations  of any  local,  state or  federal
          environmental  law,  rule or  regulation  exist  with  respect to any
          Property;

               (xliii) The Seller (and the  originator,  if not the Seller) was
          properly licensed or otherwise authorized,  to the extent required by
          applicable  law, to originate or purchase each Home Equity Loan;  and
          the consummation of the transactions herein contemplated,  including,
          without  limitation,  the  receipt of  interest by the Owners and the
          ownership  of the Home Equity  Loans by the Trustee as trustee of the
          Trust will not involve the violation of such laws;

               (xliv) With respect to each  Property  subject to a ground lease
          (i) the  current  ground  lessor has been  identified  and all ground
          rents which have previously become due and owing have been paid; (ii)
          the ground lease term extends, or is automatically  renewable, for at
          least five years beyond the maturity  date of the related Home Equity
          Loan;  (iii) the ground lease has been duly  executed  and  recorded;
          (iv) the  amount of the ground  rent and any  increases  therein  are
          clearly identified in the lease and are for predetermined  amounts at
          predetermined  times;  (v) the ground rent payment is included in the
          borrower's  monthly  payment as an expense  item in  determining  the
          qualification  of the borrower  for such Home Equity  Loan;  (vi) the
          Trust has the right to cure defaults on the ground  lease;  and (vii)
          the terms and conditions of the leasehold do not prevent the free and
          absolute  marketability of the Property.  As of the Cut-Off Date, the
          Loan Balance of the Home Equity Loans with related Properties subject
          to ground  leases does not exceed 1% of the Original  Aggregate  Loan
          Balance;

               (xlv) As of the Startup Day, with respect to any Second Mortgage
          Loan,  the Seller has not  received a notice of default of any Senior
          Lien  secured  by any  Property  which has not been  cured by a party
          other than the Seller;

               (xlvi)  No Home  Equity  Loan  is  subject  to a rate  reduction
          pursuant to a buydown program;

               (xlvii) Reserved;

               (xlviii) The Coupon Rate on each Home Equity Loan is  calculated
          on the basis of a year of 360 days with twelve 30-day months;

               (xlix) Each Home Equity Loan was originated by the Seller or its
          affiliate;

               (l) Neither the  operation  of any of the terms of each Note and
          each  Mortgage nor the exercise of any right  thereunder  will render
          either the Note or the Mortgage  unenforceable,  in whole or in part,
          nor  subject  it  to  any  right  of   rescission,   claim   set-off,
          counterclaim or defense,  including,  without limitation, the defense
          of usury;

               (li) Any  adjustment  to the Coupon  Rate on an  adjustable-rate
          Home Equity Loan in Group II has been legal, proper and in accordance
          with the terms of the related Note; and

               (lii) No Home  Equity  Loan in Group II is subject  to  negative
          amortization.

               (liii)  As of  the  Cut-Off  Date,  the  FTC  holder  regulation
          provided  in 16 C.F.R.  Part 433  applies to none of the Home  Equity
          Loans.

               (liv) As of the  Cut-Off  Date with  respect to the Home  Equity
          Loans and the Replacement  Cut-Off Date with respect to the Qualified
          Replacement  Mortgages,  a  portion  of the  Home  Equity  Loans  are
          "mortgages"  as defined in 15 U.S.C.  1602(aa),  and with  respect to
          each such Home Equity Loan,  no Mortgagor has or will have a claim or
          defense under such Home Equity Loan.

               (lv) To the  knowledge  of the Seller,  there does not exist any
          circumstances  or  conditions  with  respect  to  the  Mortgage,  the
          Property,  the  Mortgagor or the  Mortgagor's  credit  standing  that
          reasonably can be expected to cause private  institutional  investors
          to regard the related Home Equity Loan as an unacceptable investment,
          cause the Home Equity Loan to become delinquent,  or adversely affect
          the value or marketability of the Home Equity Loan.

               (lvi) The  rights  with  respect  to each Home  Equity  Loan are
          assignable by the Seller without the consent of any Person other than
          consents which will have been obtained on or before the Startup Day.

               (lvii) The  Seller  has duly  fulfilled  all  obligations  to be
          fulfilled  on the  lender's  part  under  or in  connection  with the
          origination,  acquisition and assignment of the Home Equity Loans and
          the related  Mortgage  and Note,  and has done  nothing to impair the
          rights of the  Trustee,  the  Certificate  Insurer  or the  Owners in
          payments with respect thereto.

               (lviii) To the Seller's  knowledge,  the documents,  instruments
          and agreements submitted by each Mortgagor for loan underwriting were
          not falsified and contain no untrue  statement of a material fact and
          do not omit to state a material fact required to be stated therein or
          necessary to make the  information and statements  contained  therein
          not misleading.

               (lix) No Home Equity Loan matures later than September 30, 2028.

               (lx) The first date on which the applicable  Mortgagor must make
          a payment on each Home Equity Loan is due no later than  September 1,
          1998,  except with respect to 332 Home Equity Loans,  which represent
          10.00% of the Original Aggregate Loan Balance as of the Cut-Off Date,
          that provide for a first payment in October 1, 1998.

               (lxi)  With  respect to each Home  Equity  Loan that is a Second
          Mortgage Loan:

                    (a) The related  Senior Lien does not provide for  negative
               amortization.

                    (b) The  Seller  has not  received,  and is not aware of, a
               notice of default of any Senior Lien which has not been cured.

                    (c) To the best of the  knowledge  of the Seller,  no funds
               provided  to the  Mortgagor  from a Second  Mortgage  Loan  were
               concurrently used as a down payment for the Senior Lien.

                    (c) In the event that any such repurchase  pursuant to this
               Section results in a prohibited  transaction tax as specified in
               the REMIC  Opinion  delivered  pursuant  to  Section  3.03,  the
               Trustee shall  immediately  notify the Seller in writing thereof
               and the Seller will,  within 10 days of receiving notice thereof
               from the Trustee, deposit the amount due from the Trust with the
               Trustee for the payment  thereof,  including  any  interest  and
               penalties, in immediately available funds. In the event that any
               Qualified Replacement Mortgage is delivered by the Seller to the
               Trust  pursuant to Section  3.03,  Section  3.04 or Section 3.06
               hereof,  the  Seller  shall be  obligated  to take  the  actions
               described  in Section  3.04(a)  with  respect to such  Qualified
               Replacement  Mortgage  upon the  discovery by any of the Owners,
               the  Seller,  the  Servicer,   the  Certificate   Insurer,   any
               Sub-Servicer,  the Custodian or the Trustee that the  statements
               set forth in  subsection  (b) above are  untrue in any  material
               respect,  without  regard to any  limitation  set forth  therein
               concerning  the  knowledge  of the  Seller  as to  facts  stated
               therein,  on the date such  Qualified  Replacement  Mortgage  is
               conveyed to the Trust such that the  interests  of the Owners or
               the  Certificate  Insurer in the related  Qualified  Replacement
               Mortgage  are, or may be,  materially  and  adversely  affected;
               provided,  however, that for the purposes of this subsection (c)
               the statements in subsection (b) above referring to items "as of
               the Cut-Off  Date" or "as of the Startup Day" shall be deemed to
               refer to such  items as of the date such  Qualified  Replacement
               Mortgage is conveyed to the Trust. Notwithstanding the fact that
               a  representation  contained  in  subsection  (b)  above  may be
               limited to the Seller's  knowledge,  such  limitation  shall not
               relieve  the  Seller of its  repurchase  obligation  under  this
               Section and Section 3.05 hereof.

                    (d) It is understood  and agreed that the  representations,
               warranties  and  covenants  set forth in this Section 3.04 shall
               survive  delivery of the respective Home Equity Loans (including
               Qualified Replacement Mortgage) to the Trustee or the Custodian,
               on behalf of the Trustee.

                    (e)  The  Trustee   shall  have  no  duty  to  conduct  any
               affirmative  investigation  other than as specifically set forth
               in  this  Agreement  as  to  the  occurrence  of  any  condition
               requiring the repurchase or substitution of any Home Equity Loan
               pursuant  to this  Article  III or the  eligibility  of any Home
               Equity Loan for the purpose of this Agreement.

          Section 3.05. Conveyance of the Home Equity Loans and Qualified
Replacement Mortgages.

          (a) On the Startup Day the Depositor, concurrently with the execution
and  delivery  hereof,  transfers,  assigns,  sets over and  otherwise  conveys
without  recourse,  to the  Trustee  for  the  benefit  of the  Owners  and the
Certificate  Insurer,  all of  the  Depositor's  respective  right,  title  and
interest in and to the Home Equity  Loans  (other  than  payments of  principal
received and  interest  due on the Home Equity Loans before the Cut-Off  Date).
The transfer by the Seller and the Depositor of the Home Equity Loans set forth
on the Schedule of Home Equity Loans to the Trustee is absolute and is intended
by the Owners and all parties  hereto to be treated as a sale by the Seller and
the Depositor.  On the Startup Day, the Depositor  will also deposit  $1,296.48
into the Certificate  Account,  $1,091.04 of which will be allocable to Group I
and $205.44 of which will be allocable to Group II.

          In the event that either such  conveyance is deemed to be a loan, the
parties intend that the Seller shall be deemed to have granted to the Depositor
and the  Depositor  shall be deemed to have  granted to the  Trustee a security
interest  in the Trust  Estate,  and that this  Agreement  shall  constitute  a
security agreement under applicable law.

          (b) In connection with the transfer and assignment of the Home Equity
Loans the Seller agrees to:

               (i) deliver without recourse to the Custodian,  on behalf of the
          Trustee,  on the Startup Day with  respect to each Home Equity  Loan,
          (A) the  original  Notes  endorsed  in blank  or to the  order of the
          Trustee  ("Pay  to the  order of  Norwest  Bank  Minnesota,  National
          Association,  as Trustee for Centex  Home  Equity Loan Trust  1998-3,
          without  recourse") and signed by manual signature of the Seller, (B)
          (I) if the original  title  insurance  policy is not  available,  the
          original title insurance  commitment or a copy thereof certified as a
          true copy by the closing agent or the Seller, and when available, the
          original title insurance  policy or a copy certified by the issuer of
          the  title  insurance  policy  or  (II)  if  title  insurance  is not
          available in the applicable  state, the attorney's  opinion of title,
          (C) originals or copies of all intervening  assignments  certified as
          true  copies by the closing  agent or the Seller,  showing a complete
          chain of title from  origination  to the Trustee,  if any,  including
          warehousing assignments, if recorded, (D) originals of all assumption
          and  modification  agreements,  if any, (E) either:  (1) the original
          Mortgage,  with  evidence  of  recording  thereon  (if such  original
          Mortgage  has  been  returned  to  the  Seller  from  the  applicable
          recording office) or a copy of the Mortgage  certified as a true copy
          by the closing  attorney or an Authorized  Officer of the Seller,  or
          (2) a copy of the Mortgage  certified by the public  recording office
          in those instances where the original recorded Mortgage has been lost
          and (F) the original assignments of Mortgages (as described in clause
          (b)(ii)) in recordable form and acceptable for recording in the state
          or other jurisdiction where the Property is located.

               (ii)  cause,  within  60 days  following  the  Startup  Day with
          respect to the Home Equity  Loans,  assignments  of the  Mortgages to
          "Norwest Bank Minnesota,  National Association,  as Trustee of Centex
          Home  Equity  Loan  Trust  1998-3  under the  Pooling  and  Servicing
          Agreement  dated  as  of  September  1,  1998"  to be  submitted  for
          recording in the appropriate jurisdictions;  provided,  further, that
          the  Seller  shall  not be  required  to record  an  assignment  of a
          Mortgage if the Seller  furnishes to the Trustee and the  Certificate
          Insurer,  on or before the Startup Day, at the Seller's  expense,  an
          Opinion of Counsel  with respect to the  relevant  jurisdiction  that
          such recording is not necessary to perfect the Trustee's  interest in
          the related Home Equity Loans (in form and substance  satisfactory to
          the  Trustee,  the  Certificate  Insurer  and the  Rating  Agencies);
          provided further, however,  notwithstanding the delivery of any legal
          opinions,  each  assignment  of  Mortgage  shall be  recorded  by the
          Trustee or the  Custodian  on behalf of the Trustee upon the earliest
          to occur of: (i)  reasonable  direction by the  Certificate  Insurer,
          (ii) the  occurrence of a Servicer  Termination  Event,  or (iii) the
          occurrence of a bankruptcy, insolvency or foreclosure relating to the
          Seller;  

               (iii) deliver the title insurance policy or title searches,  the
          original  Mortgages  and such  recorded  assignments,  together  with
          originals or duly certified  copies of any and all prior  assignments
          (other than unrecorded warehouse  assignments),  to the Custodian, on
          behalf of the  Trustee,  within  15 days of  receipt  thereof  by the
          Seller (but in any event,  with  respect to any  Mortgage as to which
          original recording information has been made available to the Seller,
          within one year after the Startup Day); and

               (iv) furnish to the  Trustee,  the  Certificate  Insurer and the
          Rating Agencies at the Seller's  expense,  an Opinion of Counsel with
          respect to the sale and perfection of the Home Equity Loans delivered
          to the Trust in form and substance  satisfactory  to the  Certificate
          Insurer.

          In instances where the original recorded Mortgage cannot be delivered
by  the  Seller  to  the  Custodian  on  behalf  of  the  Trustee  prior  to or
concurrently  with the execution and delivery of this  Agreement due to a delay
in  connection  with  recording,  the  Seller  may in lieu of  delivering  such
original recorded Mortgage, deliver to the Custodian on behalf of the Trustee a
copy thereof, provided that the Seller certifies that the original Mortgage has
been delivered to a title insurance  company for  recordation  after receipt of
its policy of title insurance or binder  therefor.  In all such instances,  the
Seller will deliver or cause to be delivered the original  recorded Mortgage to
the  Custodian on behalf of the Trustee  promptly  upon receipt of the original
recorded Mortgage but in no event later than one year after the Startup Date.

          The  Seller  hereby  confirms  to the  Trustee  that it has  made the
appropriate  entries in its general accounting  records,  to indicate that such
Home Equity Loans have been  transferred to the Trustee and constitute  part of
the Trust in accordance with the terms of the trust created hereunder.

          Notwithstanding  anything to the  contrary  contained in this Section
3.05, in those instances where the public recording office retains the original
Mortgage,  the assignment of a Mortgage or the  intervening  assignments of the
Mortgage after it has been  recorded,  the Depositor and Seller shall be deemed
to have satisfied its obligations hereunder upon delivery to the Custodian,  on
behalf  of  the  Trustee  of a  copy  of  such  Mortgage,  such  assignment  or
assignments of Mortgage  certified by the public  recording office to be a true
copy of the recorded original thereof.

          Not  later  than  ten days  following  the end of the  60-day  period
referred in clause (b)(ii) above, the Seller shall deliver to the Custodian, on
behalf of the Trustee, a list of all Mortgages for which no Mortgage assignment
has yet been submitted for recording by the Seller,  which list shall state the
reason why the Seller  has not yet  submitted  such  Mortgage  assignments  for
recording.  With respect to any Mortgage  assignment  disclosed on such list as
not yet  submitted  for  recording  for a reason  other than a lack of original
recording information,  the Custodian,  on behalf of the Trustee, shall make an
immediate demand on the Seller to prepare such Mortgage assignments,  and shall
inform the Certificate  Insurer, in writing, of the Seller's failure to prepare
such Mortgage assignments. Thereafter, the Custodian, on behalf of the Trustee,
shall cooperate in executing any documents prepared by the Certificate  Insurer
and submitted to the  Custodian,  on behalf of the Trustee in  connection  with
this  provision.  Following the expiration of the 60-day period  referred to in
clause (b)(ii) above, the Seller shall promptly  prepare a Mortgage  assignment
for any Mortgage  for which  original  recording  information  is  subsequently
received  by the Seller,  and shall  promptly  deliver a copy of such  Mortgage
assignment to the Custodian,  on behalf of the Trustee.  The Seller agrees that
it will  follow  its  normal  servicing  procedures  and  attempt to obtain the
original recording information necessary to complete a Mortgage assignment.  In
the event that the Seller is unable to obtain such recording  information  with
respect to any Mortgage prior to the end of the 18th calendar  month  following
the Startup Day with  respect to the Home Equity  Loans and has not provided to
the Custodian,  on behalf of the Trustee a Mortgage assignment with evidence of
recording  thereon  relating to the assignment of such Mortgage to the Trustee,
the Custodian, on behalf of the Trustee shall notify the Seller of the Seller's
obligation  to provide a  completed  assignment  (with  evidence  of  recording
thereon) on or before the end of the 20th calendar month  following the Startup
Day with respect to the Home Equity Loans.  A copy of such notice shall be sent
by the Custodian,  on behalf of the Trustee to the Certificate  Insurer.  If no
such  completed  assignment  (with  evidence of recording  thereon) is provided
before the end of such 20th calendar month,  the related Home Equity Loan shall
be deemed to have  breached the  representation  contained in clause  (xxii) of
Section 3.04(b) hereof;  provided,  however, that if as of the end of such 20th
calendar month the Seller  demonstrates to the  satisfaction of the Certificate
Insurer  that it is  exercising  its best  efforts  to  obtain  such  completed
assignment and, during each month thereafter until such completed assignment is
delivered to the Custodian,  on behalf of the Trustee,  the Seller continues to
demonstrate  to  the  satisfaction  of  the  Certificate  Insurer  that  it  is
exercising  its best efforts to obtain such completed  assignment,  the related
Home Equity Loan will not be deemed to have breached such  representation.  The
requirement  to deliver a  completed  assignment  with  evidence  of  recording
thereon  will be deemed  satisfied  upon  delivery  of a copy of the  completed
assignment certified by the applicable public recording office.

          Copies of all  Mortgage  assignments  received  by the  Custodian  on
behalf of the Trustee shall be retained in the related File.

          All  recording  required  pursuant  to this  Section  3.05  shall  be
accomplished at the expense of the Seller.

          (c) In the case of Home Equity  Loans which have been prepaid in full
on or after the Cut-Off Date and prior to the Startup Day, the Seller,  in lieu
of the foregoing, will deliver within six (6) days after the Startup Day to the
Trustee  a  certification  of an  Authorized  Officer  in the form set forth in
Exhibit E.

          (d) The Seller shall transfer,  assign, set over and otherwise convey
without recourse, to the Trustee all right, title and interest of the Seller in
and to any Qualified Replacement Mortgage delivered to the Custodian, on behalf
of the Trustee on behalf of the Trust by the Seller  pursuant to Section  3.03,
3.04 or 3.06  hereof and all its right,  title and  interest to  principal  and
interest due on such Qualified Replacement Mortgage on and after the applicable
Replacement Cut-Off Date; provided,  however, that the Seller shall reserve and
retain all right,  title and  interest  in and to  payments  of  principal  and
interest due on such  Qualified  Replacement  Mortgage  prior to the applicable
Replacement  Cut-Off  Date.  

          (e) As to each Home Equity Loan released from the Trust in connection
with a  repurchase  or  the  conveyance  of a  Qualified  Replacement  Mortgage
therefor,  the Trustee will  transfer,  assign,  set over and otherwise  convey
without  recourse or  representation,  on the Seller's order, all of its right,
title and interest in and to such released Home Equity Loan and all the Trust's
right,  title and interest to principal  and interest due on such released Home
Equity Loan after the applicable  Replacement Cut-Off Date, as the case may be;
provided,  however,  that the Trust shall  reserve and or and retain all right,
title and  interest in and to payments of  principal  and  interest due on such
released  Home  Equity  Loan  prior  to  such   repurchase  or  the  applicable
Replacement Cut-Off Date, as the case may be.

          (f) In  connection  with any transfer and  assignment  of a Qualified
Replacement  Mortgage to the Trustee on behalf of the Trust,  the Seller agrees
to (i) deliver without  recourse to the Custodian,  on behalf of the Trustee on
the date of delivery of such Qualified  Replacement  Mortgage the original Note
relating thereto,  endorsed in blank or to the order of the Trustee, (ii) cause
promptly to be recorded an assignment in the appropriate  jurisdictions,  (iii)
deliver  the  original  Qualified   Replacement   Mortgage  and  such  recorded
assignment,  together  with  original or duly  certified  copies of any and all
prior assignments, to the Custodian, on behalf of the Trustee within 15 days of
receipt  thereof by the Seller (but in any event within 120 days after the date
of  conveyance  of such  Qualified  Replacement  Mortgage) and (iv) deliver the
title  insurance  policy,  or where no such  policy is  required to be provided
under Section  3.05(b)(i)(B),  the other  evidence of title required in Section
3.05(b)(i)(B).

          (g) As to each Home Equity Loan released from the Trust in connection
with a repurchase  or the  conveyance of a Qualified  Replacement  Mortgage the
Custodian,  on  behalf  of the  Trustee  shall  deliver  on the  date  of  such
repurchase  or  conveyance of such  Qualified  Replacement  Mortgage and on the
order of the Seller (i) the original Note relating  thereto,  endorsed  without
recourse or  representation,  in blank or to the order of, to the Seller,  (ii)
the original  Mortgage so released  and all  assignments  relating  thereto and
(iii) such other documents as constituted the File with respect thereto.

          (h) If a Mortgage assignment is lost during the process of recording,
or is returned from the recorder's  office  unrecorded due to a defect therein,
the Seller shall prepare a substitute  assignment  or cure such defect,  as the
case may be, and thereafter cause each such assignment to be duly recorded.

          Section 3.06.  Acceptance by Trustee;  Certain  Substitutions of Home
Equity Loans; Certification by Trustee.

          (a) The  Trustee  agrees  to  execute  and  deliver  and to cause the
Custodian  to execute  and  deliver on the  Startup  Day an  acknowledgment  of
receipt of the items delivered by the Seller in the forms attached as Exhibit F
hereto, and declares through the Custodian that it will hold such documents and
any amendments, replacement or supplements thereto, as well as any other assets
included in the definition of Trust Estate and delivered to the  Custodian,  on
behalf of the Trustee,  as Trustee in trust upon and subject to the  conditions
set forth herein for the benefit of the Owners and the Certificate Insurer. The
Trustee agrees, for the benefit of the Owners and the Certificate  Insurer,  to
cause the  Custodian  to review such items within 45 days after the Startup Day
(or, with respect to any document  delivered  after the Startup Day,  within 45
days of receipt and with respect to any Qualified Replacement Mortgage,  within
45 days after the  assignment  thereof)  and to deliver to the  Depositor,  the
Seller,  the Servicer and the Certificate  Insurer a certification  in the form
attached hereto as Exhibit G (a "Pool Certification") to the effect that, as to
each Home Equity Loan listed in the  Schedule of Home Equity  Loans (other than
any  Home  Equity  Loan  paid in  full or any  Home  Equity  Loan  specifically
identified   in  such  Pool   Certification   as  not   covered  by  such  Pool
Certification),  (i) all  documents  required to be delivered to it pursuant to
Section  3.05(b)(i)  of  this  Agreement  have  been  executed  and  are in its
possession  and that the Notes  have  been  endorsed  as set  forth in  Section
3.05(b)(i)  hereof,  (ii) such  documents have been reviewed by it and have not
been  mutilated,  damaged or torn and relate to such Home Equity Loan and (iii)
based  on  its  examination  and  only  as  to  the  foregoing  documents,  the
information set forth on the Schedule of Home Equity Loans accurately  reflects
the information set forth in the File. The Trustee shall have no responsibility
for reviewing any File except as expressly provided in this subsection 3.06(a).
Without limiting the effect of the preceding  sentence,  in reviewing any File,
the Trustee shall have no responsibility  for determining  whether any document
is valid and  binding,  whether  the text of any  assignment  is in proper form
(except to determine if the Trustee is the assignee),  whether any document has
been  recorded  in  accordance   with  the   requirements   of  any  applicable
jurisdiction  or whether a blanket  assignment  is permitted in any  applicable
jurisdiction,  but shall only be required to  determine  whether a document has
been  executed,  that it  appears  to be what it  purports  to be,  and,  where
applicable, that it purports to be recorded. The Trustee shall be under no duty
or obligation to inspect,  review or examine any such  documents,  instruments,
certificates  or other papers to determine that they are genuine,  enforceable,
or  appropriate  for the  represented  purpose or that they are other than what
they  purport to be on their  face,  nor shall the Trustee be under any duty to
determine  independently  whether  there  are any  intervening  assignments  or
assumption or modification agreements with respect to any Home Equity Loan.

          (b) If the  Custodian,  on behalf of the  Trustee  during such 45-day
period finds any document  constituting a part of a File which is not executed,
has not been received,  or is unrelated to the Home Equity Loans  identified in
the  Schedule  of Home  Equity  Loans,  or that any Home  Equity  Loan does not
conform to the description  thereof as set forth in the Schedule of Home Equity
Loans,  the  Custodian,  on behalf of the Trustee shall  promptly so notify the
Depositor,  the Seller, the Owners and the Certificate  Insurer.  In performing
any such review, the Custodian,  on behalf of the Trustee may conclusively rely
on the Seller as to the  purported  genuineness  of any such  document  and any
signature  thereon.  It is understood that the scope of the review of the items
delivered by the Seller  pursuant to Section  3.05(b)(i)  is limited  solely to
confirming that the documents  listed in Section  3.05(b)(i) have been executed
and  received,  relate to the Files  identified  in the Schedule of Home Equity
Loans and  conform to the  description  thereof in the  Schedule of Home Equity
Loans. The Seller agrees to use reasonable  efforts to remedy a material defect
in a document  constituting  part of a File of which it is so  notified  by the
Custodian,  on behalf of the Trustee.  If,  however,  within 90 days after such
notice to it respecting  such defect the Seller has not remedied the defect and
the defect  materially  and adversely  affects the interest in the related Home
Equity Loan of the Owners or the Certificate  Insurer, the Seller will (or will
cause an affiliate of the Seller to) on the next succeeding  Monthly Remittance
Date (i)  substitute  in lieu of such Home Equity Loan a Qualified  Replacement
Mortgage and deliver the Substitution Amount to the Servicer for deposit in the
Principal  and  Interest  Account or (ii)  purchase  such Home Equity Loan at a
purchase price equal to the Loan Purchase  Price thereof,  which purchase price
shall be delivered to the  Servicer for deposit in the  Principal  and Interest
Account.  In connection  with any proposed  purchase or  substitution of a Home
Equity Loan, the Seller shall cause at the Seller's  expense to be delivered to
the Trustee and to the Certificate Insurer an Opinion of Counsel experienced in
federal income tax matters stating  whether or not such a proposed  purchase or
substitution  would constitute a Prohibited  Transaction for the Trust or would
jeopardize  the status of the Trust as a REMIC,  and the  Seller  shall only be
required  to take  either  such  action to the  extent  such  action  would not
constitute a Prohibited  Transaction  for the Trust or would not jeopardize the
status of the Trust as a REMIC.  Any  required  purchase  or  substitution,  if
delayed  by the  absence  of such  opinion,  shall  nonetheless  occur upon the
earlier of (i) the occurrence of a default or imminent  default with respect to
the Home Equity Loan or (ii) the delivery of such  opinion.

          (c) In addition to the  foregoing,  the  Custodian,  on behalf of the
Trustee  also  agrees to make a review  during the 12th month after the Startup
Day indicating the current status of the exceptions previously indicated on the
Pool  Certification  (the "Final  Certification").  After delivery of the Final
Certification,  the Custodian,  on behalf of the Trustee and the Servicer shall
provide to the  Certificate  Insurer no less  frequently  than monthly  updated
certifications indicating the then current status of exceptions, until all such
exceptions have been eliminated. 

          Section 3.07.  [Reserved]

          Section 3.08. Custodian.

          Notwithstanding  anything  to the  contrary  in this  Agreement,  the
parties  hereto  acknowledge  that the functions of the Trustee with respect to
the  custody,  acceptance,  inspection  and  release of the Files  pursuant  to
Sections 3.05, 3.06, 3.07 and 8.14 and the related Pool Certification and Final
Certification  shall be performed  by the  Custodian  on the  Trustee's  behalf
pursuant to the  Custodial  Agreement;  provided,  however,  the Trustee  shall
remain  primarily  liable for such  obligations.  The fees and  expenses of the
Custodian will be paid by the Servicer.

         If, pursuant to Section 4.12 of the Custodial Agreement,  the Custodian
shall request written  instructions from the Trustee,  the Trustee hereby agrees
to promptly provide such instructions.

          Section  3.09.  Cooperation  Procedures.  (a) The  Seller  shall,  in
connection  with the  delivery of each  Qualified  Replacement  Mortgage to the
Custodian,  on behalf of the Trustee,  provide the Trustee with information set
forth in the  Schedules  of Home Equity  Loans with  respect to such  Qualified
Replacement Mortgage.

          (b) The Seller, the Depositor,  the Servicer and the Trustee covenant
to provide each other with all data and information  required to be provided by
them  hereunder at the times  required  hereunder,  and  additionally  covenant
reasonably to cooperate with each other in providing any additional information
required  to be  obtained by any of them in  connection  with their  respective
duties hereunder.

          (c) The Servicer shall maintain such accurate and complete  accounts,
records and computer systems pertaining to each File as shall enable it and the
Trustee to comply with this Agreement.  In performing its recordkeeping  duties
the Servicer shall act in accordance with the servicing  standards set forth in
this Agreement. The Servicer shall conduct, or cause to be conducted,  periodic
audits of its  accounts,  records and computer  systems as set forth in Section
8.16 and 8.17 hereof.  The Servicer  shall  promptly  report to the Trustee any
failure on its part to maintain  its  accounts,  records and  computer  systems
herein  provided  and  promptly  take  appropriate  action to  remedy  any such
failure.  

          (d) The Seller further confirms to the Trustee that it has caused the
portions of the  electronic  ledger  relating  to the Home  Equity  Loans to be
clearly and  unambiguously  marked to indicate that such Home Equity Loans have
been sold,  transferred,  assigned  and conveyed  through the  Depositor to the
Trustee and constitute part of the Trust Estate in accordance with the terms of
the trust  created  hereunder  and that the Seller  will treat the  transaction
contemplated  by such sale,  transfer,  assignment and conveyance as a sale for
accounting purposes.

          Notwithstanding  anything  to the  contrary  in this  Agreement,  the
parties  hereto  acknowledge  that the functions of the Trustee with respect to
the  custody,  acceptance,  inspection  and  release of the Files  pursuant  to
Sections 3.05, 3.06, 3.08 and 8.14 and the related Pool Certification and Final
Certification  shall be performed by the  Custodian  pursuant to the  Custodial
Agreement. The fees and expenses of the Custodian will be paid by the Servicer.

                               END OF ARTICLE III




                                  ARTICLE IV

                        ISSUANCE AND SALE OF CERTIFICATES

          Section 4.01. Issuance of Certificates.

          On the Startup Day, upon the Trustee's  receipt from the Depositor of
an  executed  Delivery  Order in the form set forth as  Exhibit  H hereto,  the
Trustee shall authenticate and deliver the Certificates on behalf of the Trust.

          Section 4.02. Sale of Certificates.

          At 11 a.m.  New York City time on the Startup  Day, at the offices of
Brown & Wood LLP, One World Trade Center,  New York, New York 10048 (or at such
other location  acceptable to the Seller),  the Seller will sell and convey the
Home Equity Loans and the money, instruments and other property related thereto
to the Depositor  and the  Depositor  will convey the Home Equity Loans and the
money,  instruments and other property related thereto to the Trustee,  and the
Trustee will deliver (i) to the  Underwriters  (as designee of the  Depositor),
the Class A Certificates  with an aggregate  Percentage  Interest in each Class
equal to 100%  registered  in the name of Cede & Co. or in such other  names as
the Underwriters shall direct, against payment to the Depositor of the purchase
price thereof by wire transfer of immediately available funds to the Trustee as
designee of the Depositor and (ii) to the respective  registered owners thereof
(as  designees  of the  Depositor),  Class  R  Certificates  with a  Percentage
Interest  equal to 99.999%,  registered  in the name of the initial  purchasers
thereof and a Class R Certificate  with a Percentage  Interest equal to 0.001%,
registered  in the name of the Tax Matters  Person  (all such  events  shall be
referred to herein as the "Closing").

          Upon the Trustee's  receipt of the entire net proceeds of the sale of
the Class A  Certificates,  the Trustee on behalf of the Depositor  shall remit
the  entire  balance  of such net  proceeds  in  accordance  with  instructions
delivered by the Depositor.

                                END OF ARTICLE IV




                                   ARTICLE V

                     CERTIFICATES AND TRANSFER OF INTERESTS

          Section 5.01. Terms.

          (a) The Certificates are  pass-through  securities  having the rights
described therein and herein. Notwithstanding references herein or therein with
respect to the Certificates as to "principal" and "interest"  thereof,  no debt
of  any  Person  is  represented  thereby,  nor  are  the  Certificates  or the
underlying  Notes  guaranteed  by any  Person  (except  that the  Notes  may be
recourse to the Mortgagors thereof to the extent permitted by law and the terms
of the  related  Note and except for the rights of the Trustee on behalf of the
Owners of the Class A Certificates  with respect to the  Certificate  Insurance
Policy).  The Class A Certificates are payable solely from payments received on
or with respect to the Home Equity Loans (net of the  Servicing  Fees,  Trustee
Fees,  and Premium  Amounts),  moneys in the  Principal  and Interest  Account,
except as otherwise  provided herein,  and moneys initially  deposited into the
Certificate  Account  in  respect  of loans that will not accrue a full 30 days
interest for the first Payment  Date,  from earnings on moneys and the proceeds
of property  held as a part of the Trust  Estate and,  upon the  occurrence  of
certain events,  from Insured  Payments.  Each  Certificate  entitles the Owner
thereof to receive  monthly  on each  Payment  Date,  in order of  priority  of
distributions  with  respect  to such  Class of  Certificates  as set  forth in
Section  7.03, a specified  portion of such  payments  with respect to the Home
Equity Loans,  certain  related Insured  Payments,  pro rata in accordance with
such Owner's Percentage Interest.

          (b) Each  Owner is  required,  and  hereby  agrees,  to return to the
Trustee, any Certificate prior to the Trustee making the final distribution due
thereon.  Any such  Certificate  as to which  the  Trustee  has made the  final
distribution   thereon  shall  be  deemed  canceled  and  shall  no  longer  be
Outstanding for any purpose of this Agreement. 

          Section 5.02. Forms.

          The Class A-1 Certificates, the Class A-2 Certificates, the Class A-3
Certificates, the Class A-4 Certificates, the Class A-5 Certificates, the Class
A-6  Certificates  and the Class A-7  Certificates and the Class R Certificates
shall be in  substantially  the forms set forth in Exhibits A-1, A-2, A-3, A-4,
A-5, A-6, A-7 and C hereof, respectively.

          Section 5.03. Execution, Authentication and Delivery.

          Each  Certificate  shall be executed  on behalf of the Trust,  by the
manual signature of one of the Trustee's Authorized Officers. In addition, each
Certificate  shall  be  authenticated  by the  manual  signature  of one of the
Trustee's Authorized Officers.

          Certificates  bearing the manual signature of individuals who were at
any time the proper officers of the Trustee shall,  upon proper  authentication
by the Trustee, bind the Trust, notwithstanding that such individuals or any of
them have ceased to hold such offices  prior to the  execution  and delivery of
such Certificates or did not hold such offices at the date of authentication of
such Certificates.

          The  initial  Certificates  shall be dated as of the  Startup Day and
delivered  at the  Closing to the parties  specified  in Section  4.02  hereof.
Subsequently  issued  Certificates  will be  dated  as of the  issuance  of the
Certificate.

          No Certificate shall be valid until executed and authenticated as set
forth above.

          Section 5.04. Registration and Transfer of Certificates.

          (a) The Trustee shall cause to be kept a register (the "Register") in
which, subject to such reasonable regulations as it may prescribe,  the Trustee
shall provide for the  registration  of  Certificates  and the  registration of
transfer of Certificates.  The Trustee is hereby initially  appointed Registrar
for the purpose of registering  Certificates  and transfers of  Certificates as
herein provided. The Certificate Insurer, the Owners and the Trustee shall have
the right to inspect the  Register  during the  Trustee's  normal  hours and to
obtain  copies  thereof,  and the  Trustee  shall have the right to rely upon a
certificate  executed  on  behalf of the  Registrar  by an  Authorized  Officer
thereof as to the names and addresses of the Owners of the Certificates and the
principal amounts and numbers of such Certificates.

          If a Person  other than the Trustee is  appointed as Registrar by the
Owners of a majority of the aggregate Percentage  Interests  represented by the
Class A  Certificates  then  Outstanding  with the  consent of the  Certificate
Insurer or if there are no longer any Class A Certificates then outstanding, by
such  majority  of  the  Percentage  Interests   represented  by  the  Class  R
Certificates,  such Owners shall give the Trustee,  the Certificate Insurer and
the Owners prompt  written  notice of the  appointment of such Registrar and of
the location,  and any change in the location,  of the Register.  In connection
with any such  appointment  the reasonable fees of the Registrar shall be paid,
as expenses of the Trust, pursuant to Section 7.06 hereof.

          (b) Subject to the provisions of Section 5.08 hereof,  upon surrender
for registration of transfer of any Certificate at the office designated as the
location of the  Register,  upon the  direction of the  Registrar,  the Trustee
shall  execute,  authenticate  and  deliver,  in the  name  of  the  designated
transferee or transferees,  one or more new Certificates of a like Class and in
the  aggregate  outstanding  principal  amount or  Percentage  Interest  of the
Certificate so surrendered.

          (c) At the option of any Owner,  Certificates  of any Class  owned by
such Owner may be exchanged for other Certificates authorized of like Class and
tenor and a like aggregate  outstanding principal amount or Percentage Interest
and bearing numbers not  contemporaneously  outstanding,  upon surrender of the
Certificates  to be exchanged at the office  designated  as the location of the
Register.  Whenever any  Certificate is so surrendered  for exchange,  upon the
direction of the Registrar, the Trustee shall execute, authenticate and deliver
the Certificate or Certificates which the Owner making the exchange is entitled
to receive.  

          (d) All  Certificates  issued  upon any  registration  of transfer or
exchange  of  Certificates  shall  be  valid  evidence  of the  same  ownership
interests in the Trust and entitled to the same benefits  under this  Agreement
as the Certificates surrendered upon such registration of transfer or exchange.

          (e) Every  Certificate  presented or surrendered for  registration of
transfer or exchange  shall be duly  endorsed,  or be  accompanied by a written
instrument of transfer in form  satisfactory  to the Registrar duly executed by
the Owner thereof or his attorney duly authorized in writing.

          (f) No service charge shall be made to an Owner for any  registration
of  transfer  or exchange of  Certificates,  but the  Registrar  or Trustee may
require  payment  of a sum  sufficient  to cover any tax or other  governmental
charge that may be imposed in connection  with any  registration of transfer or
exchange of  Certificates;  any other expenses in connection with such transfer
or exchange shall be an expense of the Trust.

          (g) It is intended that the Class A Certificates  be registered so as
to participate in a global book-entry system with the Depository,  as set forth
herein.  Each Class of Class A Certificates shall, except as otherwise provided
in Subsection (h), be initially issued in the form of a single fully registered
Class A Certificate of such Class. Upon initial issuance, the ownership of each
such Class A  Certificate  shall be  registered  in the Register in the name of
Cede & Co., or any successor thereto, as nominee for the Depository.

          On the Startup Day, the Class A-1,  Class A-2,  Class A-3, Class A-4,
Class  A-5,  Class  A-6  and  Class  A-7   Certificates   shall  be  issued  in
denominations of $1,000 and integral multiples of $1 in excess thereof.

          The  Depositor  and the Trustee are hereby  authorized to execute and
deliver the  Representation  Letter with the Depository in the form provided to
the Trustee by the Depositor.

          With respect to the Class A  Certificates  registered in the Register
in the name of Cede & Co., as nominee of the  Depository,  the  Depositor,  the
Servicer,  the Seller,  the  Certificate  Insurer and the Trustee shall have no
responsibility  or obligation to Direct or Indirect  Participants or beneficial
owners for which the Depository holds Class A Certificates from time to time as
a  Depository.   Without  limiting  the  immediately  preceding  sentence,  the
Depositor,  the Servicer,  the Seller, the Certificate  Insurer and the Trustee
shall have no  responsibility or obligation with respect to (i) the accuracy of
the  records  of the  Depository,  Cede  &  Co.,  or  any  Direct  or  Indirect
Participant with respect to the ownership interest in the Class A Certificates,
(ii) the delivery to any Direct or Indirect  Participant  or any other  Person,
other  than a  registered  Owner  of a  Class A  Certificate  as  shown  in the
Register,  of any notice with respect to the Class A Certificates  or (iii) the
payment to any Direct or Indirect Participant or any other Person, other than a
registered  Owner of a Class A  Certificate  as shown in the  Register,  of any
amount with respect to any distribution of principal or interest on the Class A
Certificates.  No Person other than a registered Owner of a Class A Certificate
as shown in the Register  shall receive a certificate  evidencing  such Class A
Certificate.

          Upon delivery by the  Depository to the Trustee of written  notice to
the effect that the  Depository  has  determined to substitute a new nominee in
place of Cede & Co., and subject to the  provisions  hereof with respect to the
payment of interest by the mailing of checks or drafts to the registered Owners
of Class A  Certificates  appearing as  registered  Owners in the  registration
books  maintained by the Trustee at the close of business on a Record Date, the
name  "Cede & Co." in this  Agreement  shall  refer to such new  nominee of the
Depository.

          (h)  In the event  that (i) the  Depository  or the  Depositor
advises the Trustee in writing that the Depository is no longer willing or able
to  discharge  properly its  responsibilities  as nominee and  depository  with
respect to the Class A Certificates  and the Seller or the Trustee is unable to
locate a qualified successor or (ii) the Depositor at its sole option elects to
terminate  the  book-entry   system  through  the   Depository,   the  Class  A
Certificates  shall no longer be restricted to being registered in the Register
in the name of Cede & Co. (or a successor nominee) as nominee of the Depository
or (iii) after the occurrence of a Servicer  Termination  Event, the beneficial
owners of each Class of Class A Certificates  representing Percentage Interests
aggregating  not less than 51% advises the Trustee and  Depositary  through the
Direct  or  Indirect  Participants  in  writing  that  the  continuation  of  a
book-entry system through the Depositary to the exclusion of definitive,  fully
registered certificates (the "Definitive  Certificates") to Owners is no longer
in the best  interests  of the Owners.  In the case of (i) and (ii) above,  the
Seller may determine that the Class A  Certificates  shall be registered in the
name of and deposited with a successor depository operating a global book-entry
system, as may be acceptable to the Seller and at the Seller's expense, or such
depository's  agent  or  designee  but,  if the  Seller  does not  select  such
alternative  global  book-entry system and in the case of (iii) above, then the
Class A  Certificates  may be registered  in whatever name or names  registered
Owners  of  Class  A  Certificates  transferring  Class  A  Certificates  shall
designate, in accordance with the provisions hereof.

          (i)  Notwithstanding  any other  provision  of this  Agreement to the
contrary,  so long as any Class A Certificate is registered in the name of Cede
& Co., as nominee of the Depository, all distributions of principal or interest
on such  Class A  Certificates  and all  notices  with  respect to such Class A
Certificates shall be made and given,  respectively,  in the manner provided in
the Representation  Letter. 

          Section 5.05. Mutilated, Destroyed, Lost or Stolen Certificates.

          If (i) any mutilated  Certificate is  surrendered to the Trustee,  or
the Trustee receives  evidence to its satisfaction of the destruction,  loss or
theft of any  Certificate,  and (ii) in the case of any mutilated  Certificate,
such mutilated  Certificate  shall first be surrendered to the Trustee,  and in
the case of any  destroyed,  lost or stolen  Certificate,  there shall be first
delivered  to the Trustee  such  security  or  indemnity  as may be  reasonably
required  by it to hold  the  Trustee  and  the  Certificate  Insurer  harmless
(provided,  that with respect to an Owner which is an institutional investor, a
letter of indemnity  furnished  by it shall be  sufficient  for this  purpose),
then,  in the  absence  of notice to the  Trustee  or the  Registrar  that such
Certificate  has been  acquired  by a bona fide  purchaser,  the  Seller  shall
execute and the Trustee shall  authenticate and deliver,  in exchange for or in
lieu of any  such  mutilated,  destroyed,  lost or  stolen  Certificate,  a new
Certificate  of like Class,  tenor and aggregate  principal  amount,  bearing a
number not contemporaneously outstanding.

          Upon the  issuance of any new  Certificate  under this  Section,  the
Registrar or Trustee may require the payment from the  transferor or transferee
of the  related  Certificate  of a sum  sufficient  to  cover  any tax or other
governmental charge that may be imposed in relation thereto; any other expenses
in connection with such issuance shall be an expense of the Trust.

          Every new Certificate issued pursuant to this Section in exchange for
or in lieu  of any  mutilated,  destroyed,  lost or  stolen  Certificate  shall
constitute  evidence  of a  substitute  interest  in the  Trust,  and  shall be
entitled to all the benefits of this Agreement equally and proportionately with
any and all other Certificates of the same Class duly issued hereunder and such
mutilated,  destroyed,  lost or stolen  Certificate  shall not be valid for any
purpose.

          The  provisions of this Section are exclusive and shall  preclude (to
the  extent  lawful)  all  other  rights  and  remedies  with  respect  to  the
replacement or payment of mutilated, destroyed, lost or stolen Certificates.

          Section 5.06. Persons Deemed Owners.

          Prior  to  due  presentment  for  registration  of  transfer  of  any
Certificate,  the Certificate Insurer, the Trustee and any agent of the Trustee
may treat the Person in whose name any  Certificate  is registered as the Owner
of such Certificate for the purpose of receiving  distributions with respect to
such  Certificate  and for all  other  purposes  whatsoever,  and  neither  the
Certificate Insurer, the Trustee nor any agent of the Trustee shall be affected
by notice to the contrary.

          Section 5.07. Cancellation.

          All Certificates surrendered for registration of transfer or exchange
shall, if surrendered to any Person other than the Trustee, be delivered to the
Trustee  and  shall  be  promptly  canceled  by it.  No  Certificate  shall  be
authenticated  in  lieu  of or in  exchange  for any  Certificate  canceled  as
provided in this Section, except as expressly permitted by this Agreement.  All
canceled  Certificates  may be held  by the  Trustee  in  accordance  with  its
standard retention policy.

          Section 5.08. Limitation on Transfer of Ownership Rights.

          (a) No sale or other transfer of record or beneficial  ownership of a
Class R Certificate  (whether pursuant to a purchase, a transfer resulting from
a default under a secured  lending  agreement or otherwise)  shall be made to a
Disqualified  Organization  or an agent  of a  Disqualified  Organization.  The
transfer,  sale or other disposition of a Class R Certificate (whether pursuant
to a purchase,  a transfer  resulting  from a default  under a secured  lending
agreement or otherwise) to a Disqualified Organization shall be deemed to be of
no legal force or effect  whatsoever and such transferee shall not be deemed to
be an Owner for any  purpose  hereunder,  including,  but not  limited  to, the
receipt of distributions on such Class R Certificate.  Furthermore, in no event
shall the Trustee accept surrender for transfer,  registration of transfer,  or
register the transfer,  of any Class R Certificate  nor  authenticate  and make
available  any new Class R  Certificate  unless the  Trustee  has  received  an
affidavit from the proposed  transferee in the form attached  hereto as Exhibit
I. Each holder of a Class R Certificate  by his  acceptance  thereof,  shall be
deemed for all  purposes to have  consented to the  provisions  of this Section
5.08(a).

          (b) No other sale or other transfer of record or beneficial ownership
of a Class R Certificate  shall be made unless such transfer is exempt from the
registration  requirements  of the  Securities  Act, and any  applicable  state
securities  laws or is made in accordance with said Securities Act and laws. In
the event of any such a  transfer:  (i) in the case of  transfers  for which an
investment  letter in the form of Exhibit J-1 is provided by the  transferee to
the Trustee and the  Certificate  Insurer,  the Trustee or the Depositor  shall
require a written  Opinion of Counsel  acceptable  to and in form and substance
satisfactory to the Depositor,  the Trustee and the Certificate  Insurer to the
effect that such transfer may be made pursuant to an exemption,  describing the
applicable exemption and the basis therefor,  from said Securities Act and laws
or is being made  pursuant to said  Securities  Act and laws,  which Opinion of
Counsel shall not be an expense of the Depositor, the Trustee, the Trust Estate
or the  Certificate  Insurer;  and (ii) in the case of  transfers  for which an
investment letter in the form of Exhibit J-1 or J-2 is provided, the investment
letter shall not be an expense of the Depositor,  the Trustee, the Trust Estate
or the  Certificate  Insurer.  The Owner of a Class R  Certificate  desiring to
effect such transfer  shall,  and does hereby agree to,  indemnify the Trustee,
the  Certificate  Insurer,  the Depositor and the Seller  against any liability
that may result if the  transfer is not so exempt or is not made in  accordance
with such  federal  and state laws.

          (c) No  transfer  of a Class R  Certificate  shall be made unless the
Trustee  shall have  received  either:  (i) a  representation  letter  from the
transferee of such Class R Certificate, acceptable to and in form and substance
satisfactory to the Trustee and the Certificate  Insurer (which may be combined
with the investment  letter  required by subsection  (b) above),  to the effect
that such transferee is not an employee  benefit plan subject to Section 406 of
ERISA nor a plan or other  arrangement  subject to  Section  406 of ERISA nor a
plan or other arrangement subject to Section 4975 of the Code (collectively,  a
"Plan"),  nor is acting on behalf of any Plan nor using the  assets of any Plan
to effect such  transfer or (ii) in the event that any Class R  Certificate  is
purchased by a Plan,  or by a person or entity  acting on behalf of any Plan or
using the assets of any Plan to effect such transfer  (including  the assets of
any Plan held in an insurance company separate or general account),  an Opinion
of Counsel, acceptable to and in form and substance satisfactory to the Trustee
and the  Certificate  Insurer,  which  Opinion of  Counsel  shall not be at the
expense of either the Trustee,  the  Certificate  Insurer or the Trust,  to the
effect that the purchase or holding of any Class R Certificates will not result
in the assets of the Trust being deemed to be "plan assets," will not cause the
Trust to be subject to the fiduciary  requirements  and prohibited  transaction
provisions  of ERISA and the Code,  and will not  subject  the  Trustee  to any
obligation or liability in addition to those  expressly  undertaken  under this
Agreement.  Notwithstanding anything else to the contrary herein, any purported
transfer of a  Certificate  to or on behalf of any Plan without the delivery to
the Trustee and the  Certificate  Insurer of an Opinion of Counsel as described
above shall be null and void and of no effect.

          (d) No sale or other transfer of any Class A Certificate  may be made
to  the  Depositor,  the  Seller,  the  Servicer  or any  of  their  respective
Affiliates (other than in the case of the Depositor, Lehman Brothers Inc.). 

          (e) No sale or other  transfer  of any Class R  Certificate  shall be
made to the Seller.

          (f)  Notwithstanding  anything  to the  contrary  contained  in  this
Section 5.08,  the Class R  Certificates  may be  transferred  to CHEC Residual
Corporation,  a Nevada  corporation and wholly-owned  subsidiary of the Seller,
without regard to Sections 5.08(b), (c) or (e) above.

          Section 5.09. Assignment of Rights.

          Other  than with  respect  to any Class R  Certificates  (unless  the
Trustee  shall have  received a  satisfactory  Opinion of Counsel to the effect
that such action with respect to a Class R Certificate will not have an adverse
effect on the status of the REMIC as a "REMIC") an Owner may pledge,  encumber,
hypothecate  or assign  all or any part of its right to  receive  distributions
hereunder, but such pledge, encumbrance,  hypothecation or assignment shall not
constitute  a  transfer  of an  ownership  interest  sufficient  to render  the
transferee  an Owner of the Trust  without  compliance  with the  provisions of
Section 5.04 and Section 5.08 hereof.

                                END OF ARTICLE V




                                  ARTICLE VI

                                   COVENANTS

          Section 6.01. Distributions.

          On each  Payment  Date,  the Trustee will  withdraw  amounts from the
Certificate Account and make the distributions with respect to the Certificates
in  accordance  with the terms of the  Certificates  and this  Agreement.  Such
distributions  shall  be  made  (i) in the  case of the  Class  A  Certificates
registered in the name of the Depository, by wire transfer to the Depository or
(ii) by check or draft mailed on each Payment Date or (iii) if requested by any
Owner  (other  than the  Depository)  of (A) a Class A  Certificate  having  an
original  principal  balance  of not  less  than  $1,000,000  or (B) a  Class R
Certificate  having a  Percentage  Interest of not less than 10% in writing not
later than one Business Day prior to the applicable  Record Date (which request
does not have to be repeated  unless it has been  withdrawn),  to such Owner by
wire transfer to an account  within the United States  designated no later than
five Business Days prior to the related Record Date, made on each Payment Date,
in each case to each Owner of record on the immediately preceding Record Date.

          Section  6.02.   Money  for   Distributions  to  be  Held  in  Trust;
Withholding.

          (a) All  payments  of amounts  due and  payable  with  respect to any
Certificate  that are to be made from amounts  withdrawn  from the  Certificate
Account or from Insured  Payments shall be made by and on behalf of the Trustee
or by a Paying Agent, and no amounts so withdrawn from the Certificate  Account
for payments of  Certificates  and no Insured Payment shall be paid over to the
Trustee except as provided in this Section.

          (b) If the Seller has  appointed a Paying  Agent  pursuant to Section
11.15 hereof, the Trustee will, on the Business Day immediately  preceding each
Payment Date, deposit with such Paying Agent in immediately  available funds an
aggregate  sum  sufficient  to pay the amounts then becoming due (to the extent
funds are then  available for such purpose in the  Certificate  Account for the
Class to which  such  amounts  are  due)  such sum to be held in trust  for the
benefit of the Owners entitled  thereto.

          (c) The Seller may at any time direct any Paying  Agent to pay to the
Trustee  all sums held in trust by such Paying  Agent,  such sums to be held by
the Trustee upon the same trusts as those upon which the sums were held by such
Paying  Agent;  and upon such payment by any Paying Agent to the Trustee,  such
Paying Agent shall be released from all further  liability with respect to such
money.

          (d) The Seller shall require the Paying Agent,  including the Trustee
on  behalf  of the  Trust  to  comply  with  all  requirements  of the Code and
applicable  state  and  local  law with  respect  to the  withholding  from any
distributions  made by it to any  Owner  of any  applicable  withholding  taxes
imposed  thereon and with respect to any applicable  reporting  requirements in
connection  therewith.

          (e) Any money held by the Trustee or a Paying  Agent in trust for the
payment  of any amount due with  respect to any Class A  Certificate  remaining
unclaimed by the Owner of such Certificate for the period then specified in the
escheat  laws of the State of New York  after  such  amount  has become due and
payable  shall  be  discharged  from  such  trust  and  be  paid  first  to the
Certificate  Insurer on account of any  Reimbursement  Amount and second to the
Owners of the Class R  Certificates;  and the Owner of such Class A Certificate
shall thereafter,  as an unsecured general creditor, look only to the Owners of
the Class R Certificates and not to the Certificate Insurer for payment thereof
(but only to the  extent of the  amounts  so paid to the  Owners of the Class R
Certificates)  and all  liability  of the  Trustee  or such  Paying  Agent with
respect to such trust money shall thereupon cease; provided,  however, that the
Trustee or such Paying Agent before  being  required to make any such  payment,
may at the  expense of the Trust  cause to be  published  once,  in the eastern
edition of The Wall Street  Journal,  notice that such money remains  unclaimed
and that, after a date specified therein, which shall be not fewer than 30 days
from the date of such  publication,  any  unclaimed  balance of such money then
remaining  will  be  paid  to  the  Certificate   Insurer  on  account  of  any
Reimbursement Amount or to the Owners of the Class R Certificates.  The Trustee
shall, at the direction of the Seller, also adopt and employ, at the expense of
the  Seller,  any  other  reasonable  means  of  notification  of such  payment
(including  but not limited to mailing  notice of such  payment to Owners whose
right to or interest in moneys due and payable but not claimed is  determinable
from the records of the Registrar, the Trustee or any Paying Agent, at the last
address of record for each such Owner).

          Section 6.03. Protection of Trust Estate.

          (a) The Trustee  will hold the Trust  Estate in trust for the benefit
of the Owners and the Certificate  Insurer and, upon request of the Certificate
Insurer or, with the consent of the Certificate  Insurer, at the request of the
Depositor,  will from time to time execute and deliver all such supplements and
amendments  hereto  pursuant to Section  11.14  hereof and all  instruments  of
further assurance and other  instruments,  and will take such other action upon
such request from the Depositor (with the consent of the  Certificate  Insurer)
or the Certificate Insurer, to:

               (i) more  effectively  hold in trust all or any  portion  of the
          Trust Estate;

               (ii) perfect,  publish notice of, or protect the validity of any
          grant made or to be made by this Agreement;  

               (iii) enforce any of the Home Equity Loans; or

               (iv)  preserve  and  defend  title to the Trust  Estate  and the
          rights of the  Trustee,  and the  ownership  interests  of the Owners
          represented  thereby,  in such Trust Estate against the claims of all
          Persons and parties.

          To  the  extent  not  covered  by the  indemnity  or  other  security
contemplated by 10.01(e) and 10.01(g),  the Trustee shall be reimbursed for any
costs  or  expenses   associated   with  this   section   pursuant  to  Section
7.03(b)(iii)(G) hereof.

          (b) The Trustee  shall have the power to enforce,  and shall  enforce
the obligations  and rights of the other parties to this Agreement,  and of the
Certificate  Insurer or the Owners,  by action,  suit or  proceeding  at law or
equity,  and shall also have the power to enjoin,  by action or suit in equity,
any acts or occurrences  which may be unlawful or in violation of the rights of
the  Certificate  Insurer  or the  Owners as such  rights are set forth in this
Agreement;  provided,  however,  that nothing in this Section shall require any
action by the Trustee  unless the Trustee  shall first (i) have been  furnished
indemnity  satisfactory  to it and (ii) when required by this  Agreement,  have
been  requested by the  Certificate  Insurer or the Owners of a majority of the
Percentage  Interests  represented by the Class A Certificates then Outstanding
with the  consent of the  Certificate  Insurer  (unless a  Certificate  Insurer
Default  under  clause  (a) of  the  definition  thereof  has  occurred  and is
continuing)  or,  if  there  are  no  longer  any  Class  A  Certificates  then
outstanding,  by such majority of the Percentage  Interests  represented by the
Class R Certificates;  provided,  further,  however, that if there is a dispute
with respect to payments under the Certificate  Insurance  Policy the Trustee's
first responsibility is to the Owners.

          (c) The Trustee shall  execute any  instrument  required  pursuant to
this Section so long as such  instrument  does not conflict with this Agreement
or with the  Trustee's  fiduciary  duties,  or adversely  affect its rights and
immunities hereunder.

          Section 6.04. Performance of Obligations.

          The Trustee  will not take any action  that would  release any Person
from any of such  Person's  covenants or  obligations  under any  instrument or
document  relating to the  Certificates or which would result in the amendment,
hypothecation,  subordination,  termination  or  discharge  of, or  impair  the
validity  or  effectiveness  of, any such  instrument  or  document,  except as
expressly provided in this Agreement or such other instrument or document.

          The  Trustee  may  contract  with  other  Persons  to  assist  it  in
performing its duties hereunder  pursuant to Section 10.03(g);  provided,  that
the  Trustee  shall  remain  liable  for the  performance  of any  such  duties
notwithstanding any such contractual arrangement.

          Section 6.05. Negative Covenants.

          The Trustee will not:

               (i) sell, transfer,  exchange or otherwise dispose of any of the
          Trust Estate except as expressly permitted by this Agreement;

               (ii)  claim  any  credit  on or  make  any  deduction  from  the
          distributions  payable in respect  of, the  Certificates  (other than
          amounts  properly  withheld  from  such  payments  under the Code) or
          assert any claim against any present or former Owner by reason of the
          payment of any taxes levied or assessed upon any of the Trust Estate;

               (iii)  incur,  assume or guaranty,  on behalf of the Trust,  any
          indebtedness of any Person except  pursuant to this  Agreement;  

               (iv) dissolve or liquidate the Trust in whole or in part, except
          pursuant  to  Article IX hereof;  or

               (v) (A) permit the validity or  effectiveness of this Agreement
          to be  impaired,  or  permit  any  Person  to be  released  from any
          covenant  or  obligation  with  respect  to  the  Trust  or  to  the
          Certificates  under  this  Agreement,  except  as may  be  expressly
          permitted  hereby or (B) permit  any lien,  charge,  adverse  claim,
          security interest, mortgage or other encumbrance to be created on or
          extend to or otherwise  arise upon or burden the Trust Estate or any
          part thereof or any interest therein or the proceeds thereof.

          Section 6.06. No Other Powers.

          The  Trustee  will not  permit  the Trust to  engage in any  business
activity or transaction  other than those activities  permitted by Section 2.03
hereof.

          Section 6.07. Limitation of Suits.

          No Owner shall have any right to institute any  proceeding,  judicial
or  otherwise,  with  respect to this  Agreement or the  Certificate  Insurance
Policy,  or for the  appointment of a receiver or trustee of the Trust,  or for
any other remedy with respect to an event of default hereunder, unless:

          (1)  such Owner has previously given written notice to the Seller and
               the  Trustee  of  such  Owner's   intention  to  institute  such
               proceeding;

          (2)  the  Owners  of not less  than 25% of the  Percentage  Interests
               represented by the Class A Certificates  then Outstanding or, if
               there  are  no  Class  A  Certificates  then  Outstanding,  by a
               majority of the Percentage Interests  represented by the Class R
               Certificates,  shall have made written request to the Trustee to
               institute   such   proceeding   in  its  own  name  as   Trustee
               establishing the Trust;

          (3)  such  Owner or Owners  have  offered to the  Trustee  reasonable
               indemnity  against the costs,  expenses  and  liabilities  to be
               incurred in compliance with such request;

          (4)  the  Trustee  for 60 days  after  its  receipt  of such  notice,
               request  and offer of  indemnity  has failed to  institute  such
               proceeding;  

          (5)  as  long as any  Class A  Certificates  are  Outstanding  or any
               Reimbursement  Amounts are owed to the Certificate  Insurer, the
               Certificate  Insurer has consented in writing  thereto (unless a
               Certificate  Insurer  Default  as  defined  in clause (a) of the
               definition  thereof has occurred and is continuing);  and 

          (6)  no direction  inconsistent  with such  written  request has been
               given to the Trustee  during such 60-day period by the Owners of
               a majority of the Percentage Interests  represented by the Class
               A  Certificates  or, if there are no Class A  Certificates  then
               Outstanding,  by  such  majority  of  the  Percentage  Interests
               represented by the Class R Certificates; it being understood and
               intended  that no one or more Owners shall have any right in any
               manner whatever by virtue of, or by availing  themselves of, any
               provision of this Agreement to affect,  disturb or prejudice the
               rights of any other  Owner of the same  Class or to obtain or to
               seek to obtain  priority or  preference  over any other Owner of
               the same Class or to  enforce  any right  under this  Agreement,
               except  in the  manner  herein  provided  and for the  equal and
               ratable benefit of all the Owners of the same Class.

          In the event the Trustee shall receive  conflicting  or  inconsistent
requests and  indemnity  from two or more groups of Owners,  each  representing
less  than  a  majority  of the  applicable  Class  of  Certificates  and  each
conforming to paragraphs (1)-(6) of this Section 6.07, the Certificate  Insurer
in its sole  discretion  may  determine  what action,  if any,  shall be taken,
notwithstanding any other provision of this Agreement.

          Section   6.08.   Unconditional   Rights   of   Owners   to   Receive
Distributions.

          Notwithstanding  any other provision in this Agreement,  the Owner of
any Certificate shall have the right, which is absolute and  unconditional,  to
receive distributions to the extent provided herein and therein with respect to
such  Certificate  or to  institute  suit  for  the  enforcement  of  any  such
distribution,  and such right shall not be impaired without the consent of such
Owner.

          Section 6.09. Rights and Remedies Cumulative.

          Except  as  otherwise  provided  herein,  no right or  remedy  herein
conferred upon or reserved to the Trustee,  the  Certificate  Insurer or to the
Owners is intended  to be  exclusive  of any other  right or remedy,  and every
right and remedy shall,  to the extent  permitted by law, be cumulative  and in
addition to every other right and remedy  given  hereunder  or now or hereafter
existing at law or in equity or otherwise. Except as otherwise provided herein,
the  assertion or employment  of any right or remedy  hereunder,  or otherwise,
shall  not  prevent  the  concurrent  assertion  or  employment  of  any  other
appropriate right or remedy.

          Section 6.10. Delay or Omission Not Waiver.

          No delay of the Trustee,  the Certificate Insurer or any Owner of any
Certificate to exercise any right or remedy under this  Agreement  shall impair
any such right or remedy or constitute a waiver of such right or remedy.  Every
right  and  remedy  given  by this  Article  VI or by law to the  Trustee,  the
Certificate Insurer or to the Owners may be exercised from time to time, and as
often as may be deemed expedient,  by the Trustee,  the Certificate Insurer, or
by the Owners, as the case may be.

          Section 6.11. Control by Owners.

          The Certificate Insurer or the Owners of a majority of the Percentage
Interests  represented by the Class A Certificates  then  Outstanding  with the
consent  of the  Certificate  Insurer  or, if there  are no longer  any Class A
Certificates  then  Outstanding,  by such majority of the Percentage  Interests
represented by the Class R Certificates  then  Outstanding may direct the time,
method and place of conducting any  proceeding for any remedy  available to the
Trustee  with  respect to the  Certificates  or  exercising  any trust or power
conferred on the Trustee with respect to the  Certificates or the Trust Estate,
including,  but not  limited  to,  those  powers set forth in Section  6.03 and
Section 8.20 hereof, provided that:

          (1)  such direction  shall not be in conflict with any rule of law or
               with this Agreement;

          (2)  the Trustee shall have been provided with indemnity satisfactory
               to it; and

          (3)  the  Trustee  may take any  other  action  deemed  proper by the
               Trustee, as the case may be, which is not inconsistent with such
               direction  (and  which  does  not  require  Certificate  Insurer
               consent or direction  pursuant to the terms of this  Agreement);
               provided,  however,  that the  Trustee  need not take any action
               which it  determines  might  involve it in  liability  or may be
               unjustly prejudicial to the Owners not so directing.

          Section 6.12. Indemnification by the Seller.

          The Seller agrees to indemnify and hold the Trustee,  the  Depositor,
the  Certificate  Insurer and each Owner  harmless  against any and all claims,
losses, penalties, fines, forfeitures, legal fees and related costs, judgments,
and any other costs,  fees and expenses that the Trustee,  the  Depositor,  the
Certificate  Insurer and any Owner sustain in any way related to the failure of
Seller to perform its duties in  compliance  with the terms of this  Agreement.
The Seller shall immediately notify the Trustee, the Depositor, the Certificate
Insurer  and each Owner if a claim is made by a third  party that the  Servicer
has failed to perform its obligations to service and administer the Home Equity
Loans in  compliance  with the terms of this  Agreement,  and the Seller  shall
assume  (with the consent of the Trustee) the defense of any such claim and pay
all expenses in connection  therewith,  including  reasonable counsel fees, and
promptly pay, discharge and satisfy any judgment or decree which may be entered
against the Depositor,  the Servicer,  the Seller, the Trustee, the Certificate
Insurer and/or Owner in respect of such claim. The Trustee shall, in accordance
with  instructions  received  from the Seller,  reimburse  the Seller only from
amounts  otherwise  distributable  on the Class R Certificates  for all amounts
advanced  by it  pursuant  to the  preceding  sentence,  except  when  a  final
nonappealable  adjudication  determines that the claim relates  directly to the
failure  of the Seller to perform  its duties in  compliance  with the terms of
this  Agreement.  The  provisions  of  this  Section  6.12  shall  survive  the
termination of this Agreement and the payment of the outstanding Certificates.

                                END OF ARTICLE VI




                                  ARTICLE VII

                      ACCOUNTS, DISBURSEMENTS AND RELEASES

          Section 7.01. Collection of Money.

          Except as otherwise  expressly  provided  herein,  the Trustee  shall
demand  payment  or  delivery  of all money and other  property  payable  to or
receivable  by the  Trustee  pursuant  to  this  Agreement  or the  Certificate
Insurance  Policy,  including  (a) all payments due on the Home Equity Loans in
accordance  with the respective  terms and conditions of such Home Equity Loans
and  required  to be  paid  over  to  the  Trustee  by the  Servicer  or by any
Sub-Servicer  and (b) Insured  Payments.  The Trustee shall hold all such money
and  property  received by it as part of the Trust Estate and shall apply it as
provided in this Agreement.

          Section 7.02. Establishment of Accounts.

          (a) The Depositor  shall cause to be  established on the Startup Day,
and the Trustee shall maintain,  at the Corporate Trust Office, the Certificate
Account as an  Eligible  Account  to be held by the  Trustee in the name of the
Trust on behalf of the Owners of the Certificates and the Certificate Insurer.

          (b) On each  Determination  Date the Trustee shall determine (subject
to the terms of Section 10.03(j) hereof,  based solely on information  provided
to it in writing by the  Servicer)  with respect to the  immediately  following
Payment Date, the amounts that are expected to be on deposit in the Certificate
Account  as of  such  date  on  such  Payment  Date  with  respect  to  Group I
(disregarding  the amounts of any Insured Payments) and equal to the sum of (x)
such  amounts  on deposit  therein  excluding  the amount of any Total  Monthly
Excess  Cashflow  from Group I included in such amounts plus (y) any amounts of
related Total Monthly  Excess  Cashflow from either Group to be applied on such
Payment Date to the Fixed Rate Certificates. The amount described in clause (x)
of the  preceding  sentence  with  respect to each Payment Date is the "Group I
Available Funds" and the sum of the amounts described in clauses (x) and (y) of
the preceding  sentence with respect to each Payment Date is the "Group I Total
Available  Funds."

          (c) On each  Determination  Date the Trustee shall determine (subject
to the terms of Section 10.03(j) hereof,  based solely on information  provided
to it in writing by the  Servicer)  with respect to the  immediately  following
Payment Date, the amounts that are expected to be on deposit in the Certificate
Account  as of such  date  on such  Payment  Date  with  respect  to  Group  II
(disregarding  the amounts of any Insured Payments) and equal to the sum of (x)
such  amounts  on deposit  therein  excluding  the amount of any Total  Monthly
Excess  Cashflow  for Group II included in such amounts plus (y) any amounts of
related Total Monthly  Excess  Cashflow from either Group to be applied on such
Payment Date to the Class A-7 Certificates.  The amount described in clause (x)
of the  preceding  sentence  with respect to each Payment Date is the "Group II
Available Funds" and the sum of the amounts described in clauses (x) and (y) of
the preceding sentence with respect to each Payment Date is the "Group II Total
Available Funds." 

          Section 7.03. Flow of Funds.

          (a) (i) The Trustee shall deposit in the Certificate  Account without
duplication,  upon  receipt,  with  respect  to Group I,  the  proceeds  of any
liquidation  of the assets of the Trust  insofar as such assets relate to Group
I, all remittances  made to the Trustee  pursuant to Section  8.08(d)(ii)  with
respect to Group I and the Group I Monthly  Remittance  Amount  remitted by the
Servicer.

          (ii) The Trustee shall  deposit in the  Certificate  Account  without
duplication,  upon  receipt,  with  respect  to Group II, the  proceeds  of any
liquidation  of the assets of the Trust  insofar as such assets relate to Group
II, all remittances  made to the Trustee  pursuant to Section  8.08(d)(ii) with
respect to Group II and the Group II Monthly  Remittance Amount remitted by the
Servicer.

          (b)  Subject to the  provisions  of clause (c) below on each  Payment
Date,  the  Trustee  shall make the  following  allocations  disbursements  and
transfers  (based solely on  information  provided by the Servicer in writing),
for each Home  Equity  Loan Group from  amounts  deposited  in the  Certificate
Account  pursuant to  subsection  (a) and (e) for the related  Home Equity Loan
Group in the following order of priority,  and each such  allocation,  transfer
and  disbursement  shall be treated as having occurred only after all preceding
allocations, transfers and disbursements have occurred:

          (i)  first,  on each Payment Date from amounts then on deposit in the
               Certificate  Account for the related Home Equity Loan Group, (A)
               the Trustee Fee  allocable to the related Home Equity Loan Group
               shall  be  paid  to  the  Trustee  and  (B)  provided   that  no
               Certificate  Insurer  Default  as  defined  in clause (a) of the
               definition  thereof has occurred and is continuing,  the Premium
               Amount for the related Classes of Class A Certificates  for such
               Payment Date shall be paid to the Certificate Insurer;

          (ii) second,  on each Payment  Date,  the Trustee  shall  allocate an
               amount equal to the sum of (x) the Total  Monthly  Excess Spread
               with  respect to the related  Home Equity Loan Group and Payment
               Date plus (y) any Subordination Reduction Amount with respect to
               the related  Home  Equity Loan Group and Payment  Date (such sum
               being the "Total Monthly  Excess  Cashflow" for the related Home
               Equity  Loan Group and Payment  Date) to the related  Classes of
               Class A  Certificates  in the following  order of priority: 

               (A)  first,  such Total Monthly Excess  Cashflow with respect to
                    each Group shall be allocated to the payment of the related
                    Class A  Distribution  Amount  pursuant to clause  (b)(iii)
                    below (excluding any related Subordination Increase Amount)
                    in an amount equal to the amount,  if any, by which (x) the
                    related Class A Distribution  Amount (excluding any related
                    Subordination  Increase  Amount)  exceeds (y) the Available
                    Funds with  respect to such Home  Equity Loan Group (net of
                    the related Trustee Fee and the related Premium Amount) and
                    shall be paid as part of the Class A  Distribution  Amount,
                    first  pursuant to clause  (b)(iii)(A)  below,  and then as
                    applicable pursuant to clause (b)(iii)(B) or (C) below (the
                    amount  of such  difference  being the  "Group I  Available
                    Funds  Shortfall" with respect to Group I and the "Group II
                    Available Funds Shortfall" with respect to Group II);

               (B)  second,  any portion of the Total Monthly  Excess  Cashflow
                    with respect to such Home Equity Loan Group remaining after
                    the allocation  described in clause  (b)(ii)(A) above shall
                    be allocated  against any Available  Funds  Shortfall  with
                    respect to the other Home  Equity  Loan  Group;  

               (C)  third,  provided  that no  Certificate  Insurer  Default as
                    defined  in  clause  (a)  of  the  definition  thereof  has
                    occurred  and is  continuing,  any  portion  of  the  Total
                    Monthly Excess  Cashflow with respect to a Home Equity Loan
                    Group remaining after the allocations  described in clauses
                    (b)(ii)(A)  and (B) above shall be paid to the  Certificate
                    Insurer  in  respect  of  amounts  owed on  account  of any
                    Reimbursement Amount with respect to the related Classes of
                    Class  A  Certificates;

               (D)  fourth,  provided that no  Certificate  Insurer  Default as
                    defined  in  clause  (a)  of  the  definition  thereof  has
                    occurred  and is  continuing,  any  portion  of  the  Total
                    Monthly Excess  Cashflow with respect to a Home Equity Loan
                    Group remaining after the allocations  described in clauses
                    (b)(ii)(A),  (B)  and  (C)  above  shall  be  paid  to  the
                    Certificate Insurer in respect of any Reimbursement  Amount
                    with   respect  to  the   unrelated   Classes  of  Class  A
                    Certificates;  

               (E)  fifth,  any portion of the Total  Monthly  Excess  Cashflow
                    with  respect to a Home Equity Loan Group  remaining  after
                    the allocation  described in clauses  (b)(ii)(A),  (B), (C)
                    and (D) above shall be used to reduce to zero,  through the
                    payment  to the  Owners of the  related  Classes of Class A
                    Certificates of a Subordination Increase Amount included in
                    the related Principal  Distribution  Amount, which shall be
                    paid  pursuant  to clause  (b)(iii)(B)  or (C)  below,  any
                    Subordination Deficiency Amount with respect to the related
                    Home Equity Loan Group as of such Payment Date; 

               (F)  sixth,  if a  Certificate  Insurer  Default,  as defined in
                    clause (a) of the  definition  thereof has  occurred and is
                    continuing,  then any portion of the Total  Monthly  Excess
                    Cashflow with respect to a Home Equity Loan Group remaining
                    after the allocations described in clauses (b)(ii)(A), (B),
                    (C),  (D) and (E)  above  shall be paid to the  Certificate
                    Insurer  in  respect  of  amounts  owed on  account  of any
                    Reimbursement Amount with respect to the related Classes of
                    Class A Certificates;

               (G)  seventh,  any portion of the Total Monthly Excess  Cashflow
                    remaining   after  the  allocation   described  in  clauses
                    (b)(ii)(A),  (B), (C), (D), (E) and (F) above shall be used
                    to reduce to zero, through the payment to the Owners of the
                    unrelated   Classes   of   Class   A   Certificates   of  a
                    Subordination  Increase  Amount  included in the  Principal
                    Distribution  Amount for such unrelated Classes pursuant to
                    clauses (b)(iii)(B) or (C) below, any related Subordination
                    Deficiency  Amount, as of such Payment Date; 

               (H)  eighth,  if a Certificate  Insurer  Default,  as defined in
                    clause (a) of the definition  thereof,  has occurred and is
                    continuing,  then any portion of the Total  Monthly  Excess
                    Cashflow with respect to a Home Equity Loan Group remaining
                    after the allocations described in clauses (b)(ii)(A), (B),
                    (C),  (D),  (E),  (F) and (G)  above  shall  be paid to the
                    Certificate Insurer in respect of any Reimbursement  Amount
                    with   respect  to  the   unrelated   Classes  of  Class  A
                    Certificates;  

               (I)  ninth,  any portion of Total Monthly  Excess  Cashflow with
                    respect  to  Group  II  remaining   after  the   allocation
                    described in clauses  (b)(ii)(A),  (B), (C), (D), (E), (F),
                    (G) and (H) above shall be allocated to the Owners of Class
                    A-7 Certificates  pursuant to clause  (b)(iii)(E) below, to
                    the  extent of any  Unpaid  Class  A-7  Certificateholders'
                    Interest Index Carryovers from prior Payment Dates; and  

               (J)  tenth,  any Total Monthly Excess  Cashflow  remaining after
                    the application described in clauses (b)(ii)(A),  (B), (C),
                    (D), (E), (F), (G), (H) and (I) above shall be allocated to
                    the Servicer  pursuant to clause  (b)(iii)(F)  below to the
                    extent   of   any   unreimbursed    Delinquency   Advances,
                    unreimbursed    Servicing    Advances   and    unreimbursed
                    Compensating  Interest;

          (iii)third,  following the making by the Trustee of all  allocations,
               transfers and disbursements described (b)(ii) above from amounts
               (including any related  Insured Payment which shall be used only
               to make the payments set forth in clauses  (iii)(A)-(C)) then on
               deposit in the  Certificate  Account for the related Home Equity
               Loan Group (after giving effect to the  allocations  provided in
               clause (b)(ii) above from the other Home Equity Loan Group), the
               Trustee shall distribute:

               (A)  to  the   Owners  of  each   Class  of   related   Class  A
                    Certificates,  the related Current  Interest for each Class
                    (including the proceeds of any Insured Payments made by the
                    Certificate  Insurer in respect of Current Interest) and in
                    the case of the Fixed Rate Certificates on a pro rata basis
                    based on each such Class A Certificate's  Current  Interest
                    without priority among the Fixed Rate Certificates;

               (B)  the  Group  I  Principal   Distribution   Amount  shall  be
                    distributed as follows:  (I) to the Owners of the Class A-6
                    Certificates  an  amount  equal to the  Class  A-6  Lockout
                    Distribution Amount and (II) the remainder as follows:  (i)
                    first,  to the Owners of the Class A-1  Certificates  until
                    the Class A-1 Certificate  Principal  Balance is reduced to
                    zero;  (ii)  second,   to  the  Owners  of  the  Class  A-2
                    Certificates  until  the Class  A-2  Certificate  Principal
                    Balance is reduced to zero;  (iii) third,  to the Owners of
                    the Class A-3 Certificates  until the Class A-3 Certificate
                    Principal  Balance is reduced to zero; (iv) fourth,  to the
                    Owners of the Class  A-4  Certificates  until the Class A-4
                    Certificate  are reduced to zero; (v) fifth,  to the Owners
                    of  the  Class  A-5   Certificates   until  the  Class  A-5
                    Certificate  Principal Balance is reduced to zero; and (vi)
                    sixth,  to the Owners of the Class A-6  Certificates  until
                    the Class A-6 Certificate  Principal  Balance is reduced to
                    zero (the "Class A-6 Termination  Date");  

               (C)  the  Group  II  Principal   Distribution  Amount  shall  be
                    distributed  to the  Owners of the  Class A-7  Certificates
                    until  the  Class  A-7  Certificate  Principal  Balance  is
                    reduced to zero;

               (D)  to the Certificate Insurer the amounts described in clauses
                    (b)(ii)(C), (D), (F) and (H) above;

               (E)  to the Owners of the Class A-7 Certificates,  the aggregate
                    amount of any Unpaid Class A-7 Certificateholders' Interest
                    Index  Carryover  from  prior  Payment  Dates;  

               (F)  to the Servicer the amounts set forth in clause  (b)(ii)(J)
                    above;

               (G)  to  the  Trustee,  any  unreimbursed  Trustee  Reimbursable
                    Expenses,  and  to any  successor  Servicer,  amounts  owed
                    pursuant to Section 8.20;  and 

          (iv) fourth, from remaining amount on deposit in the Certificate0
               Account following the making by the Trustee of all allocations,
               transfers and disbursements described above, the Trustee shall
               distribute to the Owners of the Class R Certificates, the
               Residual Net Monthly Excess Cashflow, if any, for such Payment
               Date.

          (c) On any Payment  Date during the  continuance  of any  Certificate
Insurer Default,  if there is a Subordination  Deficit with respect to Group I,
then the Group I Principal  Distribution  Amount for such Payment Date shall be
distributed  pro  rata  to  the  Owners  of any  related  Outstanding  Class  A
Certificates on such Payment Date.

          (d)  Notwithstanding any of the foregoing  provisions,  the aggregate
amounts  distributed  on all Payment Dates to the Owners of the related Class A
Certificates  on account of principal  pursuant to clause  (b)(iii)(B)  and (C)
shall not exceed the  original  Certificate  Principal  Balance of the  related
Class A Certificates.

          (e) Upon receipt of Insured Payments from the Certificate  Insurer on
behalf of Owners of the Class A  Certificates,  the Trustee  shall deposit such
Insured Payments in the Policy Payments Account. On each Payment Date, pursuant
to Section  12.02(b)  hereof,  such amounts will be transferred from the Policy
Payments  Account to the Certificate  Account and the Trustee shall  distribute
such Insured  Payments,  or the  proceeds  thereof in  accordance  with Section
7.03(b), to the Owners of such Class A Certificates.  

          (f) The  Trustee or Paying  Agent shall (i) receive for each Owner of
the Class A Certificates  any Insured Payment from the Certificate  Insurer and
(ii) disburse the same to the Owners of the related Class A Certificates as set
forth in Section 7.03(b).  Insured Payments  disbursed by the Trustee or Paying
Agent from proceeds of the Certificate Insurance Policy shall not be considered
payment by the Trust,  nor shall such payments  discharge the obligation of the
Trust with respect to such Class A  Certificates  and the  Certificate  Insurer
shall be  entitled  to receive  the  Reimbursement  Amount  pursuant to Section
7.03(b)(iii)(D)  hereof. Nothing contained in this paragraph shall be construed
so as to impose duties or obligations on the Trustee that are different from or
in addition to those expressly set forth in this Agreement.

          The rights of the Owners to receive  distributions  from the proceeds
of the  Trust  Estate,  and  all  ownership  interests  of the  Owners  in such
distributions,  shall be as set forth in this  Agreement.  In this regard,  all
rights of the Owners of the Class R Certificates  to receive  distributions  in
respect of the Class R  Certificates  shall be subject and  subordinate  to the
preferential  rights of the  holders  of the Class A  Certificates  to  receive
distributions  thereon  and the  ownership  interests  of such  Owners  in such
distributions,  as described  herein.  In accordance  with the  foregoing,  the
ownership  interests  of the  Owners of the  Class R  Certificates  in  amounts
deposited  in the  Accounts  from time to time shall not vest  unless and until
such  amounts  are  distributed  in  respect  of the  Class R  Certificates  in
accordance with the terms of this Agreement. Notwithstanding anything contained
in this  Agreement to the  contrary,  and the Owners of the Class R Certificate
shall not be required to refund any amount properly  distributed on the Class R
Certificates pursuant to this Section 7.03.

          Section 7.04. [Reserved]

          Section 7.05. Investment of Accounts.

          (a) Consistent with any requirements of the Code, all or a portion of
any  Account  held by the  Trustee for the benefit of the Owners may (i) remain
uninvested or (ii) be invested and reinvested by the Trustee in the name of the
Trustee  for the  benefit of the Owners and the  Certificate  Insurer in one or
more  Eligible  Investments  bearing  interest or sold at a discount.  The bank
serving  as  Trustee  or  any  affiliate  thereof  may be  the  obligor  on any
investment which otherwise qualifies as an Eligible  Investment.  No investment
in any Account shall mature later than the Business Day  immediately  preceding
the  next  Payment  Date.  Amounts  held in the  Certificate  Account  shall be
invested in Eligible  Investments,  which Eligible  Investments shall mature no
later than the Business Day preceding the  immediately  following  Payment Date
or, if such Eligible  Investments are an obligation of the Trustee or are money
market  funds for which the  Trustee  or any  affiliate  is the  manager or the
adviser,  such  Eligible  Investments  shall mature no later than the following
Payment Date.

          (b) If any amounts are needed for disbursement  from any Account held
by the Trustee and sufficient  uninvested  funds are not available to make such
disbursement, the Trustee shall cause to be sold or otherwise converted to cash
a sufficient amount of the investments in such Account.  No investments will be
liquidated  prior to  maturity  unless  the  proceeds  thereof  are  needed for
disbursement.  

          (c) All  income or other  gain  from  investment  in the  Certificate
Account held by the Trustee shall be withdrawn and retained by the Trustee. Any
investment  losses on amounts held in the Certificate  Account shall be for the
account of the Trustee and promptly upon the  realization of such loss shall be
contributed  by the Trustee to the  Certificate  Account.  

          Section 7.06. Payment of Trust Expenses.

          (a) The Trustee shall make demand on the Seller to pay and the Seller
shall pay the amount of the  expenses of the Trust  referred to in Section 2.05
(other  than  payments  of  premiums  to the  Certificate  Insurer)  (including
Trustee's  fees  and  expenses  not  covered  by  Sections   7.03(b)(i)(A)  and
7.03(b)(iii)(G) respectively),  and the Seller shall promptly pay such expenses
directly  to the  Persons to whom such  amounts  are due.  With  respect to the
Certificate  Account the Trustee  shall receive all income and other gains from
investments as described in Section 7.05(c).

          (b) The Seller shall pay  directly on the Startup Day the  reasonable
fees  and  expenses  of  counsel  to  the  Trustee.

          Section  7.07.   Eligible Investments.

          The following are Eligible Investments:

          (a)  direct  general   obligations  of,  or  obligations   fully  and
unconditionally  guaranteed as to the timely  payment of principal and interest
by, the United States or any agency or instrumentality  thereof,  provided such
obligations are backed by the full faith and credit of the United States, FHLMC
senior debt obligations, and FNMA senior debt obligations, but excluding any of
such securities whose terms do not provide for payment of a fixed dollar amount
upon maturity or call for redemption;

          (b) Federal Housing Administration debentures;

          (c) FHLMC participation certificates which guaranty timely payment of
principal and interest and senior debt  obligations; 

          (d)  Consolidated  senior debt  obligations  of any Federal Home Loan
Banks;

          (e) FNMA  mortgage-backed  securities  (other than stripped  mortgage
securities)  and senior debt  obligations;  

          (f) Federal  funds,  certificates  of  deposit,  time  deposits,  and
bankers'  acceptances (having original maturities of not more than 365 days) of
any domestic bank, the short-term debt obligations of which have been rated A-l
by Standard & Poor's and P-l by Moody's; provided that any such certificates of
deposit must be secured at all times by  collateral  described in clause (a) or
(b) above,  such  collateral must be held by a third party and the Trustee must
have a perfected  first  priority  security  interest in such  collateral; 

          (g)  Deposits  of any  bank or  savings  and  loan  association  (the
long-term  deposit  rating  of which is Baa3 or better  by  Moody's  and BBB by
Standard & Poor's) which has combined capital, surplus and undivided profits of
at least  $50,000,000 which deposits are insured by the FDIC and held up to the
limits  insured  by the  FDIC;

          (h) Repurchase  agreements  collateralized by securities described in
(a),  (c),  or (e)  above  with any  registered  broker/dealer  subject  to the
Securities  Investors  Protection  Corporation's  jurisdiction  and  subject to
applicable  limits  therein  promulgated  by  Securities  Investors  Protection
Corporation  or any  commercial  bank,  if such  broker/dealer  or bank  has an
uninsured,  unsecured  and  unguaranteed  short-term  obligation  rated  P-l by
Moody's and A-1+ or better by Standard & Poor's, provided:

               a. A master repurchase  agreement or specific written repurchase
          agreement governs the transaction, and

               b. The  securities  are held  free and  clear of any lien by the
          Trustee or an independent  third party acting solely as agent for the
          Trustee,  and such third party is (a) a Federal  Reserve Bank,  (b) a
          bank  which is a member of the FDIC and which has  combined  capital,
          surplus and undivided profits of not less than $25,000,000,  or (c) a
          bank approved in writing for such purpose by the Certificate Insurer,
          and the Trustee shall have received  written  confirmation  from such
          third  party  that it holds  such  securities,  free and clear of any
          lien, as agent for the Trustee, and

               c.  A  perfected  first  security  interest  under  the  Uniform
          Commercial Code, or book entry procedures  prescribed at 31 CFR 306.1
          et seq. or 31 CFR 350.0 et seq.,  in such  securities  is created for
          the benefit of the Trustee, and

               d. The  repurchase  agreement  has a term of thirty days or less
          and  the  Trustee  will  value  the  collateral  securities  no  less
          frequently than weekly  marked-to-market at current market price plus
          interest  and  will  liquidate  the  collateral   securities  if  any
          deficiency  in the  required  collateral  percentage  is not restored
          within two business days of such valuation, and

               e.  The  fair  market  value  of the  collateral  securities  in
          relation  to the  amount  of  the  repurchase  obligation,  including
          principal and interest, is equal to at least 106%;

          (i) Commercial paper (having original maturities of not more than 270
days) rated in the highest  short-term  rating  categories of Standard & Poor's
and Moody's;

          (j) Any money  market  fund rated AAAm or AAAm-G by Standard & Poor's
and Aaa by Moody's which funds are registered under the Investment  Company Act
of 1940 and whose  shares  are  registered  under the  Securities  Act of 1933,
including  any such fund that is managed by the Trustee or any affiliate of the
Trustee or for which the Trustee or any of its  affiliates  acts as an adviser;
and 

          (k) Any other investment permitted by each of the Rating Agencies and
the  Certificate  Insurer;

provided that no instrument  described  above shall evidence either the right to
receive  (a) only  interest  with  respect to the  obligations  underlying  such
instrument or (b) both principal and interest  payments derived from obligations
underlying such instrument and the interest and principal  payments with respect
to such instrument  provided a yield to maturity at par greater than 120% of the
yield to maturity at par of the underlying obligations;  and provided,  further,
that all instruments  described hereunder shall mature at par on or prior to the
next  succeeding  Payment Date unless  otherwise  provided in this Agreement and
that no instrument  described hereunder may be purchased at a price greater than
par if such  instrument  may be  prepaid  or  called  at a price  less  than its
purchase price prior to stated maturity.

          Section 7.08. Accounting and Directions by Trustee.

          By 12:00 noon New York time,  on each  Payment  Date (or such earlier
period as shall be agreed by the Seller and the  Trustee),  the  Trustee  shall
notify  (subject  to the terms of  Section  10.03(j)  hereof,  based  solely on
information  provided to the Trustee by the Servicer and upon which the Trustee
may rely) the Seller, the Depositor, each Owner and the Certificate Insurer, of
the following information with respect to such Payment Date (which notification
may be given by facsimile, or by telephone promptly confirmed in writing):

          (1)  The aggregate amount on deposit in the Certificate Account as of
               the related Determination Date;

          (2)  The Class A  Distribution  Amount,  with  respect  to each Class
               individually,  and all  Classes  in the  aggregate  on the  next
               Payment  Date;  

          (3)  The amount of any Subordination Increase Amount for each Group;

          (4)  The amount of any Insured  Payment to be made by the Certificate
               Insurer on such Payment Date;

          (5)  The application of the amounts described in clauses (1), (3) and
               (4)  above  in  respect  of  the  distribution  of the  Class  A
               Distribution  Amount on such  Payment  Date in  accordance  with
               Section  7.03  hereof;

          (6)  The Class A Certificate  Principal Balance, the aggregate amount
               of the principal of each Class of the Class A Certificates to be
               paid  on  such  Payment  Date  and  the  remaining   Certificate
               Principal   Balance  of  each  Class  of  Class  A  Certificates
               following  any such  payment;  

          (7)  The amount,  if any, of any  Realized  Losses for each Group for
               the   related   Remittance   Period;  

          (8)  The  amount  of any  Subordination  Deficit,  any  Subordination
               Reduction Amount and the Specified Subordination Amount for each
               Group;

          (9)  [Reserved]

          Section 7.09. Reports by Trustee to Owners and Certificate Insurer.

          (a)  On each  Payment  Date the  Trustee  shall  transmit a report in
               writing to each Owner,  the  Underwriters,  the  Depositor,  the
               Certificate Insurer, Standard & Poor's and Moody's:

               (i) the amount of the distribution  with respect to such Owners'
          Certificates (based on a Certificate in the original principal amount
          of $1,000);

               (ii) the  amount  of such  Owner's  distributions  allocable  to
          principal,   separately  identifying  the  aggregate  amount  of  any
          Prepayments  in full or  other  Prepayments  or other  recoveries  of
          principal  included  therein  with  respect  to Group I and  Group II
          (based on a Certificate in the original  principal  amount of $1,000)
          and any related  Subordination  Increase Amount;  

               (iii) the  amount of such  Owner's  distributions  allocable  to
          interest (based on a Certificate in the original  principal amount of
          $1,000);

               (iv) if the distribution to the Owners of any Class of the Class
          A Certificates on such Payment Date was less than the related Class A
          Distribution  Amount on such Payment Date,  the related Carry Forward
          Amount and the allocation  thereof to the related  Classes of Class A
          Certificates resulting therefrom;

               (v) the amount of any  Insured  Payment  included in the amounts
          distributed  to the Owners of Class A  Certificates  on such  Payment
          Date;

               (vi) the  principal  amount of each Class of Class A Certificate
          which will be  Outstanding  and the  aggregate  Loan  Balance of each
          Group after giving effect to any payment of principal on such Payment
          Date;

               (vii) the Subordinated Amount, Specified Subordinated Amount and
          Subordination  Deficit for each Group, if any, remaining after giving
          effect to all distributions and transfers on such Payment Date;

               (viii) based upon  information  furnished by the Servicer,  such
          information as may be required by Section  6049(d)(7)(C)  of the Code
          and the  regulations  promulgated  thereunder to assist the Owners in
          computing their market discount;

               (ix) the total of any Substitution Amounts and any Loan Purchase
          Price  amounts  included in such  distribution  with  respect to each
          Group;

               (x) the weighted average Coupon Rate of the Home Equity Loans in
          each Group;

               (xi) the amount of any Carry-Forward Amounts;

               (xii) [Reserved]

               (xiii) such other information as the Certificate  Insurer or any
          Owner may reasonably  request with respect to Delinquent  Home Equity
          Loans;

               (xiv) the weighted average gross margin of the Home Equity Loans
          in Group II;

               (xv) the largest  home equity loan balance  outstanding  in each
          Group; and

               (xvi) the Class A-7  Pass-Through  Rate for the related  Payment
          Date.

          The Servicer shall provide to the Trustee the  information  described
in  Section  8.08(d)(iii)  and in clause  (b) below to enable  the  Trustee  to
perform its reporting  obligations under this Section,  and such obligations of
the Trustee  under this Section are  conditioned  upon such  information  being
received and the  information  provided in clauses (ii),  (ix) and (x) shall be
based  solely  upon  information  contained  in the  monthly  servicing  report
provided by the Servicer to the Trustee pursuant to Section 8.08 hereof.

          (b) In addition,  on each Payment Date the Trustee will distribute to
each Owner, the Certificate  Insurer,  the  Underwriters  Standard & Poor's and
Moody's,  together with the information  described in Subsection (a) preceding,
the following  information  with respect to each Home Equity Loan Group and for
both  Groups in the  aggregate  which is hereby  required to be prepared by the
Servicer  and  furnished  to the  Trustee  for such  purpose on or prior to the
related Monthly Remittance Date:

               (i) the number and aggregate  principal  balances of Home Equity
          Loans (a) 30-59 days Delinquent, (b) 60-89 days Delinquent and (c) 90
          or more  days  Delinquent,  as of the close of  business  on the last
          Business Day of the calendar month immediately  preceding the Payment
          Date,  (d) the numbers and aggregate Loan Balances of all Home Equity
          Loans as of such Payment  Date after giving  effect to any payment of
          principal  on  the  last  day of the  Remittance  Period  immediately
          preceding  the Payment Date and (e) the  percentage  that each of the
          amounts  represented  by  clauses  (a),  (b) and (c)  represent  as a
          percentage of the respective amounts in clause (d);

               (ii) the status  and the  number and dollar  amounts of all Home
          Equity Loans in  foreclosure  proceedings as of the close of business
          on the last Business Day of the calendar month immediately  preceding
          such Payment Date,  separately  stating,  for this purpose,  all Home
          Equity  Loans with  respect  to which  foreclosure  proceedings  were
          commenced in the  immediately  preceding  calendar  month;  

               (iii) the number of Mortgagors  and the Loan Balances of (a) the
          related Mortgages involved in bankruptcy  proceedings as of the close
          of  business  on  the  last  Business  Day  of  the  calendar   month
          immediately  preceding  such  Payment  Date and (b) Home Equity Loans
          that are  "balloon"  loans;  

               (iv) the existence and status of any REO  Properties,  as of the
          close of business of the last  Business Day of the month  immediately
          preceding the Payment Date;

               (v) the  book  value  of any REO  Property  as of the  close  of
          business on the last Business Day of the calendar  month  immediately
          preceding the Payment Date;

               (vi)  cumulative  Realized  Losses,  incurred on the Home Equity
          Loans from the Startup Day to and  including  the  Remittance  Period
          immediately  preceding  the  Payment  Date;  

               (vii) the amount of Net  Liquidation  Proceeds  realized  on the
          Home Equity Loans during the Remittance Period immediately  preceding
          the Payment Date;

               (viii) the Annual Loss  Percentage  (Rolling  Twelve Month) with
          respect to such Payment Date; and

               (ix) the 90+ Delinquency  Percentage  (Rolling Three Month) with
          respect to such Payment Date.

          The Trustee shall forward such report  (together with the information
described  in  (a)  above)   concurrently   with  each   distribution   to  the
Certificateholders, the Rating Agencies, the Certificate Insurer, Bloomberg (at
499 Park Avenue,  New York, New York 10022,  Attention:  Mike Geller) and Intex
Solutions (at 35 Highland  Circle,  Needham,  Massachusetts  02144,  Attention:
Harold Brennman) on the related Payment Date.

          (c) (i) The Trustee shall, on behalf of the Trust,  cause to be filed
with the  Commission  any  periodic  reports  required  to be filed  under  the
provisions of the Exchange Act, and the rules and regulations of the Commission
thereunder.  Upon the request of the Trustee,  each of the Seller, the Servicer
and the Depositor  shall  cooperate with the Trustee in the  preparation of any
such  report  and shall  provide  to the  Trustee  in a timely  manner all such
information  or  documentation  as is in the possession of such Person and that
the Trustee may reasonably  request in connection  with the  performance of its
duties and obligations under this Section.

               (ii) The Trustee  shall file with the  Commission a Form 15 with
          respect to the Trust as soon as practicable  following the first date
          on which the  conditions  to  filing  thereof  have  been  satisfied.
          Following  the  filing of such Form 15,  the  Trustee  will  submit a
          certificate  addressed to an officer of the Depositor certifying that
          all filings  under the Exchange Act have been made and shall attach a
          copy of acceptance  slips for such filings.  On the Startup Date, the
          Depositor  shall  provide  the  Trustee  with a  letter  at  Closing,
          substantially  in the form attached hereto as Exhibit N,  instructing
          the  Trustee,   as  filing  agent,   to  comply  with  the  reporting
          obligations for the Trust under the Exchange Act.

          Section 7.10. Reports by Trustee.

          (a) The  Trustee  shall  report to the  Depositor,  the  Seller,  the
Certificate  Insurer and each Owner,  with  respect to the amount on deposit in
the Certificate  Account  (including the amount therein relating to each Group)
and the identity of the investments  included  therein,  as the Depositor,  the
Seller,  any Owner or the Certificate  Insurer may from time to time reasonably
request.  Without limiting the generality of the foregoing,  the Trustee shall,
at the  reasonable  request  of the  Depositor,  the  Seller,  any Owner or the
Certificate  Insurer transmit promptly to the Depositor,  the Seller, any Owner
and the Certificate Insurer copies of all accountings of receipts in respect of
the Home Equity  Loans  furnished  to it by the  Servicer  and shall notify the
Seller and the  Certificate  Insurer if any Monthly  Remittance  Amount has not
been received by the Trustee when due.

          (b) The  Trustee  shall  report to the  Certificate  Insurer and each
Owner with  respect  to any  written  notices it may from time to time  receive
which  provide an  Authorized  Officer  with actual  knowledge  that any of the
statements set forth in Section 3.04(b) hereof are inaccurate.

                               END OF ARTICLE VII



                                 ARTICLE VIII

                SERVICING AND ADMINISTRATION OF HOME EQUITY LOANS

          Section 8.01. Servicer and Sub-Servicers.

          Acting directly or through one or more  Sub-Servicers  as provided in
Section 8.03,  the Servicer  shall service and administer the Home Equity Loans
in accordance  with this Agreement and the terms of the respective  Home Equity
Loans,  and with  prudent and  reasonable  care,  using the degree of skill and
attention that the Servicer  exercises  with respect to comparable  home equity
loans  that it  services  for  itself or others  and shall  have full power and
authority,  acting  alone,  to do or  cause to be done  any and all  things  in
connection with such servicing and  administration  which it may deem necessary
or desirable but without regard to: (i) any relationship that the Servicer, any
Sub-Servicer or any Affiliate of the Servicer or any Sub-Servicer may have with
the related Mortgagor; (ii) the ownership of any Certificate by the Servicer or
any  Affiliate  of the  Servicer;  (iii)  the  Servicer's  obligation  to  make
Delinquency  Advances or  Servicing  Advances;  or (iv) the  Servicer's  or any
Sub-Servicer's right to receive compensation for its services hereunder or with
respect to any particular transaction.

          Subject to Section  8.03  hereof,  the  Servicer  may,  and is hereby
authorized  to, perform any of its servicing  responsibilities  with respect to
all or certain of the Home Equity Loans through a  Sub-Servicer  as it may from
time to time designate,  but no such designation of a Sub-Servicer  shall serve
to release the Servicer from any of its obligations under this Agreement.  Such
Sub-Servicer  shall have the rights and powers of the Servicer  which have been
delegated  to such  Sub-Servicer  with  respect to such Home Equity Loans under
this Agreement.

          Without  limiting the  generality  of the  foregoing,  but subject to
Sections  8.13  and  8.14,  the  Servicer  in its own  name or in the name of a
Sub-Servicer  is hereby  authorized  and  empowered to execute and deliver,  on
behalf of itself,  the Owners and the  Trustee or any of them,  (i) any and all
instruments of  satisfaction  or  cancellation or of partial or full release or
discharge and all other comparable  instruments with respect to the Home Equity
Loans  and  with  respect  to the  Properties,  (ii) to  institute  foreclosure
proceedings or obtain a deed in lieu of  foreclosure so as to effect  ownership
of any Property in the name of the Servicer on behalf of the Trustee, and (iii)
to  hold  title  to any  Properly  upon  such  foreclosure  or  deed in lieu of
foreclosure on behalf of the Trustee; provided, however, that to the extent any
instrument described in clause (i) preceding would be delivered by the Servicer
outside of its usual procedures for home equity loans held in its own portfolio
the Servicer shall,  prior to executing and delivering such instrument,  obtain
the prior written consent of the Certificate  Insurer,  and provided,  further,
however,  that  Section  8.13(a) and Section  8.14(a)  shall each  constitute a
revocable  power of  attorney  from the  Trustee to the  Servicer to execute an
instrument of satisfaction  (or assignment of mortgage  without  recourse) with
respect to any Home Equity Loan held by the Trustee  hereunder  paid in full or
foreclosed  (or with  respect  to  which  payment  in full has been  escrowed).
Revocation  of the  power of  attorney  created  by the  final  proviso  of the
preceding  sentence  shall take effect upon (i) the receipt by the  Servicer of
written notice thereof from the Trustee,  (ii) a Servicer  Termination Event or
(iii) the termination of the Trust. The Trustee shall execute any documentation
furnished  to it by  the  Servicer  for  recordation  by  the  Servicer  in the
appropriate  jurisdictions,  as shall be necessary to effectuate the foregoing.
Subject to Sections 8.13 and 8.14, the Trustee shall,  if necessary,  execute a
power of attorney to the Servicer or any Sub-Servicer and furnish them with any
other documents as the Servicer or such Sub-Servicer  shall reasonably  request
to enable the  Servicer  and such  Sub-Servicer  to carry out their  respective
servicing and administrative duties hereunder.

          Upon the  request  of the  Trustee,  the  Servicer  shall send to the
Trustee and, if requested by the Certificate  Insurer, the Certificate Insurer,
the details  concerning  the  servicing  of the Home  Equity  Loans on computer
generated  tape,  diskette or other machine  readable  format which is mutually
agreeable.

          The  Servicer  shall  give  prompt  notice  to the  Trustee  and  the
Certificate  Insurer of any action, of which the Servicer has actual knowledge,
to (i) assert a claim  against the Trust or (ii) assert  jurisdiction  over the
Trust.

          Servicing  Advances  incurred by the Servicer or any  Sub-Servicer in
connection with the servicing of the Home Equity Loans (including any penalties
in connection  with the payment of any taxes and  assessments or other charges)
on any Property shall be recoverable  by the Servicer or such  Sub-Servicer  to
the extent described in Section 8.09(b) hereof.

          Section 8.02. Collection of Certain Home Equity Loan Payments.

          The Servicer  shall make  reasonable  efforts to collect all payments
called for under the terms and provisions of the Home Equity Loans,  and shall,
to the extent such  procedures  shall be consistent with this Agreement and the
terms and  provisions of any applicable  Insurance  Policy,  follow  collection
procedures for all Home Equity Loans at least as rigorous as those described in
the  FNMA  Guide.  Consistent  with  the  foregoing,  the  Servicer  may in its
discretion  waive or permit to be waived any late  payment  charge,  prepayment
charge,  assumption  fee  or  any  penalty  interest  in  connection  with  the
prepayment  of a Home Equity Loan or any other fee or charge which the Servicer
would be entitled to retain hereunder as servicing  compensation.  In the event
the Servicer  shall  consent to the deferment of the due dates for payments due
on a Note, the Servicer shall (i) notify the Certificate Insurer of such action
in writing promptly therefore and (ii) nonetheless make payment of any required
Delinquency Advance with respect to the payments so extended to the same extent
as if such  installment  were  due,  owing  and  Delinquent  and  had not  been
deferred,  and shall be entitled to  reimbursement  therefor in accordance with
Section  8.09(a)  hereof.  The Servicer shall not consent to any such deferment
with  respect  to the same Note more than once in any  12-month  period or more
than 3 times  during the life of the Home Equity  Loan  unless the  Certificate
Insurer has been given written  notice of such proposed  action and its consent
has been  obtained or it has failed to object has  occurred  within ten days of
receipt.

          Section  8.03.   Sub-Servicing   Agreements   Between   Servicer  and
Sub-Servicers.

          The Servicer may, with the prior written  consent of the  Certificate
Insurer,   enter  into   Sub-Servicing   Agreements   for  any   servicing  and
administration of Home Equity Loans with any institution which is acceptable to
the Certificate  Insurer and which,  (x) is in compliance with the laws of each
state   necessary  to  enable  it  to  perform  its   obligations   under  such
Sub-Servicing  Agreement,  (y) has experience  servicing home equity loans that
are  similar  to the Home  Equity  Loans  and (z) has  equity  of not less than
$5,000,000 (as  determined in accordance  with  generally  accepted  accounting
principles).  The Servicer  shall give notice to the Trustee,  the Owners,  the
Certificate  Insurer  and  the  Rating  Agencies  of  the  appointment  of  any
Sub-Servicer  (and shall receive the  confirmation  of the Rating Agencies that
such Sub-Servicer shall not result in a withdrawal or downgrading by any Rating
Agency of the rating or the  shadow  rating of the Class A  Certificates).  For
purposes  of this  Agreement,  the  Servicer  shall be deemed to have  received
payments on Home Equity Loans when any Sub-Servicer has received such payments.
Each  Sub-Servicer  shall be  required  to  service  the Home  Equity  Loans in
accordance  with this Agreement and any such  Sub-Servicing  Agreement shall be
consistent  with  and  not  violate  the  provisions  of this  Agreement.  Each
Sub-Servicing  Agreement shall provide that the Trustee (if acting as successor
Servicer) or any other  successor  Servicer  shall have the option to terminate
such  agreement  without  payment  of any  fees  if the  original  Servicer  is
terminated  or  resigns.  The  Servicer  shall  deliver to the  Trustee and the
Certificate Insurer copies of all Sub-Servicing Agreements,  and any amendments
or modifications thereof promptly upon the Servicer's execution and delivery of
such instrument.

          Section 8.04. Successor Sub-Servicers.

          The  Servicer  shall  be  entitled  to  terminate  any  Sub-Servicing
Agreement in accordance  with the terms and  conditions  of such  Sub-Servicing
Agreement and to either itself  directly  service the related Home Equity Loans
or enter into a  Sub-Servicing  Agreement with a successor  Sub-Servicer  which
qualifies under Section 8.03.

          Section 8.05. Liability of Servicer; Indemnification.

          (a) The Servicer shall not be relieved of its obligations  under this
Agreement  notwithstanding any Sub-Servicing Agreement or any of the provisions
of this Agreement  relating to agreements or arrangements  between the Servicer
and a  Sub-Servicer  and the Servicer shall be obligated to the same extent and
under  the  same  terms  and  conditions  as if it  alone  were  servicing  and
administering  the Home Equity Loans.  The Servicer  shall be entitled to enter
into any agreement with a Sub-Servicer for  indemnification  of the Servicer by
such Sub-Servicer and nothing contained in such  Sub-Servicing  Agreement shall
be deemed to limit or modify this Agreement.

          (b) The  Servicer  agrees  to  indemnify  and hold the  Trustee,  the
Depositor,  the Certificate Insurer and each Owner harmless against any and all
claims, losses, penalties,  fines,  forfeitures,  legal fees and related costs,
judgments,  and any  other  costs,  fees and  expenses  that the  Trustee,  the
Depositor, the Certificate Insurer and any Owner may sustain in any way related
to the  failure of the  Servicer  to perform  its duties and  service  the Home
Equity Loans in compliance with the terms of this Agreement. The Servicer shall
immediately notify the Trustee, the Depositor, the Certificate Insurer and each
Owner if a claim is made by a third party with respect to this  Agreement,  and
the Servicer shall assume (with the consent of the Trustee and the  Certificate
Insurer)  the  defense of any such  claim and pay all  expenses  in  connection
therewith,  including  reasonable counsel fees, and promptly pay, discharge and
satisfy any judgment or decree which may be entered  against the Servicer,  the
Trustee, the Depositor, the Certificate Insurer and/or Owner in respect of such
claim.  The Trustee shall,  in accordance with  instructions  received from the
Servicer,  reimburse the Servicer only from amounts otherwise  distributable on
the  Class R  Certificates  for all  amounts  advanced  by it  pursuant  to the
preceding sentence, except when a final nonpayable adjudication determines that
the claim relates directly to the failure of the Servicer to perform its duties
in compliance with the Agreement.  The provisions of this Section 8.05(b) shall
survive the  termination of this  Agreement and the payment of the  outstanding
Certificates.

          Section 8.06. No Contractual  Relationship Between Sub-Servicer,
Trustee or the Owners.

          Any  Sub-Servicing  Agreement and any other  transactions or services
relating to the Home Equity Loans  involving a Sub-Servicer  shall be deemed to
be between  the  Sub-Servicer  and the  Servicer  alone and the Trustee and the
Owners shall not be deemed  parties  thereto and shall have no claims,  rights,
obligations,  duties or liabilities with respect to any Sub-Servicer  except as
set forth in Section 8.07.

          Section 8.07. Assumption or Termination of Sub-Servicing Agreement by
Trustee.

          In connection with the assumption of the responsibilities, duties and
liabilities and of the authority, power and rights of the Servicer hereunder by
the  Trustee  pursuant to Section  8.20 or another  successor  Servicer,  it is
understood  and agreed that the  Servicer's  rights and  obligations  under any
Sub-Servicing  Agreement  then in force between the Servicer and a Sub-Servicer
shall be assumed  simultaneously by the Trustee or another  successor  Servicer
without act or deed on part of the Trustee; provided, however, that the Trustee
(if acting as successor Servicer) or any other successor Servicer may, with the
consent  of  the  Certificate  Insurer,  and  shall,  at the  direction  of the
Certificate Insurer, terminate the Sub-Servicer as provided in Section 8.03.

          The Servicer shall, upon the reasonable  request of the Trustee,  but
at the expense of the  Servicer,  deliver to the assuming  party  documents and
records relating to each  Sub-Servicing  Agreement and an accounting of amounts
collected  and held by it and  otherwise  use its best  reasonable  efforts  to
effect the orderly and efficient  transfer of the  Sub-Servicing  Agreements to
the assuming party.

          Section 8.08. Principal and Interest Account.

          (a)  The  Servicer  shall  establish  and  maintain  at one  or  more
Designated  Depository  Institutions  the Principal and Interest  Account to be
held as a trust  account.  The  Principal  and  Interest  Account  shall  be an
Eligible  Account.  Each Principal and Interest  Account shall be identified on
the records of the Designated Depository  Institution as follows:  Norwest Bank
Minnesota,  National  Association,  as Trustee on behalf of Financial  Security
Assurance  Inc. and the Owners of the Centex Home Equity Loan Trust 1998-3 Home
Equity Loan Pass-Through  Certificates.  If the institution at any time holding
the  Principal  and  Interest  Account  ceases to be eligible  as a  Designated
Depository  Institution  hereunder,  then the  Servicer  shall  immediately  be
required  to  name a  successor  institution  meeting  the  requirements  for a
Designated Depository Institution hereunder. If the Servicer fails to name such
a  successor  institution,  then  the  Principal  and  Interest  Account  shall
thenceforth be held as a trust account with a qualifying  Designated Depository
Institution selected by the Trustee. The Servicer shall notify the Trustee, the
Certificate  Insurer  and the Owners if there is a change in the name,  account
number or institution holding the Principal and Interest Account.

          Subject to  Subsection  (c) below,  the  Servicer  shall  deposit all
receipts  required  pursuant  to  Subsection  (c) below and related to the Home
Equity Loans to the  Principal  and  Interest  Account on a daily basis (but no
later than the first Business Day after receipt).

          (b) All funds in the Principal and Interest Account shall be held (i)
uninvested  up to the amount  insured by the FDIC or (ii)  invested in Eligible
Investments.  Any  investments  of funds in the Principal and Interest  Account
shall  mature  or be  withdrawable  at  par  on or  prior  to  the  immediately
succeeding Monthly Remittance Date. The Principal and Interest Account shall be
held in trust in the name of the Trust for the benefit of the Owners. The Trust
shall be divided  into two separate  sub-trusts;  one for Group I and any Trust
assets  allocable  to such  Group I and the  other  for  Group II and any Trust
assets allocable to such Group II. Any investment earnings on funds held in the
Principal and Interest Account shall be for the account of the Servicer and may
only be  withdrawn  from the  Principal  and  Interest  Account by the Servicer
immediately  following the remittance of the Monthly Remittance Amount (and the
Total  Monthly  Excess Spread  included  therein) by the Servicer in accordance
with the terms hereof.  Any investment  losses on amounts held in the Principal
and Interest Account shall be for the account of the Servicer and promptly upon
the  realization  of such loss  shall be  contributed  by the  Servicer  to the
Principal and Interest Account.  Any references herein to amounts on deposit in
the  Principal  and  Interest  Account  shall  refer  to  amounts  net of  such
investment earnings.

          (c) The Servicer shall deposit to the Principal and Interest  Account
on the Business Day after receipt,  all principal collected and interest due on
the Home  Equity  Loans (net of the  Servicing  Fee related to such Home Equity
Loans) on and after the  Cut-Off  Date and the  Replacement  Cut-Off  Date,  as
applicable,  including any  Prepayments  and Net  Liquidation  Proceeds,  other
recoveries or amounts related to the Home Equity Loans received by the Servicer
and any income from REO Properties,  but net of (i) Net Liquidation Proceeds to
the extent such Net Liquidation Proceeds exceed the sum of (I) the Loan Balance
of the related Home Equity Loan  immediately  prior to  liquidation,  plus (II)
accrued  and  unpaid  interest  on such Home  Equity  Loan (net of the  related
Servicing  Fee) and (III) any  unrecovered  Cram Down  Losses,  (ii)  principal
received and interest due on the Home Equity Loans prior to the Cut-Off Date or
the related Replacement Cut-Off Date, as the case may be, (iii)  reimbursements
for unreimbursed  Delinquency Advances (but solely from amounts received on the
related Home Equity Loan) and (iv)  reimbursements for amounts deposited in the
Principal  and  Interest  Account  representing  payments of  principal  and/or
interest  on a  Note  by a  Mortgagor  which  are  subsequently  returned  by a
depository  institution  as unpaid (all such net amount  herein  referred to as
"Daily  Collections").

          (d) (i) The  Servicer  may  make  withdrawals  from the Principal and
Interest  Account,  with respect to each Home Equity Loan Group, only in the
following  priority and for the  following  purposes:

               (A)  on each Monthly  Remittance Date, to pay itself the related
                    Servicing  Fees to the extent such  Servicing  Fees are not
                    retained by the Servicer;

               (B)  to  withdraw  investment  earnings on amounts on deposit in
                    the Principal and Interest Account; 

               (C)  to  withdraw  amounts  that  have  been  deposited  to  the
                    Principal and Interest Account in error;

               (D)  to  reimburse   itself  pursuant  to  Section  8.09(a)  for
                    unrecovered  Delinquency Advances and unrecovered Servicing
                    Advances (in each case,  solely from  amounts  recovered on
                    the related Home Equity Loan); 

               (E)  Nonrecoverable Advances; and 

               (F)  to clear and terminate  the Principal and Interest  Account
                    following the  termination of the Trust pursuant to Article
                    IX; 

               (ii) The Servicer  shall (a) remit to the Trustee for deposit in
          the  Certificate  Account by wire  transfer,  or otherwise make funds
          available in immediately  available funds, without  duplication,  the
          Monthly  Remittance Amount allocable to a Remittance Period not later
          than the related  Monthly  Remittance  Date,  and (b) on each Monthly
          Remittance  Date,  deliver  to the  Trustee,  the  Depositor  and the
          Certificate Insurer, a monthly servicing report, with respect to each
          Home Equity Loan Group, containing (without limitation) the following
          information:  principal and interest collected in respect of the Home
          Equity  Loans,  scheduled  principal and interest that was due on the
          Home Equity Loans,  relevant  information  with respect to Liquidated
          Loans, if any, summary and detailed delinquency reports,  Liquidation
          Proceeds and other similar  information  concerning  the servicing of
          the Home  Equity  Loans and any other  information  requested  by the
          Certificate  Insurer (including,  without  limitation,  a liquidation
          report  with  respect to each  Liquidated  Loan).  In  addition,  the
          Servicer shall inform the Trustee and the Certificate Insurer on each
          Monthly Remittance Date, with respect to each Home Equity Loan Group,
          of the amounts of any Loan Purchase Prices or Substitution Amounts so
          remitted  during  the  related  Remittance  Period,  and of the  Loan
          Balance of the Home Equity Loan having the largest Loan Balance as of
          such date.

               (iii) The Servicer shall provide to the Trustee the  information
          described in Section  8.08(d)(ii)(b) and in Section 7.09(b) to enable
          the Trustee to perform its reporting  requirements under Section 7.09
          and to make the allocations and  disbursements  set forth in Sections
          7.02 and 7.03.

          Section 8.09. Delinquency Advances and Servicing Advances.

          (a) On or before each Monthly  Remittance Date, the Servicer shall be
required to remit to the Trustee for deposit to the Certificate  Account out of
the Servicer's own funds or from  collections on any Home Equity Loans that are
not required to be distributed  on the Payment Date occurring  during the month
in which such  reimbursement  is made (all or any  portion of such amount to be
replaced  on  future  Monthly  Remittance  Dates  to the  extent  required  for
distribution)  any  Delinquent   payment  of  interest  with  respect  to  each
Delinquent Home Equity Loan,  which payment was not received on or prior to the
last day of the related Remittance  Period.  Such amounts of the Servicer's own
funds so deposited are "Delinquency Advances".

          The Servicer  shall be permitted to reimburse  itself on any Business
Day for any Delinquency  Advances paid from the Servicer's own funds, from late
collections  on  the  related  Home  Equity  Loan  or as  provided  in  Section
7.03(b)(iii)(F).

          Notwithstanding  the  foregoing,  in  the  event  that  the  Servicer
determines in its reasonable business judgment in accordance with the servicing
standards  set out herein that any proposed  Delinquency  Advance  would not be
recoverable,  the Servicer shall not be required to make  Delinquency  Advances
with  respect  to such  Home  Equity  Loan.  To the  extent  that the  Servicer
previously  has made  Delinquency  Advances  with respect to a Home Equity Loan
that the Servicer  subsequently  determines is a  Nonrecoverable  Advance,  the
Servicer shall be entitled to reimbursement  for such aggregate  Nonrecoverable
Advances from  collections  on any Home Equity Loan on deposit in the Principal
and  Interest  Account.   The  Servicer  shall  give  written  notice  of  such
determination as to why such amount would not be recoverable to the Trustee and
the  Certificate  Insurer;  the Trustee shall  promptly  furnish a copy of such
notice to the Owners of the Class R Certificates;  provided,  further, that the
Servicer  shall be entitled to recover any  unreimbursed  Delinquency  Advances
from Liquidation Proceeds for the related Home Equity Loan.

          (b) The  Servicer  will pay all  "out-of-pocket"  costs and  expenses
incurred in the performance of its servicing  obligations,  including,  but not
limited to, (i)  Preservation  Expenses,  (ii) the cost of any  enforcement  or
judicial proceedings,  including foreclosures, (iii) the cost of the management
and  liquidation of REO Property,  (iv) advances  required by Section  8.13(a),
except to the extent that such  amounts are  determined  by the Servicer in its
reasonable  business  judgment not to be recoverable and (v) expenses  incurred
pursuant to Section 8.22. Such costs will constitute "Servicing Advances".  The
Servicer may recover a Servicing  Advance (x) from the Mortgagors to the extent
permitted by the Home Equity Loans or, if not  theretofore  recovered  from the
Mortgagor on whose behalf such  Servicing  Advance was made,  from  Liquidation
Proceeds  realized upon the liquidation of the related Home Equity Loan and (y)
as  provided  in Section  7.03(b)(iii)(F).  The  Servicer  shall be entitled to
recover the  Servicing  Advances from the  Liquidation  Proceeds on the related
Home Equity Loan prior to the payment of the Liquidation  Proceeds to any other
party to this Agreement. In no case may the Servicer recover Servicing Advances
from the principal  and interest  payments on any other Home Equity Loan except
as provided in Section 7.03(b)(iii)(F).

          Section 8.10. Compensating Interest; Repurchase of Home Equity Loans.

          (a) If a Prepayment  in full of a Home Equity Loan or a Prepayment of
at least six times a  Mortgagor's  Monthly  Payment  occurs during any calendar
month, any shortfall  between (x) the interest  collected from the Mortgagor in
connection  with such  payoff,  and (y) the full months  interest at the Coupon
Rate  that  would be due on the  related  Due Date for such  Home  Equity  Loan
("Compensating Interest") (but not in excess of the aggregate Servicing Fee for
the  related  Remittance  Period)  shall be  deposited  by the  Servicer to the
Principal  and  Interest  Account  (or if such  difference  is an  excess,  the
Servicer shall retain such excess) on the next  succeeding  Monthly  Remittance
Date  and  shall  be  included  in the  Monthly  Remittance  Amount  to be made
available  to the Trustee on such  Monthly  Remittance  Date.  The Servicer may
recover  any  unreimbursed  payments  of  Compensating  Interest as provided in
Section 7.03(b)(iii)(F).

          (b) Subject to the clause (c) below,  the  Servicer has the right and
the option,  but not the  obligation,  to purchase for its own account any Home
Equity Loan which becomes Delinquent, in whole or in part, as to at least three
consecutive  monthly   installments  or  any  Home  Equity  Loan  as  to  which
enforcement  proceedings have been brought by the Servicer  pursuant to Section
8.13;  provided,  however,  that the  Servicer  may not  purchase any such Home
Equity  Loan  unless  the  Servicer  has  delivered  to  the  Trustee  and  the
Certificate Insurer at the Servicer's expense, an Opinion of Counsel acceptable
to the  Certificate  Insurer  and to the  Trustee  to the  effect  that  such a
purchase  would  not  constitute  a  Prohibited  Transaction  for the  Trust or
otherwise  subject the Trust to tax and would not  jeopardize the status of the
Trust  Estate  as a REMIC.  Any such Home  Equity  Loan so  purchased  shall be
purchased  by the  Servicer  on or  prior  to a  Monthly  Remittance  Date at a
purchase price equal to the Loan Purchase  Price thereof,  which purchase price
shall be deposited in the Principal and Interest Account.  

          (c) If a Home Equity Loan to be repurchased by the Servicer  pursuant
to clause (b) above,  is the  greatest  number of days  Delinquent  of all then
Delinquent  Home Equity  Loans  (including  Home Equity  Loans  relating to REO
Property),  the Servicer may purchase  Home Equity Loans  without  having first
notified the  Certificate  Insurer of such  purchase.  In all other cases,  the
Servicer must notify the Certificate  Insurer and the Trustee,  in writing,  of
its intent to  purchase a Home Equity Loan and the  Servicer  may not  purchase
such Home Equity Loan without the written consent of the  Certificate  Insurer.

          (d) The Net  Liquidation  Proceeds  from the  disposition  of any REO
Property shall be deposited in the Principal and Interest  Account and remitted
to the  Trustee  as part  of the  Monthly  Remittance  Amount  remitted  by the
Servicer to the Trustee. 

          Section 8.11. Maintenance of Insurance.

          (a) The Servicer  shall cause to be  maintained  with respect to each
Home Equity Loan a hazard insurance policy with a carrier generally  acceptable
to the  Servicer  that  provides  for fire and  extended  coverage,  and  which
provides  for a recovery by the Trust of  insurance  proceeds  relating to such
Home  Equity  Loan in an amount not less than the least of (i) the  outstanding
principal  balance of the Home Equity Loan (plus the related  senior lien loan,
if any), (ii) the minimum amount required to compensate for damage or loss on a
replacement cost basis and (iii) the full insurable value of the premises.  The
Servicer shall maintain the insurance  policies required  hereunder in the name
of the mortgagee, its successors and assigns, and shall be named as loss payee.
The policies  shall require the insurer to provide the mortgagee  with 30 days'
notice prior to any cancellation or as otherwise  required by law. The Servicer
may also maintain a blanket hazard  insurance policy or policies if the insurer
or insurers of such policies are rated investment grade by Moody's and Standard
& Poor's.

          (b) If the  Home  Equity  Loan  at the  time  of  origination  (or if
required by federal  law, at any time  thereafter)  relates to a Property in an
area  identified in the Federal  Register by the Federal  Emergency  Management
Agency  as  having  special  flood  hazards,  the  Servicer  will  cause  to be
maintained with respect thereto a flood insurance  policy in a form meeting the
requirements  of  the  then  current   guidelines  of  the  Federal   Insurance
Administration with a carrier generally acceptable to the Servicer in an amount
representing  coverage,  and  which  provides  for a  recovery  by the Trust of
insurance proceeds relating to such Home Equity Loan of not less than the least
of (i) the  outstanding  principal  balance of the Home  Equity  Loan (plus the
related  senior  lien  loan,  if any),  (ii) the  minimum  amount  required  to
compensate for damage or loss on a replacement cost basis and (iii) the maximum
amount of insurance that is available  under the Flood Disaster  Protection Act
of 1973. The Servicer shall indemnify the Trust and the Certificate Insurer out
of the  Servicer's  own  funds  for any loss to the  Trust  or the  Certificate
Insurer  resulting  from the  Servicer's  failure to advance  premiums for such
insurance  required  by this  Section  when so  permitted  by the  terms of the
Mortgage as to which such loss relates.

          (c) Amounts  collected by the Servicer  under any Insurance  Policies
shall be deposited  into the  Principal  and Interest  Account.

          Section  8.12.  Due-on-Sale  Clauses;   Assumption  and  Substitution
Agreements.

          When a Property has been or is about to be conveyed by the Mortgagor,
the  Servicer  shall,  to the extent it has  knowledge  of such  conveyance  or
prospective  conveyance,  exercise its rights to accelerate the maturity of the
related  Home  Equity  Loan under any  "due-on-sale"  clause  contained  in the
related  Mortgage  or Note;  provided,  however,  that the  Servicer  shall not
exercise any such right if the  "due-on-sale"  clause, in the reasonable belief
of the  Servicer,  is not  enforceable  under  applicable  law.  An  Opinion of
Counsel, provided at the expense of the Servicer, to the foregoing effect shall
conclusively  establish the  reasonableness  of such belief. In such event, the
Servicer  shall enter into an assumption  and  modification  agreement with the
person to whom such  property has been or is about to be conveyed,  pursuant to
which such person  becomes  liable  under the Note and,  unless  prohibited  by
applicable law or the Mortgage documents, the Mortgagor remains liable thereon.
If the  foregoing  is not  permitted  under  applicable  law,  the  Servicer is
authorized  to enter  into a  substitution  of  liability  agreement  with such
person, pursuant to which the original Mortgagor is released from liability and
such person is  substituted  as  Mortgagor  and becomes  liable under the Note;
provided,  however,  that to the  extent  any such  substitution  of  liability
agreement  would be delivered by the Servicer  outside of its usual  procedures
for home equity loans held in its own  portfolio the Servicer  shall,  prior to
executing and delivering  such  agreement,  obtain the prior written consent of
the Certificate Insurer. The Home Equity Loan, as assumed, shall conform in all
material respects to the requirements,  representations  and warranties of this
Agreement.  The Servicer  shall notify the Trustee that any such  assumption or
substitution  agreement  has been  completed by forwarding to the Trustee or to
the Custodian on the Trustee's  behalf the original copy of such  assumption or
substitution  agreement  (indicating  the File to which it relates)  which copy
shall be added by the Trustee or by the  Custodian on the  Trustee's  behalf to
the related File and which shall,  for all  purposes,  be  considered a part of
such  File  to  the  same  extent  as  all  other   documents  and  instruments
constituting a part thereof.  The Servicer  shall be responsible  for recording
any such  assumption or  substitution  agreements.  In connection with any such
assumption or substitution  agreement, no material term of the Home Equity Loan
(including,  without  limitation,  the required  monthly payment on the related
Home Equity Loan, the stated maturity,  the outstanding principal amount or the
Coupon  Rate)  shall be changed  nor shall any  required  monthly  payments  of
principal  or  interest  be  deferred or  forgiven.  Any fee  collected  by the
Servicer or the  Sub-Servicer for consenting to any such conveyance or entering
into an assumption or  substitution  agreement  shall be retained by or paid to
the Servicer as additional servicing compensation.

          Notwithstanding  the  foregoing  paragraph or any other  provision of
this  Agreement,  the Servicer shall not be deemed to be in default,  breach or
any other violation of its obligations hereunder by reason of any assumption of
a Home Equity Loan by operation of law or any assumption which the Servicer may
be restricted by law from preventing, for any reason whatsoever.

          Section 8.13.  Realization Upon Defaulted Home Equity Loans;  Workout
of Home Equity Loans.

          (a) The Servicer shall foreclose upon or otherwise  comparably effect
the  ownership in the name of the Trustee on behalf of the Trust of  Properties
relating  to  defaulted   Home  Equity  Loans  as  to  which  no   satisfactory
arrangements  can be made for  collection of Delinquent  payments and which the
Servicer has not purchased pursuant to Section 8.10(b). In connection with such
foreclosure or other conversion, the Servicer shall exercise such of the rights
and powers vested in it hereunder, and use the same degree of care and skill in
their exercise or use, as prudent  mortgage lenders would exercise or use under
the  circumstances  in the conduct of their own affairs and consistent with the
servicing standards set forth in the FNMA Guide, including, but not limited to,
advancing  funds for the payment of taxes,  amounts due with  respect to Senior
Liens,  and  insurance  premiums.  Any  amounts so  advanced  shall  constitute
"Servicing Advances" within the meaning of Section 8.09(b) hereof. The Servicer
shall sell any REO Property  within 35 months of its  acquisition by the Trust,
at such price as the Servicer in good faith deems necessary to comply with this
covenant  unless the  Servicer  obtains  for the  Certificate  Insurer  and the
Trustee,  an Opinion  of  Counsel  (the  expense  of which  opinion  shall be a
Servicing Advance)  experienced in federal income tax matters acceptable to the
Certificate Insurer and the Trustee,  addressed to the Certificate Insurer, the
Trustee and the  Servicer,  to the effect that the holding by the Trust of such
REO Property for any greater  period will not result in the imposition of taxes
on  "Prohibited  Transactions"  of the Trust or the REMIC  Estate as defined in
Section  860F of the Code or cause the REMIC  Estate  to fail to  qualify  as a
REMIC  under  the  REMIC  Provisions  at any  time  that any  Certificates  are
Outstanding.  Notwithstanding the generality of the foregoing  provisions,  the
Servicer shall manage, conserve,  protect and operate each REO Property for the
Owners  solely for the purpose of its prompt  disposition  and sale in a manner
which does not cause  such REO  Property  to fail to  qualify  as  "foreclosure
property within the meaning of Section  860G(a)(8) of the Code or result in the
receipt  by the REMIC  created  hereunder  of any  "income  from  non-permitted
assets"  within the  meaning of Section  860F(a)(2)(B)  of the Code or any "net
income from foreclosure  property" which is subject to taxation under the REMIC
Provisions.  Pursuant to its efforts to sell such REO  Property,  the  Servicer
shall either  itself or through an agent  selected by the Servicer  protect and
conserve  such  REO  Property  in the  same  manner  and to such  extent  as is
customary in the locality where such REO Property is located and may,  incident
to its  conservation  and  protection of the interests of the Owners,  rent the
same, or any part thereof,  as the Servicer deems to be in the best interest of
the Owners for the period prior to the sale of such REO Property.  The Servicer
shall take into account the  existence of any hazardous  substances,  hazardous
wastes  or  solid  wastes,  as such  terms  are  defined  in the  Comprehensive
Environmental   Response   Compensation   and   Liability   Act,  the  Resource
Conservation  and  Recovery  Act of  1976,  or  other  federal,  state or local
environmental  legislation,  on a Property in determining  whether to foreclose
upon or otherwise  comparably  convert the ownership of such  Property.  If the
Servicer has actual knowledge of any environmental or hazardous waste risk with
respect  to the  Property  that the  Servicer  is  contemplating  acquiring  in
foreclosure  or deed in  lieu  of  foreclosure,  the  Servicer  will  cause  an
environmental  inspection  of the  Property in  accordance  with the  servicing
standards  set forth in this  Agreement.  The Servicer  shall not take any such
action with  respect to any  Property  known by the  Servicer  to contain  such
wastes or  substances  or to be within  one mile of the site of such  wastes or
substances, without the prior written consent of the Certificate Insurer.

          (b) The Servicer shall determine, with respect to each defaulted Home
Equity Loan, when it has recovered, whether through trustee's sale, foreclosure
sale or otherwise, all amounts it expects to recover from or on account of such
defaulted  Home Equity  Loan,  whereupon  such Home Equity Loan shall  become a
"Liquidated  Loan" and the Servicer shall promptly submit a liquidation  report
to the Certificate Insurer in form acceptable to the Certificate  Insurer. 

          (c) The  Servicer  shall  not  agree to any  modification,  waiver or
amendment of any  provision of any Home Equity Loan unless,  in the  Servicer's
good faith judgment, such modification,  waiver or amendment would minimize the
loss that might otherwise be experienced  with respect to such Home Equity Loan
and only in the event of a payment  default  with  respect to such Home  Equity
Loan or in the event that a payment  default  with  respect to such Home Equity
Loan is reasonably foreseeable by the Servicer; provided, however, that no such
modification,  waiver or amendment  shall extend the maturity date of such Home
Equity Loan beyond the Remittance Period related to the Final Scheduled Payment
Date of the  latest  Class  of Class A  Certificates  remaining  in the  Trust.
Notwithstanding  anything set out in this Section  8.13(c) or elsewhere in this
Agreement to the contrary,  the Servicer shall be permitted to modify, waive or
amend any  provision of a Home Equity Loan if required by statute or a court of
competent jurisdiction to do so.

          (d) The Servicer has no intent to foreclose on any Mortgage  based on
the  delinquency  characteristics  as of the Startup  Day;  provided,  that the
foregoing does not prevent the Servicer from initiating foreclosure proceedings
on any date hereafter if the facts and circumstances of such Mortgage including
delinquency  characteristics  in the  Servicer's  discretion  so  warrant  such
action. 

          Section 8.14. Trustee to Cooperate; Release of Files.

          (a) Upon the payment in full of any Home Equity Loan  (including  any
liquidation of such Home Equity Loan through foreclosure or otherwise),  or the
receipt by the Servicer of a notification that payment in full will be escrowed
in a manner  customary  for such  purposes,  the Servicer  shall deliver to the
Custodian,  on behalf of the Trustee,  a written request of the Servicer signed
by an  Authorized  Officer  which  states the purpose of the release of a File.
Upon receipt of such written request,  the Custodian,  on behalf of the Trustee
shall promptly release the related File, in trust, in its reasonable discretion
to (i) the  Servicer,  (ii) an  escrow  agent or (iii) any  employee,  agent or
attorney of the Trustee.  Upon any such payment in full, or the receipt of such
notification  that such  funds  have been  placed in escrow,  the  Servicer  is
authorized to give, as attorney-in-fact for the Trustee and the mortgagee under
the  Mortgage  which  secured  the Note,  an  instrument  of  satisfaction  (or
assignment of Mortgage  without  recourse)  regarding the Property  relating to
such Mortgage, which instrument of satisfaction or assignment,  as the case may
be,  shall be  delivered  to the Person or  Persons  entitled  thereto  against
receipt  therefor of payment in full,  it being  understood  and agreed that no
expense  incurred  in  connection  with  such  instrument  of  satisfaction  or
assignment,  as the  case may be,  shall be  chargeable  to the  Principal  and
Interest Account or to the Trustee.  In lieu of executing any such satisfaction
or  assignment,  as the case may be, the Servicer may prepare and submit to the
Custodian,  on behalf of the Trustee,  a satisfaction  (or  assignment  without
recourse,  if requested by the Person or Persons entitled  thereto) in form for
execution  by the  Trustee  with all  requisite  information  completed  by the
Servicer; in such event, the Custodian,  on behalf of the Trustee shall execute
and  acknowledge  such  satisfaction  or  assignment,  as the case may be,  and
deliver the same with the related File, as aforesaid.

          (b) The  Servicer  shall  have the right  (upon  receiving  the prior
written  consent  of  the  Certificate   Insurer)  to  accept  applications  of
Mortgagors for consent to (i) partial  releases of Mortgages,  (ii) alterations
and (iii) removal,  demolition or division of properties  subject to Mortgages.
No application for approval shall be considered by the Servicer unless: (x) the
provisions of the related Note and Mortgage have been  complied  with;  (y) the
Loan-to-Value Ratio and debt-to-income  ratio after any release does not exceed
the Loan-to-Value  Ratio and  debt-to-income  ratio of such Note on the Cut-Off
Date and any  increase  in the  Loan-to-Value  Ratio shall not exceed 5% unless
approved in writing by the  Certificate  Insurer;  and (z) the lien priority of
the  related  Mortgage  is not  affected.  Upon  receipt  by the  Trustee of an
Officer's  Certificate  executed on behalf of the  Servicer  setting  forth the
action  proposed  to be taken in respect of a  particular  Home Equity Loan and
certifying  that the criteria set forth in the immediately  preceding  sentence
have been satisfied,  the Trustee shall execute and deliver to the Servicer the
consent or partial  release so requested by the  Servicer.  A proposed  form of
consent or partial  release,  as the case may be, shall accompany any Officer's
Certificate delivered by the Servicer pursuant to this paragraph.  The Servicer
shall notify the Certificate  Insurer and the Rating Agencies if an application
is approved under clause (y) above.

          (c) From time to time and as appropriate in the servicing of any Home
Equity Loan,  including,  without  limitation,  foreclosure or other comparable
conversion of a Home Equity Loan or collection  under any applicable  Insurance
Policy,  the Trustee shall  release the related File to the Servicer,  promptly
upon a written request of the Servicer signed by an Authorized  Officer,  which
states the purpose of the release of a File;  provided,  however,  that no more
than 5% of the  outstanding  Home Equity Loans (by number) shall be released to
the Servicer at any time.  Such receipt  shall  obligate the Servicer to return
the File to the  Trustee  when the need  therefore  by the  Servicer  no longer
exists.  

          (d) In all cases  where the  Servicer  needs the  Trustee to sign any
document or to release a File within a particular  period of time, the Servicer
shall notify an Authorized Officer of the Trustee by telephone of such need and
the Trustee  shall  thereon use its best efforts to comply with the  Servicer's
needs,  but in any event will comply  within two Business Days of such request.

          (e) No costs associated with the procedures described in this Section
8.14 shall be an expense of the Trust.

          Section 8.15. Servicing Compensation.

          As compensation for its activities  hereunder,  the Servicer shall be
entitled to retain the amount of the related Servicing Fee with respect to each
Home Equity Loan.  Additional servicing  compensation in the form of prepayment
charges,  release  fees,  bad check  charges,  assumption  fees,  late  payment
charges,  prepayment  penalties,  or  any  other  servicing-related  fees,  Net
Liquidation Proceeds not required to be deposited in the Principal and Interest
Account  pursuant to Section  8.08(c)(i)  and similar  items may, to the extent
collected  from  Mortgagors,  be retained by the  Servicer,  unless a successor
Servicer  is  appointed  pursuant  to Section  8.20  hereof,  in which case the
successor  Servicer  shall be  entitled  to such fees as are agreed upon by the
Trustee, the Certificate Insurer and the successor Servicer.

          The right to receive  the  Servicing  Fee may not be  transferred  in
whole  or in  part  except  in  connection  with  the  transfer  of  all of the
Servicer's responsibilities and obligations under this Agreement.

          Section 8.16. Annual Statement as to Compliance.

          The Servicer,  at its own expense,  will deliver to the Trustee,  the
Certificate Insurer, the Depositor,  and the Rating Agencies, on or before July
31 of each year,  commencing in 1999, an Officer's  Certificate  stating, as to
each signer thereof, that (i) a review of the activities of the Servicer during
such preceding  calendar 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.

          The  Servicer  shall  deliver  to the  Trustee,  the  Depositor,  the
Certificate  Insurer and the Rating  Agencies,  promptly after having  obtained
knowledge  thereof but in no event later than five  Business  Days  thereafter,
written notice by means of an Officer's Certificate of any event which with the
giving  of  notice or the lapse of time  would  become a  Servicer  Termination
Event.

          Section  8.17.  Annual  Independent   Certified  Public  Accountants'
Reports.

          On or before July 31 of each year,  commencing in 1999, the Servicer,
at its own  expense  (or if the  Trustee  is then  acting as  Servicer,  at the
expense of the Seller,  which in no event shall exceed $1,000 per annum), shall
cause to be delivered to the Trustee,  the Certificate  Insurer, the Depositor,
and  the  Rating  Agencies  a  letter  or  letters  of a firm  of  independent,
nationally recognized certified public accountants reasonably acceptable to the
Certificate  Insurer stating that such firm has examined the Servicer's overall
servicing  operations in accordance with the requirements of the Uniform Single
Attestation  Program for Mortgage Bankers,  and stating such firm's conclusions
relating thereto.

          Section  8.18.  Access  to  Certain   Documentation  and  Information
Regarding the Home Equity Loans.

          The Servicer shall provide to the Trustee and the Certificate Insurer
access to the documentation  regarding the Home Equity Loans, such access being
afforded  without  charge but only upon  reasonable  request and during  normal
business hours at the offices of the Servicer designated by it.

          Upon any change in the format of the computer tape  maintained by the
Servicer in respect of the Home Equity Loans, the Servicer shall deliver a copy
of such  computer  tape to the Trustee and in addition  shall provide a copy of
such computer tape to the Trustee,  and the  Certificate  Insurer at such other
times as the Trustee or the Certificate Insurer may reasonably request.

          Section 8.19. Assignment of Agreement.

          Other than with  respect to entering  into  Sub-Servicing  Agreements
pursuant to Section  8.03 hereof,  the Servicer may not assign its  obligations
under this Agreement,  in whole or in part, unless it shall have first obtained
the  written  consent of the Trustee and the  Certificate  Insurer,  which such
consent  shall  not be  unreasonably  withheld;  provided,  however,  that  any
assignee must meet the  eligibility  requirements  set forth in Section 8.20(h)
hereof for a successor servicer.

          Section 8.20. Removal of Servicer; Retention of Servicer; Resignation
of Servicer.

          (a) The  Certificate  Insurer or the Trustee  (with the prior written
consent of the Certificate Insurer) may remove the Servicer upon the occurrence
of any of the following events (each a "Servicer Termination Event"):

               (i)  The  Servicer  shall  (I)  apply  for  or  consent  to  the
          appointment  of a  receiver,  trustee,  liquidator  or  custodian  or
          similar entity with respect to itself or its property,  (II) admit in
          writing its inability to pay its debts  generally as they become due,
          (III) make a general assignment for the benefit of creditors, (IV) be
          adjudicated  a bankrupt or insolvent,  (V) commence a voluntary  case
          under the federal  bankruptcy laws of the United States of America or
          any state bankruptcy law or similar laws or file a voluntary petition
          or answer seeking reorganization, an arrangement with creditors or an
          order for relief or seeking to take  advantage of any  insolvency law
          or file an answer  admitting the material  allegations  of a petition
          filed  against it in any  bankruptcy,  reorganization  or  insolvency
          proceeding or (VI) take corporate action for the purpose of effecting
          any of the foregoing; or

               (ii) If  without  the  application,  approval  or consent of the
          Servicer,  a proceeding shall be instituted in any court of competent
          jurisdiction,  under  any law  relating  to  bankruptcy,  insolvency,
          reorganization  or relief  of  debtors,  seeking  in  respect  of the
          Servicer  an order  for  relief  or an  adjudication  in  bankruptcy,
          reorganization,  dissolution,  winding up, liquidation, a composition
          or  arrangement   with  creditors,   a  readjustment  of  debts,  the
          appointment  of a  trustee,  receiver,  liquidator  or  custodian  or
          similar  entity  with  respect  to  the  Servicer  or of  all  or any
          substantial  part of its  assets,  or other  like  relief in  respect
          thereof  under  any  bankruptcy  or  insolvency  law,  and,  if  such
          proceeding is being contested by the Servicer in good faith, the same
          shall (A)  result  in the  entry of an order  for  relief or any such
          adjudication  or appointment  or (B) continue  undismissed or pending
          and unstayed for any period of seventy-five (75) consecutive days; or

               (iii) The Servicer  shall fail to perform any one or more of its
          obligations  hereunder  and shall  continue in default  thereof for a
          period of thirty  (30)  days (one (1)  Business  Day in the case of a
          delay in making a payment or deposit  required of the Servicer  under
          this  Agreement)  after the  earlier  of (a) actual  knowledge  of an
          officer of the  Servicer or (b) receipt of notice from the Trustee or
          the Certificate Insurer of said failure;  provided,  however, that if
          the Servicer can  demonstrate to the reasonable  satisfaction  of the
          Certificate  Insurer that it is diligently  pursuing remedial action,
          then the cure period may be extended with the written approval of the
          Certificate  Insurer;  or 

               (iv) The  Servicer  shall  fail to cure any breach of any of its
          representations  and  warranties  set forth in Section 3.02 or in the
          other Operative  Documents which materially and adversely affects the
          interests  of the Owners or the  Certificate  Insurer  which  remains
          unremedied  for a period of sixty (60) days after the  earlier of the
          Servicer's discovery or receipt of notice thereof; provided, however,
          that if the Servicer can  demonstrate to the reasonable  satisfaction
          of the Certificate  Insurer that it is diligently  pursuing  remedial
          action,  then the  cure  period  may be  extended  with  the  written
          approval of the Certificate Insurer; or 

               (v)  The  merger,  consolidation  or  other  combination  of the
          Servicer with or into any other entity, unless (1) the Servicer or an
          Affiliate of the Servicer is the surviving entity of such combination
          or (2) the surviving entity (A) is servicing at least $300,000,000 of
          home equity loans that are similar to the Home Equity Loans,  (B) has
          Tangible Net Worth of not less than  $15,000,000  (as  determined  in
          accordance  with generally  acceptable  account  principles),  (C) is
          consented  to by the  Certificate  Insurer  (such  consent  not to be
          unreasonably  withheld)  and (D)  agrees  to  assume  the  Servicer's
          obligations  thereunder; or

               (vi)  The  failure  of the  Servicer  to  satisfy  the  Servicer
          Termination  Test;

               (vii) The Certificate  Insurer  notifies the Trustee of an Event
          of Default under the Insurance Agreement.

          (b) Upon the occurrence of a Servicer Termination Event, the Servicer
shall  continue to act as servicer  under this  Agreement  until removed as set
forth in this Section 8.20 and a successor  Servicer has assumed the  servicing
obligations.  After  the  occurrence  of  a  Servicer  Termination  Event,  the
Certificate  Insurer  or the  Trustee  (with the prior  written  consent of the
Certificate Insurer) may remove the Servicer by written notice to the Servicer.
Such  termination  shall be  effective  on the date  specified  in such notice,
provided  that a successor  Servicer  or the Trustee has assumed the  servicing
obligations.  Upon the  effective  date of  termination  of the  Servicer,  the
Trustee (or another successor  Servicer  appointed by the Certificate  Insurer)
shall assume the servicing obligations  hereunder.  The Certificate Insurer may
appoint a successor Servicer other than the Trustee. Until a successor Servicer
has  been  appointed  by the  Certificate  Insurer,  the  Trustee  shall be the
successor  Servicer in all respects  without further action,  and all authority
and power of the Servicer under this  agreement  shall pass to and be vested in
the Trustee on and after the effective date of termination.

          (c) [Reserved]

          (d) The  Servicer  shall not resign from the  obligations  and duties
hereby imposed on it, except upon (i)  determination  that its duties hereunder
are no longer  permissible  under applicable law or are in material conflict by
reason of applicable law with any other activities  carried on by it, the other
activities  of the  Servicer  so causing  such a  conflict  being of a type and
nature carried on by the Servicer at the date of this Agreement or (ii) written
consent of the  Certificate  Insurer and the  Trustee.  Any such  determination
under clause (i) shall be evidenced by an Opinion of Counsel  acceptable to the
Trustee  and the  Certificate  Insurer at the  expense of the  Servicer to such
effect which shall be delivered to the Trustee and the Certificate Insurer. 

          (e) No removal or resignation of the Servicer shall become  effective
until the Trustee or a successor  Servicer  shall have  assumed the  Servicer's
responsibilities and obligations in accordance with this Section.

          (f) Upon removal or resignation of the Servicer,  the Servicer at its
own expense also shall promptly deliver or cause to be delivered to a successor
servicer  or  the  Trustee  all  the  books  and  records  (including,  without
limitation,  records kept in electronic  form) that the Servicer has maintained
for the  Home  Equity  Loans,  including  all tax  bills,  assessment  notices,
insurance  premium  notices  and all other  documents  as well as all  original
documents then in the Servicer's possession.

          (g) Any  collections  then  being held by the  Servicer  prior to its
removal  and  any  collections  received  by  the  Servicer  after  removal  or
resignation  shall be endorsed by it to the Trustee and  remitted  directly and
immediately to the Trustee or the successor Servicer.

          (h) Upon removal or resignation of the Servicer,  the Trustee may (A)
unless the  Certificate  Insurer has appointed a successor  Servicer other than
the Trustee,  solicit bids for a successor  servicer as described below and (B)
until such time as another  successor  Servicer is appointed by the Certificate
Insurer, shall assume the duties and obligations of the Servicer hereunder. The
Trustee  agrees to act as Servicer  during the  solicitation  process and shall
assume all duties and obligations of the Servicer.  The Certificate Insurer may
appoint a successor Servicer other than the Trustee. If the Certificate Insurer
fails to appoint a successor  Servicer,  the Trustee shall,  if it is unable to
obtain a  qualifying  bid and is  prevented  by law from  acting  as  Servicer,
appoint, or petition a court of competent  jurisdiction to appoint, any housing
and home finance institution,  bank or mortgage servicing institution which has
been designated as an approved  seller-servicer  by FNMA or FHLMC for first and
second home equity loans and having equity of not less than $5,000,000 (or such
lower level as may be acceptable to the Certificate  Insurer), as determined in
accordance with generally accepted accounting  principles and acceptable to the
Certificate  Insurer  as  the  successor  to  the  Servicer  hereunder  in  the
assumption of all or any part of the responsibilities, duties or liabilities of
the Servicer hereunder.  The compensation of any successor Servicer (other than
the Trustee in its  capacity as successor  Servicer) so appointed  shall be the
amount agreed to between the successor  Servicer,  the Certificate  Insurer and
the  Trustee (up to a maximum of 0.50% per annum on the  outstanding  principal
balance  of  each  Home  Equity  Loan),   together  with  the  other  servicing
compensation in the form of assumption  fees, late payment charges or otherwise
as provided in Sections 8.08 and 8.15; provided,  however,  that if the Trustee
becomes the successor  Servicer it shall receive as its  compensation  the same
compensation paid to the Servicer  immediately prior to the Servicer's  removal
or resignation;  provided,  further,  however,  that the  predecessor  Servicer
agrees to pay to the Trustee or other  successor  Servicer at such time that it
becomes such successor  Servicer a set-up fee of twenty-five  dollars ($25) for
each Home Equity Loan then included in the Trust Estate.  The amount payable in
excess of  twenty-five  dollars  ($25) per Home Equity Loan,  if any,  shall be
payable  to  the  successor  Servicer  and  reimbursable  pursuant  to  Section
7.03(b)(iii)(G)  hereof.  The Trustee  shall be obligated to serve as successor
Servicer  whether  or not the fee  described  in  this  section  is paid by the
Servicer, but shall in any event be entitled to receive, and to enforce payment
of, such fee from the Servicer.

          (i) In the  event the  Trustee  elects to  solicit  bids as  provided
above, the Trustee shall solicit, by public announcement, bids from housing and
home finance  institutions,  banks and mortgage servicing  institutions meeting
the qualifications set forth above. Such public announcement shall specify that
the  successor  Servicer  shall  be  entitled  to  servicing   compensation  in
accordance   with  clause  (h)  above,   together  with  the  other   servicing
compensation in the form of assumption  fees, late payment charges or otherwise
as provided in Sections 8.08 and 8.15. Within thirty days after any such public
announcement,  the Trustee shall  negotiate  and effect the sale,  transfer and
assignment  of the  servicing  rights  and  responsibilities  hereunder  to the
qualified party submitting the highest satisfactory bid as to the price it will
pay to obtain  servicing  provided that the  Certificate  Insurer has given its
prior  written  consent.  The Trustee shall deduct from any sum received by the
Trustee from the  successor  to the Servicer in respect of such sale,  transfer
and  assignment  all costs and expenses of any public  announcement  and of any
sale,  transfer and  assignment  of the servicing  rights and  responsibilities
hereunder.  After such  deductions,  the remainder of such sum less any amounts
due the Trustee or the Trust from the Servicer  shall be paid by the Trustee to
the predecessor  Servicer at the time of such sale,  transfer and assignment to
the Servicer's  successor.

          (j) The Trustee and such  successor  Servicer shall take such action,
consistent  with this  Agreement,  as shall be necessary to effectuate any such
succession,  including the  notification  to all  Mortgagors of the transfer of
servicing.  The  predecessor  Servicer agrees to cooperate with the Trustee and
any  successor  Servicer  in  effecting  the  termination  of  the  predecessor
Servicer's  servicing  responsibilities and rights hereunder and shall promptly
provide the Trustee or such successor  Servicer,  as applicable,  all documents
and records  reasonably  requested by it to enable it to assume the  Servicer's
functions  hereunder  and shall  promptly  also transfer to the Trustee or such
successor Servicer,  as applicable,  all amounts which then have been or should
have been  deposited in the Principal  and Interest  Account by the Servicer or
which are  thereafter  received  with  respect to the Home  Equity  Loans.  Any
amounts and documents  which are property of the Trust held by the  predecessor
Servicer  shall be held in trust on behalf of the Trustee until  transferred to
the successor Servicer or Trustee.  Neither the Trustee nor any other successor
Servicer shall be held liable by reason of any failure to make, or any delay in
making,  any  distribution  hereunder or any portion  thereof caused by (i) the
failure of the Servicer to deliver, or any delay in delivering, cash, documents
or records to it, or (ii)  restrictions  imposed  by any  regulatory  authority
having  jurisdiction over the Servicer.  If the Servicer resigns or is replaced
hereunder,  the  Servicer  agrees to  reimburse  the Trust,  the Owners and the
Certificate  Insurer for the costs and expenses associated with the transfer of
servicing to the replacement  Servicer,  but subject to a maximum reimbursement
to all such parties in the amount of  twenty-five  dollars  ($25) for each Home
Equity Loan then included in the Trust Estate.  The amount payable in excess of
twenty-five dollars ($25) per Home Equity Loan, if any, shall be payable to the
successor Servicer and reimbursable pursuant to Section 7.03(b)(iii)(G) hereof.

          (k) The Trustee or any other  successor  Servicer,  upon assuming the
duties of Servicer  hereunder,  shall immediately (i) record all assignments of
Home Equity Loans not previously  recorded in the name of the Trustee  pursuant
to Section  3.05(b)(ii)  as a result of an Opinion of Counsel and (ii) make all
Delinquency Advances and Compensating Interest payments and deposit them to the
Principal  and Interest  Account which the Servicer has  theretofore  failed to
remit with respect to the Home Equity  Loans.

          (l) The Servicer  which is being  removed or is resigning  shall give
notice to the  Mortgagors,  to Moody's and to Standard & Poor's of the transfer
of the  servicing to the  successor.  

          (m) The Trustee  shall give notice to the  Certificate  Insurer,  the
Depositor,  the Owners, the Trustee, the Seller,  Moody's and Standard & Poor's
of the  occurrence of any event  described in paragraphs (a) above of which the
Trustee is aware.

          (n) Upon appointment,  the successor  Servicer shall be the successor
in all  respects to the  predecessor  Servicer  and shall be subject to all the
responsibilities, duties and liabilities of the predecessor Servicer including,
but not limited to, the maintenance of the hazard  insurance  policy(ies),  the
fidelity bond and an errors and omissions  policy  pursuant to Section  8.21(b)
and shall be entitled to the Servicing Fee and all of the rights granted to the
predecessor  Servicer  by the  terms  and  provisions  of this  Agreement.  The
appointment  of a  successor  Servicer  shall not affect any  liability  of the
predecessor  Servicer which may have arisen under this  Agreement  prior to its
termination as Servicer (including, without limitation, any deductible under an
insurance  policy) nor shall any  successor  Servicer be liable for any acts or
omissions of the predecessor Servicer or for any breach by such Servicer of any
of its  representations  or  warranties  contained  herein  or in  any  related
document or agreement.

          Section  8.21.   Inspections  by  Certificate  Insurer;   Errors  and
Omissions Insurance.

          (a) At any  reasonable  time and from  time to time  upon  reasonable
notice,  the  Trustee,  the  Certificate  Insurer,  any  Owner  of  a  Class  R
Certificate,  or any  agents  thereof  may  inspect  the  Servicer's  servicing
operations  and discuss the  servicing  operations  of the Servicer  during the
Servicer's  normal  business  hours  with  any of its  officers  or  directors;
provided,  however, that the costs and expenses incurred by the Servicer or its
agents  or   representatives  in  connection  with  any  such  examinations  or
discussions shall be paid by the Servicer.

          (b) The  Servicer  (including  the  Trustee  if it shall  become  the
Servicer  hereunder)  agrees to maintain  errors and  omissions  coverage and a
fidelity bond, each at least to the extent required by Section 305 of Part I of
FNMA Guide or any successor provision thereof;  provided,  however, that in any
event that the fidelity bond or the errors and omissions  coverage is no longer
in effect, the Servicer shall notify the Trustee and the Trustee shall promptly
give such  notice to the  Certificate  Insurer and the  Owners.

          Section  8.22. Additional Servicing Responsibilities for Second
Mortgage Loans.

          The  Servicer  shall file (or cause to be filed) a request for notice
of any action by a superior lienholder under a superior lien for the protection
of the Trustee's interest, where permitted by local law and whenever applicable
state  law  does  not  require  that a  junior  lienholder  be named as a party
defendant  in  foreclosure  proceedings  in  order  to  foreclose  such  junior
lienholder's equity of redemption.

          If  the  Servicer  is  notified  that  any  superior  lienholder  has
accelerated  or intends to accelerate  the  obligations  under a First Mortgage
Loan, or has declared or intends to declare a default under the mortgage or the
promissory note secured thereby, or has filed or intends to file an election to
have the Mortgaged  Property sold or  foreclosed,  the Servicer  shall take, on
behalf of the Trust, whatever actions are necessary to protect the interests of
the Owners and the Certificate Insurer,  and/or to preserve the security of the
related Home Equity Loan,  subject to the application of the REMIC  Provisions.
The Servicer shall advance the necessary funds to cure the default or reinstate
the  lien  securing  a First  Mortgage  Loan,  if such  advance  is in the best
interests of the Certificate Insurer and the Owners; provided, however, that no
such  additional  advance need be made if such advance would be  nonrecoverable
from  Liquidation  Proceeds on the related Home Equity Loan. The Servicer shall
thereafter  take such action as is necessary to recover the amount so advanced.
Any expenses  incurred by the  Servicer  pursuant to this Section 8.22 shall be
Servicing Advances.

          Section 8.23. The Group II Home Equity Loans.

          The Servicer shall enforce each  adjustable  rate Home Equity Loan in
Group II in  accordance  with its  terms and shall  timely  calculate,  record,
report and apply all interest rate  adjustments in accordance  with the related
Note. The Servicer's records shall, at all times,  reflect the then Coupon Rate
and monthly  payment and the Servicer  shall timely notify the Mortgagor of any
changes to the Coupon Rate or the Mortgagor's  monthly payment. If the Servicer
fails to make  either a timely or  accurate  adjustment  to the Coupon  Rate or
monthly  payment  or to notify  the  Mortgagor  of such  adjustments,  upon the
Servicer's  discovery of such error and such  continued  failure,  the Servicer
shall pay from its own funds any shortage.  If the Servicer's continued failure
after notice  thereof to make a scheduled  change affects the Trust's rights to
make future  adjustments under the terms of such Home Equity Loan, the Servicer
shall  repurchase such Group Home Equity Loan in accordance with the provisions
hereof.  Any amounts paid by the Servicer pursuant to this Section shall not be
an advance and shall not be reimbursable from the proceeds of any Group II Home
Equity Loan.

          Section  8.24.  Merger,  Conversion,  Consolidation  or Succession to
Business of Servicer.  Any corporation into which the Servicer may be merged or
converted or with which it may be  consolidated,  or any corporation  resulting
from any merger,  conversion or  consolidation to which the Servicer shall be a
party or any corporation succeeding to all or substantially all of 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  provided that such  corporation  meets the  qualifications  set
forth in Section 8.20(h) and the resulting corporation has a Tangible Net Worth
of at least $15,000,000.

          Section 8.25.  Notices of Material  Events.  The Servicer  shall give
prompt notice to the Certificate Insurer,  the Trustee,  Moody's and Standard &
Poor's of the occurrence of any of the following events: 

          (a) Any  default  or any  fact or event of  which  the  Servicer  has
knowledge which results,  or which with notice or the passage of time, or both,
would  result in the  occurrence  of a default by the Seller,  or the  Servicer
under  any  Operative  Document  or would  constitute  a  material  breach of a
representation, warranty or covenant under any Operative Document;

          (b) The  submission  of any  claim  or the  initiation  of any  legal
process,  litigation or  administrative or judicial  investigation  against the
Seller or the  Servicer to which the  Servicer  has  knowledge  in any federal,
state or local  court or before any  governmental  body or agency or before any
arbitration  board  or any  such  proceedings  threatened  by any  governmental
agency,  which, if adversely  determined,  would have a material adverse effect
upon any of the Seller's or the Servicer's  ability to perform its  obligations
under any Operative  Document;

          (c) The  commencement  of any proceedings by or against the Seller or
the Servicer  under any  applicable  bankruptcy,  reorganization,  liquidation,
insolvency or other similar law now or hereafter in effect or of any proceeding
in which a receiver,  liquidator,  trustee or other similar official shall have
been, or may be, appointed or requested for the Seller or the Servicer; and 

          (d) The receipt of notice from any agency or governmental body having
authority  over the conduct of any of the Seller's or the  Servicer's  business
that the Seller or the  Servicer  is to cease or desist,  or to  undertake  any
practice,  program,  procedure or policy employed by the Seller or the Servicer
in the  conduct  of  the  business  of  any of  them,  and  such  cessation  or
undertaking will materially and adversely affect the conduct of the Seller's or
the Servicer's business or its ability to perform under the Operative Documents
or materially and adversely  affect the financial  affairs of the Seller or the
Servicer.

          Section 8.26. Indemnification by the Servicer. The Servicer agrees to
indemnify and hold the Trustee, the Depositor, the Certificate Insurer and each
Owner  harmless  against  any  and  all  claims,  losses,   penalties,   fines,
forfeitures, legal fees and related costs, judgments, and any other costs, fees
and expenses that the Trustee,  the Depositor,  the Certificate Insurer and any
Owner may sustain in any way related to the failure of the  Servicer to perform
its duties and service the Home Equity  Loans in  compliance  with the terms of
this  Agreement.  A party  against  whom a claim is brought  shall  immediately
notify the other parties and the Rating  Agencies if a claim is made by a third
party with respect to this  Agreement,  and the Servicer shall assume (with the
consent of the  Trustee)  the defense of any such claim and pay all expenses in
connection  therewith,  including  reasonable  counsel fees,  and promptly pay,
discharge  and satisfy any judgment or decree which may be entered  against the
Certificate Insurer, the Servicer,  the Trustee and/or Owner in respect of such
claim.

                               END OF ARTICLE VIII



                                  ARTICLE IX

                              TERMINATION OF TRUST

Section 9.01.     Termination of Trust.

          The Trust  created  hereunder  and all  obligations  created  by this
Agreement  will  terminate  upon the payment to the Owners of all  Certificates
from amounts other than those available under the Certificate  Insurance Policy
of all  amounts  held by the  Trustee  and  required  to be paid to such Owners
pursuant  to this  Agreement  and  payment in full of all  amounts  owed to the
Certificate  Insurer upon the later to occur of (a) the final  payment or other
liquidation (or any advance made with respect  thereto) of the last Home Equity
Loan in the Trust  Estate,  (b) the  disposition  of all  property  acquired in
respect of any Home Equity Loan  remaining  in the Trust  Estate and (c) at any
time if a Qualified  Liquidation  of both Home  Equity  Loan Groups  within the
Trust is effected as described in Section 9.02. To effect a termination of this
Agreement  pursuant to clause (c) above,  the Owners of all  Certificates  then
Outstanding shall provide to the Trustee and the Certificate  Insurer, at their
expense,  an Opinion  of Counsel  experienced  in  federal  income tax  matters
acceptable to the  Certificate  Insurer and the Trustee to the effect that each
such liquidation  constitutes a Qualified Liquidation,  and the Servicer either
shall sell or purchase the Home Equity Loans and the Trustee  shall  distribute
the proceeds of the liquidation of the Trust Estate. In no event, however, will
the  Trust  created  by  this  Agreement  continue  beyond  the  expiration  of
twenty-one (21) years from the death of the last survivor of the descendants of
Joseph P.  Kennedy,  the late  Ambassador  of the  United  States to the United
Kingdom,  living on the date hereof.  The Trustee shall give written  notice of
termination  of the  Agreement to each Owner in the manner set forth in Section
11.05.

          Section 9.02. Termination Upon Option of the Servicer.

          (a) On any Monthly  Remittance Date after the Clean-Up Call Date, the
Servicer may determine to purchase,  in whole only,  and may cause the purchase
from the  Trust of all (but not  fewer  than  all)  Home  Equity  Loans and all
property   theretofore   acquired  in  respect  of  any  Home  Equity  Loan  by
foreclosure,  deed in lieu of  foreclosure,  or otherwise then remaining in the
Trust  Estate (i) on terms  agreed upon between the  Certificate  Insurer,  the
Servicer and such Owners of the Class R Certificates, or (ii) in the absence of
such an agreement,  at a price equal to the  Termination  Price.  In connection
with such purchase, the Servicer shall remit to the Trustee all amounts then on
deposit in the  Principal and Interest  Account for deposit to the  Certificate
Account,  which deposit shall be deemed to have occurred immediately  preceding
such purchase.

          (b) In the event that the  Servicer  purchases  all Home Equity Loans
and each REO  Property  remaining  in the  Trust  Estate  pursuant  to  Section
9.02(a),  the Trust Estate shall be terminated in accordance with the following
additional  requirements:  

               (i) The  Trustee  shall  specify  the  first  day in the  90-day
          liquidation period in a statement attached to the final Tax Return of
          the REMIC created hereunder  pursuant to Treasury  regulation Section
          1.860F-1  and  shall   satisfy  all   requirements   of  a  qualified
          liquidation  under  Section  860F of the  Code  and  any  regulations
          thereunder;

               (ii) During such 90-day  liquidation  period, and at or prior to
          the time of making the final payment on the Certificates, the Trustee
          shall sell all of the assets of the Trust  Estate to the Servicer for
          cash; and 

               (iii) At the time of the  making  of the  final  payment  on the
          Certificates  and  payment  of all  amounts  owed to the  Certificate
          Insurer,  the  Trustee  shall  distribute  or credit,  or cause to be
          distributed  or credited,  to the Owners of the Class R  Certificates
          all cash on hand in the Trust  Estate  (other  than cash  retained to
          meet claims),  and the Trust Estate shall terminate at that time. 

          (c) By their  acceptance  of the  Certificates,  the  Owners  thereof
hereby  agree to  authorize  the Trustee to specify the first day in the 90-day
liquidation  period in a  statement  attached to the Trust  Estate's  final Tax
Return, which shall be binding upon all successor Owners.

          (d) In connection with any such purchase,  the Servicer shall provide
to the Trustee and the Certificate Insurer an Opinion of Counsel at the expense
of the Servicer  experienced  in federal  income tax matters  acceptable to the
Certificate  Insurer  and the  Trustee to the  effect  that such  purchase  and
liquidation  constitutes  a  Qualified  Liquidation  of the REMIC  Estate.

          (e) Promptly  following  any purchase  described in this Section 9.02,
the Trustee will release the Files to the Servicer or the  Certificate  Insurer,
as the case may be, or otherwise  upon their order,  in a manner similar to that
described in Section 8.14 hereof.

          Section 9.03. Termination Upon Loss of REMIC Status.

          (a) Following a final  determination  by the Internal Revenue Service
or by a court of competent jurisdiction, in either case from which no appeal is
taken within the  permitted  time for such  appeal,  or if any appeal is taken,
following a final determination of such appeal from which no further appeal can
be taken,  to the effect that the REMIC created  hereunder does not and will no
longer  qualify as a REMIC  pursuant  to Section  860D of the Code (the  "Final
Determination"),  at any time on or after the date  which is 30  calendar  days
following such Final Determination (i) the Certificate Insurer or the Owners of
a majority in Percentage Interests represented by the Class A Certificates then
Outstanding with the consent of the Certificate  Insurer may direct the Trustee
on behalf of the Trust to adopt a plan of complete liquidation, as contemplated
by Section  860F(a)(4) of the Code and (ii) the Certificate  Insurer may notify
the Trustee of the  Certificate  Insurer's  determination  to purchase from the
Trust  all  (but not  fewer  than  all)  Home  Equity  Loans  and all  property
theretofore acquired by foreclosure,  deed in lieu of foreclosure, or otherwise
in respect of any Home  Equity  Loan then  remaining  in the Trust  Estate at a
price equal to the Termination Price.

          Upon receipt of such  direction  from the  Certificate  Insurer,  the
Trustee shall notify the Owners of the Class R Certificates of such election to
liquidate  or  such  determination  to  purchase,  as  the  case  may  be  (the
"Termination  Notice").  The Owners of a majority of the Percentage Interest of
the Class R Certificates  then Outstanding may, within 60 days from the date of
receipt of the  Termination  Notice (the "Purchase  Option  Period"),  at their
option,  purchase from the Trust all (but not fewer than all) Home Equity Loans
and  all  property  theretofore  acquired  by  foreclosure,  deed  in  lieu  of
foreclosure,  or otherwise in respect of any Home Equity Loan then remaining in
the Trust Estate at a purchase price equal to the Termination Price. If, during
the Purchase  Option Period,  the Owners of the Class R  Certificates  have not
exercised the option  described in the immediately  preceding  paragraph,  then
upon the  expiration  of the Purchase  Option  Period (i) in the event that the
Certificate  Insurer or the Owners of the Class A Certificates with the consent
of the  Certificate  Insurer have given the Trustee the direction  described in
clause  (a)(i)  above,  the  Trustee  shall  sell the  Home  Equity  Loans  and
distribute  the  proceeds  of the  liquidation  of the  Trust  Estate,  each in
accordance  with the plan of complete  liquidation,  such that, if so directed,
the  liquidation of the Trust Estate,  the  distribution of the proceeds of the
liquidation and the termination of this Agreement occur no later than the close
of the 60th day, or such later day as the Certificate  Insurer or the Owners of
the Class A  Certificates  with the consent of the  Certificate  Insurer  shall
permit or direct in writing, after the expiration of the Purchase Option Period
and (ii) in the event that the Certificate Insurer has given the Trustee notice
of the  Certificate  Insurer's  determination  to  purchase  the  Trust  Estate
described in clause (a)(ii) preceding the Certificate  Insurer shall, within 60
days,  purchase all (but not fewer than all) Home Equity Loans and all property
theretofore  acquired by foreclosure,  deed in lieu of foreclosure or otherwise
in respect of any Home  Equity  Loan then  remaining  in the Trust  Estate.  In
connection  with such  purchase,  the  Servicer  shall remit to the Trustee all
amounts then on deposit in the  Principal  and Interest  Account for deposit to
the  Certificate  Account,  which  deposit  shall be  deemed  to have  occurred
immediately preceding such purchase.

          (b) Following a Final Determination,  the Owners of a majority of the
Percentage  Interest of the Class R Certificates then Outstanding may, at their
option and upon  delivery to the  Certificate  Insurer of an Opinion of Counsel
experienced  in  federal  income tax  matters,  acceptable  to the  Certificate
Insurer and selected by the Owners of the Class R  Certificates,  which opinion
shall be  reasonably  satisfactory  in form and  substance  to the  Certificate
Insurer,  to the  effect  that the  effect  of the  Final  Determination  is to
increase  substantially the probability that the gross income of the Trust will
be subject to federal taxation, purchase from the Trust all (but not fewer than
all) Home Equity Loans and all property  theretofore  acquired by  foreclosure,
deed in lieu of  foreclosure,  or  otherwise in respect of any Home Equity Loan
then remaining in the Trust Estate at a purchase price equal to the Termination
Price.  In  connection  with such  purchase,  the  Servicer  shall remit to the
Trustee all amounts then on deposit in the Principal  and Interest  Account for
deposit  to the  Certificate  Account,  which  deposit  shall be deemed to have
occurred  immediately  preceding such purchase.  The foregoing opinion shall be
deemed  satisfactory  unless  the  Certificate  Insurer  gives the  Owners of a
majority of the  Percentage  Interest of the Class R  Certificates  notice that
such  opinion is not  satisfactory  within  thirty  days  after  receipt by the
Certificate Insurer of such opinion.

          Section 9.04. Disposition of Proceeds.

          The Trustee shall, upon receipt thereof,  deposit the proceeds of any
Termination  Price or other  liquidation  of the Trust Estate  pursuant to this
Article IX to the Certificate  Account for  distribution in accordance with the
priorities set forth in Section 7.03(b)  hereof;  provided,  however,  that any
amounts representing  unreimbursed  Delinquency Advances and Servicing Advances
theretofore  funded by the Servicer from the Servicer's own funds shall be paid
by the  Trustee  to the  Servicer  from  the  proceeds  of  the  Trust  Estate.
Notwithstanding  the  foregoing,   no  distribution  of  the  proceeds  of  any
Termination Price shall be made to the Owners of the Class R Certificates until
all such amounts have been  applied in reduction of any  outstanding  Class A-7
Certificateholders Interest Index Carryover.

          Section 9.05. Netting of Amounts.

          If any Person paying the Termination Price would receive a portion of
the  amount  to be paid,  such  Person  may net any  such  amount  against  the
Termination Price otherwise payable.

                                END OF ARTICLE IX




                                   ARTICLE X

                                   THE TRUSTEE

          Section 10.01. Certain Duties and Responsibilities.

          (a) The Trustee (i) (A)  undertakes  to perform  such duties and only
such duties as are  specifically  set forth in this  Agreement,  and no implied
covenants or obligations  shall be read into this Agreement against the Trustee
and (B) the banking  institution that is the Trustee shall serve as the Trustee
at all times under this Agreement,  and (ii) in the absence of bad faith on its
part,  may  conclusively  rely,  as to the  truth  of the  statements  and  the
correctness of the opinions expressed therein, upon certificates or opinions or
any  other  resolutions,   statements,  reports,  documents,  orders  or  other
instruments  furnished  pursuant to and conforming to the  requirements of this
Agreement;  but in the case of any such  certificates  or opinions or any other
resolutions,  statements, reports, documents, orders or other instruments which
by any  provision  hereof are  specifically  required  to be  furnished  to the
Trustee,  shall be under a duty to examine the same to determine whether or not
on their face they conform to the  requirements  of this  Agreement;  provided,
however,  that the Trustee shall not be responsible for the accuracy or content
of any resolution,  Certificate, statement, opinion, report, document, order or
other instrument furnished by the Servicer, the Certificate Insurer, the Seller
or the Depositor  hereunder.  If any such instrument is found not to conform in
any material respect to the  requirements of this Agreement,  the Trustee shall
notify  the  Certificate  Insurer  of such  instrument  in the  event  that the
Trustee,  after so  requesting  does not  receive  a  satisfactorily  corrected
instrument.  Notwithstanding the foregoing,  if a Servicer Termination Event of
which a  responsible  officer of the Trustee  shall have actual  knowledge  has
occurred and has not been cured or waived,  the Trustee shall  exercise such of
the rights and powers vested in it by this  Agreement,  and use the same degree
of care and skill in their exercise,  as a prudent person would exercise or use
under the circumstances in the conduct of such person's own affairs.

          (b) Notwithstanding  the appointment of the Servicer  hereunder,  the
Trustee is hereby  empowered  to perform  the duties of the  Servicer  it being
expressly understood,  however, that the foregoing describes a power and not an
obligation  of the Trustee  (unless the  Servicer  shall have  resigned or been
terminated and a successor  Servicer shall not have been appointed  pursuant to
the terms of this Agreement),  and that all parties hereto agree that, prior to
any termination of the Servicer,  the Servicer and, thereafter,  the Trustee or
any other successor servicer shall perform such duties.  Specifically,  and not
in  limitation  of  the  foregoing,  the  Trustee  shall  upon  termination  or
resignation of the Servicer, and pending the appointment of any other Person as
successor  Servicer have the power and duty during its performance as successor
Servicer: 

          (i)  to collect Mortgagor payments;

          (ii) to foreclose on defaulted Home Equity Loans;

          (iii)to enforce  due-on-sale clauses and to enter into assumption and
               substitution agreements as permitted by Section 8.12 hereof;

          (iv) to deliver instruments of satisfaction pursuant to Section 8.14;

          (v)  to enforce the Home Equity Loans; and

          (vi) to make Delinquency  Advances and Servicing  Advances and to pay
               Compensating Interest.

          (c) No provision of this Agreement  shall be construed to relieve the
Trustee from liability for its own negligent action,  its own negligent failure
to act or its own willful misconduct, except that:

          (i)  This  subsection  shall not be  construed to limit the effect of
               subsection (a) of this Section;

          (ii) The  Trustee  shall not be  personally  liable  for any error of
               judgment made in good faith by an Authorized Officer,  unless it
               shall be proved that the Trustee was  negligent in  ascertaining
               the pertinent facts;  

          (iii)The  Trustee  shall not be liable  with  respect  to any  action
               taken or omitted  to be taken by it in good faith in  accordance
               with the direction of the  Certificate  Insurer or of the Owners
               of a majority in Percentage  Interest of the Certificates of the
               affected Class or Classes and the Certificate  Insurer  relating
               to the time,  method and place of conducting  any proceeding for
               any remedy available to the Trustee,  or exercising any trust or
               power conferred upon the Trustee,  under this Agreement relating
               to such Certificates;  

          (iv) The Trustee shall not be required to take notice or be deemed to
               have notice or  knowledge  of any default  unless an  Authorized
               Officer  of the  Trustee  shall  have  received  written  notice
               thereof or an  Authorized  Officer  shall have actual  knowledge
               thereof.  In the absence of receipt of such notice,  the Trustee
               may  conclusively  assume  that  there  is no  default;  and 

          (v)  Subject to the other  provisions  of this  Agreement and without
               limiting the generality of this Section l0.01, the Trustee shall
               have no duty (A) to see to any recording,  filing, or depositing
               of this  Agreement  or any  agreement  referred to herein or any
               financing  statement  or  continuation  statement  evidencing  a
               security  interest,  or to see to the  maintenance  of any  such
               recording  or  filing  or  depositing  or  to  any  rerecording,
               refiling  or  redepositing  of  any  thereof,  (B) to see to any
               insurance  or (C) to see to the payment or discharge of any tax,
               assessment,   or  other  governmental  charge  or  any  lien  or
               encumbrance  of any kind  owing with  respect  to,  assessed  or
               levied  against,  any  part  of  the  Trust  Estate  from  funds
               available in the Certificate Account. 

          (d) Whether or not therein expressly so provided,  every provision of
this  Agreement  relating  to the  conduct or  affecting  the  liability  of or
affording  protection to the Trustee shall be subject to the provisions of this
Section.

          (e) No  provision  of this  Agreement  shall  require  the Trustee to
expend or risk its own funds or otherwise incur any financial  liability in the
performance  of any of its duties  hereunder,  or in the exercise of any of its
rights or powers,  if it shall  have  reasonable  grounds  for  believing  that
repayment of such funds or adequate indemnity against such risk or liability is
not  reasonably  assured  to it.  None  of the  provisions  contained  in  this
Agreement shall in any event require the Trustee to perform,  or be responsible
for the manner of performance  of, any of the obligations of the Servicer under
this  Agreement,  except  during such time, if any, as the Trustee shall be the
successor to, and be vested with the rights,  duties, powers and privileges of,
the Servicer in accordance with the terms of this Agreement. 

          (f) The permissive right of the Trustee to take actions enumerated in
this  Agreement  shall not be construed as a duty and the Trustee  shall not be
answerable  for other than its own  negligence or willful  misconduct.  

          (g) The Trustee  shall be under no  obligation to institute any suit,
or to take any remedial  proceeding under this Agreement,  or to take any steps
in the  execution of the trusts  hereby  created or in the  enforcement  of any
rights and powers  hereunder until it shall be indemnified to its  satisfaction
against any and all costs and  expenses,  outlays  and  counsel  fees and other
reasonable  disbursements and against all liability,  except liability which is
adjudicated  to have resulted from its  negligence  or willful  misconduct,  in
connection  with any action so taken.

          (h) The Trustee  hereby  undertakes to provide the Seller with notice
of any correspondence  relating to any Property.  

          (i) The Trustee  hereby agrees to disclose the Premium  Amount to any
Person upon request.

          Section 10.02. Removal of Trustee for Cause.

          (a) The Trustee may be removed  pursuant to paragraph (b) hereof upon
the  occurrence  of any of the following  events  (whatever the reason for such
event and  whether it shall be  voluntary  or  involuntary  or be  effected  by
operation of law or pursuant to any  judgment,  decree or order of any court or
any order, rule or regulation of any administrative or governmental body):

                  (1)  the Trustee  shall fail to distribute to the Owners
         entitled  hereto  on  any  Payment  Date  any  amounts   available  for
         distribution  that it has received in accordance with the terms hereof;
         (provided, however, that any such failure which is due to circumstances
         beyond the  control  of the  Trustee  shall not be a cause for  removal
         hereunder); or

                  (2)  the Trustee  shall fail in the  performance  of, or
         breach, any covenant or agreement of the Trustee in this Agreement,  or
         if any representation or warranty of the Trustee made in this Agreement
         or in any certificate or other writing delivered  pursuant hereto or in
         connection herewith shall prove to be incorrect in any material respect
         as of the time when the same shall have been made,  and such failure or
         breach  shall  continue  or not be cured for a period of 30 days  after
         there shall have been given,  by registered  or certified  mail, to the
         Trustee by the Seller, the Certificate  Insurer, or by the Owners of at
         least 25% of the  aggregate  Percentage  Interests  in the Trust Estate
         represented by the Class A Certificates then Outstanding,  or, if there
         are no  Class A  Certificates  then  Outstanding,  by  such  Percentage
         Interests  represented  by the Class R  Certificates,  a written notice
         specifying such failure or breach and requiring it to be remedied; or

                  (3)    a  decree  or  order  of a  court  or  agency  or
         supervisory  authority  having  jurisdiction  for the  appointment of a
         conservator or receiver or liquidator in any  insolvency,  readjustment
         of debt,  marshalling of assets and liabilities or similar proceedings,
         or for the winding-up or  liquidation  of its affairs,  shall have been
         entered  against  the  Trustee,  and such  decree or order  shall  have
         remained in force undischarged or unstayed for a period of 75 days; or

                  (4)    a  conservator   or  receiver  or  liquidator  or
         sequestrator  or  custodian of the property of the Trustee is appointed
         in any  insolvency,  readjustment  of debt,  marshalling  of assets and
         liabilities  or similar  proceedings  of or  relating to the Trustee or
         relating to all or substantially all of its property; or

                  (5)    the  Trustee  shall  become  insolvent   (however
         insolvency is evidenced),  generally fail to pay its debts as they come
         due,  file or consent to the filing of a petition to take  advantage of
         any applicable insolvency or reorganization statute, make an assignment
         for the benefit of its creditors,  voluntarily  suspend  payment of its
         obligations,  or take  corporate  action for the  purpose of any of the
         foregoing.

          The  Depositor  shall give to the  Certificate  Insurer,  Moody's and
Standard  & Poor's  notice  of the  occurrence  of any such  event of which the
Depositor is aware.

          (b) If any event described an Paragraph (a) occurs and is continuing,
then and in every such case (i) the Certificate  Insurer or (ii) with the prior
written consent (which shall not be  unreasonably  withheld) of the Certificate
Insurer, the Depositor and the Owners of a majority of the Percentage Interests
represented by the Class A Certificates or if there are no Class A Certificates
then  outstanding by such majority of the Percentage  Interests  represented by
the Class R Certificates,  may,  whether or not the Trustee resigns pursuant to
Section l0.09(b) hereof, immediately, concurrently with the giving of notice to
the  Trustee,  and without  delaying the 30 days  required for notice  therein,
appoint a successor Trustee pursuant to the terms of Section l0.09 hereof.

          Section 10.03. Certain Rights of the Trustee.

          Except as otherwise provided in Section 10.01 hereof:

          (a) the Trustee (acting as Trustee or Tax Matters Person) may request
and may rely and shall be  protected in acting or  refraining  from acting upon
any resolution,  certificate,  statement,  instrument, opinion, report, notice,
request,  direction,  consent,  order,  bond,  note or other  paper or document
believed by it to be genuine and to have been signed or presented by the proper
party or parties;

          (b) any  request or  direction  of the  Depositor,  the  Seller,  the
Certificate  Insurer,  or the  Owners  of any Class of  Certificates  mentioned
herein  shall  be  sufficiently  evidenced  in  writing;  

          (c)  whenever in the  administration  of this  Agreement  the Trustee
shall deem it desirable that a matter be proved or established prior to taking,
suffering or omitting any action hereunder,  the Trustee (unless other evidence
be herein  specifically  prescribed)  may,  in the  absence of bad faith on its
part,  rely upon an  Officer's  Certificate;

          (d) the  Trustee  may consult  with  counsel,  and the advice of such
counsel  (selected  in good faith by the  Trustee)  shall be full and  complete
authorization  and  protection  in  respect of any action  taken,  suffered  or
omitted by it hereunder in good faith and in reasonable  reliance thereon;  

          (e) the Trustee  shall be under no  obligation to exercise any of the
rights or powers vested in it by this  Agreement at the request or direction of
any of the Owners  pursuant to this  Agreement,  unless such Owners  shall have
offered to the  Trustee  reasonable  security or  indemnity  against the costs,
expenses and liabilities  which might be incurred by it in compliance with such
request  or  direction;  

          (f) the Trustee shall not be bound to make any investigation into the
facts or matters stated in any resolution,  certificate,  statement, instrument
opinion,  report, notice,  request,  direction,  consent,  order, bond, note or
other paper or  document,  unless  requested in writing to do so by the Owners;
provided,  however, that if the payment within a reasonable time to the Trustee
of the costs, expenses or liabilities likely to be incurred by it in the making
of such investigation is, in the opinion of the Trustee, not reasonably assured
to the Trustee by the security  afforded to it by the terms of this  Agreement,
the Trustee may require  reasonable  indemnity  against  such cost,  expense or
liability as a condition to taking any such action;

          (g) the Trustee may execute any of the trusts or powers  hereunder or
perform any duties hereunder either directly or by or through agents, attorneys
or  custodian;

          (h) the Trustee  shall not be liable for any action it takes or omits
to take in good faith  which it  reasonably  believes to be  authorized  by the
Authorized  Officer of any  Person  and within its rights or powers  under this
Agreement  other than as to validity and sufficiency of its  authentication  of
the Certificates; 

          (i) the  right  of the  Trustee  to  perform  any  discretionary  act
enumerated in this Agreement  shall not be construed as a duty, and the Trustee
shall not be answerable for other than its negligence or willful  misconduct in
the performance of such act;

          (j) pursuant to the terms of this Agreement, the Servicer is required
to  furnish  to the  Trustee  from time to time  certain  information  and make
various  calculations  which are relevant to the  performance  of the Trustee's
duties under the Agreement. The Trustee shall be entitled to rely in good faith
on any such  information  and  calculations  in the  performance  of its duties
hereunder, (i) unless and until an Authorized Officer of the Trustee has actual
knowledge,  or is  advised  by any Owner of a  Certificate  or the  Certificate
Insurer   (either  in  writing  or  orally  with  prompt  written  or  telecopy
confirmations),  that such information or calculations is or are incorrect,  or
(ii)  unless  there is a manifest  error in any such  information;  and 

          (k) the  Trustee  shall not be required to give any bond or surety in
respect  of the  execution  of the Trust  Estate  created  hereby or the powers
granted  hereunder.

          Section  10.04.   Not   Responsible  for  Recitals  or  Issuance  of
Certificates.

          The  recitals  and  representations   contained  herein  and  in  the
Certificates,  except the execution  and  authentication  of the  Certificates,
shall be taken as the statements of the Depositor,  and the Trustee  assumes no
responsibility for their correctness (other than with respect to such execution
and authentication).  The Trustee makes no representation as to the validity or
sufficiency of this Agreement, of the Certificates,  or any Home Equity Loan or
document  related  thereto  other than as to validity  and  sufficiency  of its
authentication  of the  Certificates.  The Trustee shall not be accountable for
the use or  application by the Depositor of any of the  Certificates  or of the
proceeds of such Certificates,  or for the use or application of any funds paid
to the  Depositor,  the Seller or the  Servicer  in respect of the Home  Equity
Loans or deposited into or withdrawn from the Principal and Interest Account or
the Certificate Account by the Depositor, the Servicer or the Seller, and shall
have no  responsibility  for filing any financing or continuation  statement in
any  public  office  at any  time or  otherwise  to  perfect  or  maintain  the
perfection  of any  security  interest  or lien or to  prepare  or file any tax
returns or  Securities  and  Exchange  Commission  filings  for the Trust or to
record this  Agreement.  The Trustee shall not be required to take notice or be
deemed to have notice or knowledge of any default unless an Authorized  Officer
of the Trustee  shall have  received  written  notice  thereof or an Authorized
Officer has actual knowledge thereof. In the absence of receipt of such notice,
the Trustee may conclusively assume that no default has occurred.

          Section 10.05. May Hold Certificates.

          The Trustee,  any Paying  Agent,  Registrar or any other agent of the
Trust, in its individual or any other capacity,  may become an Owner or pledged
of  Certificates  and may otherwise deal with the Trust with the same rights it
would have if it were not Trustee,  any Paying  Agent,  Registrar or such other
agent.

          Section 10.06. Money Held in Trust.

          Money held by the Trustee in trust  hereunder  need not be segregated
from other trust funds except to the extent required herein or required by law.
The Trustee shall be under no liability  for interest on any money  received by
it hereunder  except as otherwise  agreed with the  Depositor and except to the
extent  of  income  or other  gain on  investments  which  are  deposits  in or
certificates of deposit of the Trustee in its commercial capacity and income or
other gain actually received by the Trustee on Eligible Investments.

          Section 10.07. Compensation and Reimbursement.

          The Trustee shall receive compensation for fees and reimbursement for
expenses  pursuant  to  Section  2.05,  Section  6.12,  Section  7.03(b)(i)(A),
7.03(b)(iii)(G),  Section 7.06 and Section  10.13  hereof.  Except as otherwise
provided in this Agreement, the Trustee and any director,  officer, employee or
agent of the  Trustee  shall be  indemnified  by the  Trust  and held  harmless
against any loss, liability, or "unanticipated  out-of-pocket" expense incurred
or paid to third parties  (which  expenses  shall not include  salaries paid to
employees,  or allocable  overhead,  of the Trustee) in connection  with or any
claim or legal  action  or any  pending  or  threatened  claim or legal  action
arising out of or in connection  with the acceptance or  administration  of its
trusts hereunder or the Certificates, other than any loss, liability or expense
incurred  by reason of  willful  misfeasance,  bad faith or  negligence  in the
performance  of  duties  hereunder  or  by  reason  of  reckless  disregard  of
obligations and duties  hereunder.  All such amounts described in the preceding
sentence  shall be  payable  as  provided  in  Section  7.03(b)(iii)(G).  It is
understood  by the  parties  hereto  that a "claim"  as used in this  paragraph
includes  any  claim  for  indemnification  made  by the  Custodian  under  the
applicable provisions of the Custodial Agreement. The Trustee and any director,
officer,  employee or agent of the Trustee shall be  indemnified  by the Seller
and held harmless against any loss,  liability or reasonable  expenses incurred
by the Trustee in  performing  its duties as Tax  Matters  Person for the REMIC
created  under  this  Agreement,  other  than any loss,  liability  or  expense
incurred  by reason of  willful  misfeasance,  bad faith or  negligence  in the
performance  of  its  duties  as Tax  Matters  Person  for  the  REMIC  created
hereunder.  The provisions of this Section 10.07 shall survive the  termination
of this Agreement.

          Section 10.08. Corporate Trustee Required; Eligibility.

          There  shall at all times be a  Trustee  hereunder  which  shall be a
corporation or  association  organized and doing business under the laws of the
United States of America or of any State authorized under such laws to exercise
corporate  trust  powers,  having a combined  capital  and  surplus of at least
$50,000,000  subject to  supervision  or  examination  by the United  States of
America,  or any state,  acceptable  to the  Certificate  Insurer  and having a
deposit rating of at least A- from Standard & Poor's and A2 by Moody's. If such
Trustee publishes reports of condition at least annually, pursuant to law or to
the requirements of the aforesaid supervising or examining authority,  then for
the  purposes  of this  Section,  the  combined  capital  and  surplus  of such
corporation  or  association  shall be deemed to be its  combined  capital  and
surplus as set forth in its most recent report of condition so published. If at
any  time the  Trustee  shall  cease  to be  eligible  in  accordance  with the
provisions  of this  Section,  it shall,  upon the  request of the  Certificate
Insurer,  resign  immediately  in the manner  and with the  effect  hereinafter
specified  in  this  Article  X.

          Section 10.09. Resignation and Removal; Appointment of Successor.

          (a) No  resignation or removal of the Trustee and no appointment of a
successor  trustee  pursuant to this Article X shall become effective until the
acceptance of appointment by the successor trustee under Section 10.10 hereof.

          (b) The Trustee, or any trustee or trustees hereafter appointed,  may
resign at any time by giving written notice of resignation to the Depositor and
the Seller and by mailing notice of resignation  by first-class  mail,  postage
prepaid, to the Certificate Insurer and the Owners at their addresses appearing
on the Register.  A copy of such notice shall be sent by the resigning  Trustee
to the Rating  Agencies.  Upon receiving  notice of resignation,  the Depositor
shall  promptly  appoint a  successor  Trustee or  Trustees  acceptable  to the
Certificate Insurer by written instrument, in duplicate,  executed on behalf of
the  Trust  by an  Authorized  Officer  of the  Depositor,  one  copy of  which
instrument  shall be delivered to the Trustee so resigning  and one copy to the
successor  Trustee  or  Trustees.  If no  successor  Trustee  shall  have  been
appointed and have accepted appointment within 30 days after the giving of such
notice  of  resignation,  the  resigning  Trustee  may  petition  any  court of
competent jurisdiction for the appointment of a successor Trustee, or any Owner
may, on behalf of himself and all others similarly situated,  petition any such
court for the  appointment  of a successor  Trustee.  Such court may thereupon,
after such  notice,  if any, as it may deem proper and  appropriate,  appoint a
successor  Trustee.

          (c) If at any time the  Trustee  shall  cease  to be  eligible  under
Section 10.08 hereof and shall fail to resign after written request therefor by
the Depositor or by the Certificate  Insurer,  the  Certificate  Insurer or the
Depositor with the written  consent of the  Certificate  Insurer may remove the
Trustee and appoint a successor Trustee  acceptable to the Certificate  Insurer
by written  instrument,  in  duplicate,  executed  on behalf of the Trust by an
Authorized  Officer of the  Depositor,  one copy of which  instrument  shall be
delivered to the Trustee so removed and one copy to the successor Trustee.  

          (d) The Owners of a majority of the Percentage Interests  represented
by the Class A Certificates  with the prior written  consent of the Certificate
Insurer,  or, if there are no Class A Certificates  then  Outstanding,  by such
majority of the Percentage  Interests  represented by the Class R Certificates,
may at any time remove the Trustee and appoint a successor  Trustee  acceptable
to the Certificate  Insurer by delivering to the Trustee to be removed,  to the
successor  Trustee so appointed,  to the Depositor,  to the Servicer and to the
Certificate  Insurer,  copies of the record of the act taken by the Owners,  as
provided for in Section 11.03  hereof.

          (e) If the Trustee fails to perform its duties in accordance with the
terms of this  Agreement,  or becomes  ineligible  pursuant to Section 10.08 to
serve as Trustee,  the Certificate Insurer may remove the Trustee and appoint a
successor  Trustee  by  written  instrument,  in  triplicate,   signed  by  the
Certificate  Insurer duly  authorized,  one  complete set of which  instruments
shall be delivered to the Depositor, one complete set to the Trustee so removed
and one complete set to the successor Trustee so appointed. 

          (f) If the Trustee  shall resign,  be removed or become  incapable of
acting, or if a vacancy shall occur in the office of the Trustee for any cause,
the Depositor  shall  promptly  appoint a successor  Trustee  acceptable to the
Certificate  Insurer.  If within one year after  such  resignation,  removal or
incapability  or the occurrence of such vacancy,  a successor  Trustee shall be
appointed by act of the Certificate  Insurer or the Owners of a majority of the
Percentage  Interests  represented by the Class A Certificates then Outstanding
with the consent of the Certificate Insurer, the successor Trustee so appointed
shall  forthwith upon its acceptance of such  appointment  become the successor
Trustee and supersede the successor Trustee  appointed by the Depositor.  If no
successor  Trustee  shall have been so appointed by the Depositor or the Owners
and shall have accepted  appointment in the manner  hereinafter  provided,  any
Owner may, on behalf of himself and all others similarly situated, petition any
court of competent  jurisdiction  for the  appointment of a successor  trustee.
Such court may thereupon,  after such notice, if any, as it may deem proper and
prescribe,  appoint a successor Trustee.

          (g) The  Servicer  shall give notice of any removal of the Trustee by
mailing  notice of such event by  first-class  mail,  postage  prepaid,  to the
Certificate  Insurer,  to the Rating  Agencies and to the Owners as their names
and addresses appear in the Register. Each notice shall include the name of the
successor Trustee and the address of its corporate trust office

          Section 10.10. Acceptance of Appointment by Successor Trustee.

          Every   successor   Trustee   appointed   hereunder   shall  execute,
acknowledge  and  deliver  to the  Depositor  on  behalf  of the  Trust  to the
Certificate Insurer and to its predecessor Trustee an instrument accepting such
appointment   hereunder  and  stating  its  eligibility  to  serve  as  Trustee
hereunder,  and thereupon the resignation or removal of the predecessor Trustee
shall become  effective and such  successor  Trustee,  without any further act,
deed or conveyance,  shall become vested with all the rights,  powers,  trusts,
duties and  obligations of its  predecessor  hereunder;  but, on request of the
Depositor,  the Certificate Insurer or the successor Trustee,  such predecessor
Trustee shall, upon payment of its charges then unpaid,  execute and deliver an
instrument transferring to such successor Trustee all of the rights, powers and
trusts of the Trustee so ceasing to act,  and shall duly  assign,  transfer and
deliver to such  successor  Trustee all property and money held by such Trustee
so ceasing to act hereunder.  Upon request of any such successor  Trustee,  the
Depositor on behalf of the Trust shall execute any and all instruments for more
fully and certainly  vesting in and  confirming to such  successor  Trustee all
such rights, powers and trusts.

          Upon acceptance of appointment by a successor  Trustee as provided in
this Section,  the Depositor  shall mail notice  thereof by  first-class  mail,
postage  prepaid,  to the Owners at their  last  addresses  appearing  upon the
Register and to the  Certificate  Insurer.  The Depositor  shall send a copy of
such notice to the Rating Agencies.  If the Depositor fails to mail such notice
within ten days after acceptance of appointment by the successor  Trustee,  the
successor  Trustee  shall  cause such notice to be mailed at the expense of the
Trust.

          No successor Trustee shall accept its appointment  unless at the time
of such  acceptance  such successor  shall be qualified and eligible under this
Article X.

          Section 10.11.  Merger,  Conversion,  Consolidation  or Succession to
Business of the Trustee.

          Any  corporation or association  into which the Trustee may be merged
or  converted  or with  which it may be  consolidated,  or any  corporation  or
association resulting from any merger, conversion or consolidation to which the
Trustee shall be a party, or any  corporation or association  succeeding to all
or substantially  all of the corporate trust business of the Trustee,  shall be
the successor of the Trustee hereunder,  without the execution or filing of any
paper or any  further act on the pan of any of the  parties  hereto;  provided,
however,  that such corporation or association shall be otherwise qualified and
eligible under this Article X. In case any Certificates have been executed, but
not  delivered,  by the  Trustee  then in  office,  any  successor  by  merger,
conversion  or  consolidation  to such  Trustee  may adopt such  execution  and
deliver the  Certificates so executed with the same effect as if such successor
Trustee had itself executed such Certificates.

          Section 10.12. Reporting; Withholding.

          (a) The  Trustee  shall  timely  provide to the  Owners the  Internal
Revenue  Service's  Form 1099 and any other  statement  required by  applicable
Treasury  regulations  as  determined  by the Tax  Matters  Person,  and  shall
withhold, as required by applicable law, federal, state or local taxes, if any,
applicable to distributions to the Owners,  including but not limited to backup
withholding  under  Section  3406  of  the  Code  and  the  withholding  tax on
distributions to foreign investors under Sections 1441 and 1442 of the Code.

          (b) As required by law or upon request of the Tax Matters  Person and
except as otherwise specifically set forth in (a) preceding,  the Trustee shall
timely file all reports  prepared by the Seller and required to be filed by the
Trust,  including other reports that must be filed with the Owners, such as the
Internal  Revenue  Service's Form 1066 and Schedule Q. The Trustee shall,  upon
request of the Seller,  collect any forms or reports from the Owners determined
by the Seller to be  required  under  applicable  federal,  state and local tax
laws.

          (c)  Except  as  otherwise  provided,   the  Trustee  shall  have  the
responsibility  for preparation and execution of those returns,  forms,  reports
and other documents referred to in this Section.

          (d) The  Seller  covenants  and  agrees  that it shall  provide to the
Trustee any information  necessary to enable the Trustee to meet its obligations
under  subsections  (a),  (b) and (c) above.

          Section  10.13.  Liability  of the Trustee.

          The Trustee shall be liable in accordance herewith only to the extent
of the  obligations  specifically  imposed upon and  undertaken  by the Trustee
herein.  Neither the Trustee nor any of the directors,  officers,  employees or
agents  of the  Trustee  shall be under any  liability  on any  Certificate  or
otherwise to the Certificate Account,  the Depositor,  the Seller, the Servicer
or any 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  Trustee,  its
directors,  officers,  employees  or  agents  or any such  Person  against  any
liability  which  would  otherwise  be imposed by reason of  negligent  action,
negligent failure to act or willful  misconduct in the performance of duties or
by reason of reckless disregard of obligations and duties hereunder. Subject to
the  foregoing  sentence,  the  Trustee  shall  not be  liable  for  losses  on
investments  of amounts in the  Certificate  Account  (except for any losses on
obligations on which the bank serving as Trustee is the obligor).  In addition,
the  Depositor,  the Seller and Servicer  covenant  and agree to indemnify  the
Trustee and the Servicer (if the Servicer is also the Trustee)  from,  and hold
it  harmless  against,  any and all  losses,  liabilities,  damages,  claims or
expenses  (including legal fees and expenses) of whatsoever kind arising out of
or in connection with the performance of its duties  hereunder other than those
resulting from the negligence or bad faith of the Trustee, and the Seller shall
pay all amounts not  otherwise  paid or reimbursed  pursuant to Sections  2.05,
6.12 and 7.06 hereof. The Trustee and any director,  officer, employee or agent
of the Trustee may rely and shall be  protected  in acting or  refraining  from
acting in good faith on any  Certificate,  notice or other document of any kind
prima facie properly  executed and submitted by the  Authorized  Officer of any
Person respecting any matters arising hereunder. The provisions of this Section
10.13 shall survive the  termination  of this  Agreement and the payment of the
outstanding Certificates.

          Section 10.14. Appointment of Co-Trustee or Separate Trustee.

          Notwithstanding any other provisions of this Agreement,  at any time,
for the purpose of meeting any legal  requirements of any jurisdiction in which
any part of the  Trust  Estate  or  Property  may at the time be  located,  the
Servicer and the Trustee  acting jointly shall have the power and shall execute
and deliver all  instruments  to appoint  one or more  Persons  approved by the
Trustee  and  reasonably  acceptable  to  the  Certificate  Insurer  to  act as
co-Trustee or co-Trustees,  jointly with the Trustee, of all or any part of the
Trust Estate or separate Trustee or separate  Trustees of any part of the Trust
Estate,  and to vest in such Person or Persons,  in such  capacity  and for the
benefit  of the  Owners and the  Certificate  Insurer,  such title to the Trust
Estate,  or any part  thereof,  and,  subject to the other  provisions  of this
Section  10.14,  such  powers,  duties,  obligations,  rights and trusts as the
Servicer and the Trustee may consider  necessary or desirable.  If the Servicer
shall not have joined in such  appointment  within 15 days after the receipt by
it of a request so to do, or in the case any event indicated in Section 8.20(a)
shall have  occurred  and be  continuing,  the  Trustee  subject to  reasonable
approval  of the  Certificate  Insurer  alone shall have the power to make such
appointment.  No co-Trustee or separate Trustee  hereunder shall be required to
meet the terms of eligibility as a successor trustee under Section 10.08 and no
notice to Owner of the appointment of any co-Trustee or separate  Trustee shall
be required under Section 10.09.

         Every separate Trustee and co-Trustee  shall, to the extent  permitted,
be appointed and act subject to the following provisions and conditions:

               (i) All rights,  powers,  duties and  obligations  conferred  or
          imposed  upon the  Trustee  shall be  conferred  or imposed  upon and
          exercised or performed  by the Trustee and such  separate  Trustee or
          co-Trustee jointly (it being understood that such separate Trustee or
          co-Trustee is not  authorized to act  separately  without the Trustee
          joining in such act),  except to the extent that under any law of any
          jurisdiction  in which any particular act or acts are to be performed
          (whether  as  Trustee  hereunder  or as  successor  to  the  Servicer
          hereunder),  the  Trustee  shall be  incompetent  or  unqualified  to
          perform such act or acts, in which event such rights,  powers, duties
          and  obligations  (including the holding of title to the Trust Estate
          or any portion thereof in any such  jurisdiction)  shall be exercised
          and performed  singly by such  separate  Trustee or  co-Trustee,  but
          solely at the direction of the Trustee;

               (ii) No co-Trustee  hereunder shall be held personally liable by
          reason of any act or omission of any other co-Trustee hereunder; and

               (iii) The Servicer,  and the Certificate Insurer and the Trustee
          acting  jointly may at any time accept the  resignation  of or remove
          any separate Trustee or co-Trustee.

          Any notice,  request or other  writing  given to the Trustee shall be
deemed  to  have  been  given  to  each  of  the  then  separate  Trustees  and
co-Trustees,  as  effectively  as if given to each of  them.  Every  instrument
appointing any separate Trustee or co-Trustee shall refer to this Agreement and
the conditions of this Section  10.14.  Each separate  Trustee and  co-Trustee,
upon its acceptance of the trusts  conferred,  shall be vested with the estates
or property specified in its instrument of appointment, either jointly with the
Trustee  or  separately,  as may  be  provided  therein,  subject  to  all  the
provisions of this  Agreement,  specifically  including every provision of this
Agreement  relating to the conduct of, affecting the liability of, or affording
protection  to,  the  Trustee.  Every such  instrument  shall be filed with the
Trustee and a copy thereof given to the Servicer and the Certificate Insurer.

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

          Section 10.15. Appointment of Custodians.

          The  Trustee  may  appoint  one or more  Custodians  to hold all or a
portion of the Files as agent for the  Trustee,  by  entering  into a Custodial
Agreement acceptable to the Certificate Insurer. Subject to this Article X, the
Trustee  agrees to  comply  with the terms of the  Custodial  Agreement  and to
enforce the terms and provisions  thereof against the Custodian for the benefit
of the Owners of the Certificates and the Certificate Insurer.

                                END OF ARTICLE X




                                  ARTICLE XI

                                 MISCELLANEOUS

          Section 11.01. Compliance Certificates and Opinions.

          Upon any  application  or request by the Depositor,  the Seller,  the
Certificate  Insurer or the Owners to the Trustee to take any action  under any
provision of this Agreement, the Depositor, the Seller, the Certificate Insurer
or the Owners,  as the case may be, shall  furnish to the Trustee a certificate
stating that all conditions  precedent,  if any, provided for in this Agreement
relating to the proposed  action have been  complied  with,  except that in the
case of any such  application  or  request as to which the  furnishing  of such
documents is specifically  required by any provision of this Agreement relating
to such particular  application or request,  no additional  certificate need be
furnished.

          Except as otherwise specifically provided herein, each certificate or
opinion with respect to compliance with a condition or covenant provided for in
this Agreement  (including one furnished  pursuant to specific  requirements of
this Agreement relating to a particular application or request) shall include:

          (a) a statement  that each  individual  signing such  certificate  or
opinion has read such covenant or condition and the definitions herein relating
thereto;

          (b) a brief  statement as to the nature and scope of the  examination
or  investigation  upon which the  statements  or  opinions  contained  in such
certificate  or opinion are based;  and

          (c) a statement as to whether, in the opinion of each such individual,
such condition or covenant has been complied with.

          Section 11.02. Form of Documents Delivered to the Trustee.

          In any case where several matters are required to be certified by, or
covered by an opinion of, any specified  Person,  it is not necessary  that all
such  matters be  certified  by, or covered by the  opinion  of,  only one such
Person,  or that they be so certified or covered by only one document,  but one
such Person may certify or give an opinion with respect to some matters and one
or more other such Persons as to other matters, and any such Person may certify
or give an opinion as to such matters in one or several documents.

          Any  certificate  or opinion of an Authorized  Officer of the Trustee
may be based,  insofar as it relates to legal  matters,  upon a certificate  or
opinion of, or  representations  by counsel,  unless  such  Authorized  Officer
knows,  or in the exercise of reasonable care should know, that the certificate
or opinion  or  representations  with  respect  to the  matters  upon which his
certificate or opinion is based are erroneous.  Any such certificate or opinion
of an Authorized Officer of the Trustee or any Opinion of Counsel may be based,
insofar as it relates to factual  matter upon a  certificate  or opinion of, or
representations  by, one or more  Authorized  Officers  of the  Depositor,  the
Seller or the  Servicer,  stating  that the  information  with  respect to such
factual  matters  is in the  possession  of the  Depositor,  the  Seller or the
Servicer,  unless such Authorized  Officer or counsel knows, or in the exercise
of  reasonable   care  should  know,   that  the   certificate  or  opinion  or
representations  with  respect to such  matters are  erroneous.  Any Opinion of
Counsel  may also be based,  insofar as it relates to factual  matters,  upon a
certificate or opinion of, or representations  by, an Authorized Officer of the
Trustee,  stating that the  information  with respect to such matters is in the
possession  of the Trustee,  unless such counsel  knows,  or in the exercise of
reasonable care should know, that the certificate or opinion or representations
with respect to such matters are erroneous. Any Opinion of Counsel may be based
on the written opinion of other counsel, in which event such Opinion of Counsel
shall be  accompanied  by a copy of such  other  counsel's  opinion  and  shall
include a statement to the effect that such counsel  believes that such counsel
and the Trustee may reasonably rely upon the opinion of such other counsel.

          Where any Person is  required  to make,  give or execute  two or more
applications,  requests, consents, certificates,  statements, opinions or other
instruments  under this Agreement,  they may, but need not, be consolidated and
form one instrument.

          Section 11.03. Acts of Owners.

          (a) Any request, demand,  authorization,  direction, notice, consent,
waiver or other action  provided by this  Agreement to be given or taken by the
Owners  may  be  embodied  in and  evidenced  by one  or  more  instruments  of
substantially  similar  tenor  signed by such Owners in person or by agent duly
appointed in writing; and, except as herein otherwise expressly provided,  such
action shall become effective when such instrument or instruments are delivered
to the Trustee, and, where it is hereby expressly required, to the Seller. Such
instrument  or  instruments  (and the action  embodied  therein  and  evidenced
thereby) are herein  sometimes  referred to as the "act" of the Owners  signing
such instrument or instruments. Proof of execution of any such instrument or of
a writing appointing any such agent shall be sufficient for any purpose of this
Agreement and conclusive in favor of the Trustee and the Trust,  if made in the
manner provided in this Section.

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

          (c) The ownership of Certificates shall be proved by the Register.

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

          Section 11.04. Notices, etc. to Trustee.

          Any  request,  demand,  authorization,  direction,  notice,  consent,
waiver or act of the Owners or other  documents  provided or  permitted by this
Agreement to be made upon,  given or furnished to, or filed with the Trustee by
any  Owner,  the  Certificate  Insurer,  the  Depositor,  the  Seller  shall be
sufficient for every purpose  hereunder if made,  given,  furnished or filed in
writing to or with and received by the Trustee at its Corporate Trust Office as
set forth in Section 2.02 hereof.

          Section 11.05. Notices and Reports to Owners; Waiver of Notices.

          Where this  Agreement  provides  for notice to Owners of any event or
the  mailing  of  any  report  to  Owners,  such  notice  or  report  shall  be
sufficiently  given (unless  otherwise  herein  expressly  provided) if mailed,
first-class  postage  prepaid,  to each Owner affected by such event or to whom
such  report is  required  to be  mailed,  at the  address  of such Owner as it
appears on the Register,  not later than the latest date,  and not earlier than
the earliest  date,  prescribed for the giving of such notice or the mailing of
such  report.  In any case  where a notice or report to Owners is mailed in the
manner  provided  above,  neither the failure to mail such notice or report nor
any  defect in any  notice or report so mailed to any  particular  Owner  shall
affect the  sufficiency  of such notice or report with respect to other Owners,
and any notice or report which is mailed in the manner herein provided shall be
conclusively presumed to have been duly given or provided.  Notwithstanding the
foregoing,  if the Servicer is removed or resigned or the Trust is  terminated,
notice of any such events shall be made by overnight  courier,  registered mail
or telecopy followed by a telephone call.

          Where this Agreement  provides for notice in any manner,  such notice
may be waived in writing by any Person entitled to receive such notice,  either
before or after the event,  and such  waiver  shall be the  equivalent  of such
notice.  Waivers of notice by Owners shall be filed with the Trustee,  but such
filing  shall not be a condition  precedent to the validity of any action taken
in reliance upon such waiver.

          In case,  by reason of the  suspension  of regular  mail service as a
result of a strike, work stoppage or similar activity,  it shall be impractical
to mail  notice of any event to Owners when such notice is required to be given
pursuant to any  provision  of this  Agreement,  then any manner of giving such
notice  as  shall be  satisfactory  to the  Trustee  shall  be  deemed  to be a
sufficient giving of such notice.

          Where this  Agreement  provides for notice to any Rating  Agency that
rated any Certificates,  failure to give such notice shall not affect any other
rights or obligations created hereunder.

          Section 11.06. Rules by Trustee.

          The Trustee may make reasonable rules for any meeting of Owners.

          Section 11.07. Successors and Assigns.

          All  covenants and  agreements in this  Agreement by any party hereto
shall bind its successors and assigns, whether so expressed or not.

          Section 11.08. Severability.

          In case any provision in this Agreement or in the Certificates  shall
be invalid, illegal or unenforceable, the validity, legality and enforceability
of the  remaining  provisions  shall  not in any way be  affected  or  impaired
thereby.

          Section 11.09. Benefits of Agreement.

          Nothing  in  this  Agreement  or in the  Certificates,  expressed  or
implied,  shall give to any  Person,  other than the  Owners,  the  Certificate
Insurer and the parties hereto and their successors  hereunder,  any benefit or
any legal or equitable right, remedy or claim under this Agreement.

          Section 11.10. Legal Holidays.

          In any case  where the date of any  Payment  Date,  any other date on
which any  distribution  to any Owner is  proposed  to be paid,  or any date on
which a notice is  required  to be sent to any Person  pursuant to the terms of
this Agreement (with the exception of any Monthly Remittance Date) shall not be
a Business Day, then  (notwithstanding  any other provision of the Certificates
or this Agreement) payment or mailing need not be made on such date, but may be
made on the next  succeeding  Business Day with the same force and effect as if
made or mailed on the nominal date of any such Payment Date, or such other date
for the payment of any distribution to any Owner or the mailing of such notice,
as the case may be, and no interest  shall accrue for the period from and after
any such  nominal  date,  provided  such  payment  is made in full on such next
succeeding  Business Day. In any case where the date of any Monthly  Remittance
Date or any Monthly Reporting Date shall not be a Business Day, then payment or
mailing  need  not be made  on such  date,  but  must be made on the  preceding
Business Day.

          Section 11.11. Governing Law; Submission to Jurisdiction.

          (a) In view of the fact that  Owners are  expected  to reside in many
states and outside the United States and the desire to establish with certainty
that this  Agreement  will be  governed by and  construed  and  interpreted  in
accordance with the law of a state having a  well-developed  body of commercial
and financial law relevant to  transactions  of the type  contemplated  herein,
this Agreement and each  Certificate  shall be construed in accordance with and
governed by the laws of the State of New York applicable to agreements made and
to be  performed  therein,  without  giving  effect  to  the  conflicts  of law
principles thereof.

          (b) The parties hereto hereby  irrevocably submit to the jurisdiction
of the United States  District Court for the Southern  District of New York and
any court in the State of New York  located in the City and County of New York,
and any  appellate  court from any thereof,  in any action,  suit or proceeding
brought  against it or in connection  with this Agreement or any of the related
documents or the  transactions  contemplated  hereunder or for  recognition  or
enforcement  of any judgment,  and the parties  hereto hereby  irrevocably  and
unconditionally  agree  that  all  claims  in  respect  of any such  action  or
proceeding  may be heard or  determined in such New York State court or, to the
extent permitted by law, in such federal court. The parties hereto agree that a
final judgment in any such action,  suit or proceeding  shall be conclusive and
may be enforced in other  jurisdictions by suit on the judgment or in any other
manner provided by law. To the extent  permitted by applicable law, the parties
hereto  hereby waive and agree not to assert by way of motion,  as a defense or
otherwise  in any such  suit,  action or  proceeding,  any claim that it is not
personally subject to the jurisdiction of such courts, that the suit, action or
proceeding  is brought in an  inconvenient  forum,  that the venue of the suit,
action or proceeding  is improper or that the related  documents or the subject
matter  thereof  may not be  litigated  in or by such  courts.

          (c) Each of the  Depositor,  Seller and  Servicer  hereby  irrevocably
appoints  and  designates  the Trustee as its true and lawful  attorney and duly
authorized  agent for acceptance of service of legal process with respect to any
action, suit or proceeding set forth in paragraph (b) hereof. Each of the Seller
and  Servicer  agrees  that  service  of such  process  upon the  Trustee  shall
constitute personal service of such process upon it.

          (d)  Nothing  contained  in this  Agreement  shall limit or affect the
right of the Depositor,  the Seller, the Servicer or the Certificate  Insurer or
third-party  beneficiary hereunder,  as the case may be, to serve process in any
other manner permitted by law or to start legal  proceedings  relating to any of
the Home Equity Loans against any Mortgagor in the courts of any jurisdiction.

          Section 11.12. Counterparts.

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

          Section 11.13. Usury.

          The amount of interest  payable or paid on any Certificate  under the
terms of this  Agreement  shall be limited to an amount  which shall not exceed
the maximum  nonusurious rate of interest allowed by the applicable laws of the
State of New York or any  applicable  law of the  United  States  permitting  a
higher maximum  nonusurious  rate that preempts such  applicable New York laws,
which could  lawfully be  contracted  for,  charged or received  (the  "Highest
Lawful Rate"). In the event any payment of interest on any Certificate  exceeds
the Highest Lawful Rate, the Trust  stipulates  that such excess amount will be
deemed to have been  paid to the  Owner of such  Certificate  as a result of an
error on the part of the  Trustee  acting  on behalf of the Trust and the Owner
receiving such excess payment shall  promptly,  upon discovery of such error or
upon notice thereof from the Trustee on behalf of the Trust,  refund the amount
of such excess or, at the option of such Owner, apply the excess to the payment
of principal of such Certificate,  if any,  remaining unpaid. In addition,  all
sums paid or  agreed to be paid to the  Trustee  for the  benefit  of Owners of
Certificates  for the use,  forbearance  or detention  of money  shall,  to the
extent  permitted by  applicable  law, be  amortized,  prorated,  allocated and
spread throughout the full term of such Certificates.

          Section 11.14. Amendment.

          (a) The Trustee, the Depositor,  the Seller and the Servicer,  may at
any  time and  from  time to time,  with  the  prior  written  approval  of the
Certificate  Insurer  but without the giving of notice to or the receipt of the
consent of the Owners,  amend this Agreement,  and the Trustee shall consent to
the amendment for the purposes of (i) if accompanied by an approving Opinion of
Counsel which shall not be at the expense of the Trustee experienced in federal
income tax matters,  removing the restriction against the transfer of a Class R
Certificate  to a  Disqualified  Organization  (as such term is  defined in the
Code),  (ii)  complying  with  the  requirements  of  the  Code  including  any
amendments necessary to maintain REMIC status of the REMIC Estate, (iii) curing
any  ambiguity,  (iv)  correcting  or  supplementing  any  provisions  of  this
Agreement which are inconsistent with any other provisions of this Agreement or
(v) for any  other  purpose,  provided  that in the case of  clause  (v),  such
amendment  shall not adversely  affect in any material  respect any Owner.  Any
such amendment shall be deemed not to adversely  affect in any material respect
any Owner if such Owner shall have consented  thereto in writing or if there is
delivered to the Trustee written notification from each Rating Agency that such
amendment  will not cause such Rating Agency to reduce its then current  rating
assigned  to the  Class  A  Certificates  without  regard  to  the  Certificate
Insurance Policy.  Notwithstanding  anything to the contrary, no such amendment
shall (a) change in any manner the amount of, or delay the timing of,  payments
which are required to be  distributed  to any Owner  without the consent of the
Owner of such  Certificate,  (b) change the percentages of Percentage  interest
which are  required to consent to any such  amendments,  without the consent of
the  Owners  of  all  Certificates  of  the  Class  or  Classes  affected  then
outstanding  or (c) which  affects in any manner the terms or provisions of the
Certificate Insurance Policy.

          (b) The Certificate Insurer and the Rating Agencies shall be provided
by the  Seller  and  the  Depositor  with  copies  of any  amendments  to  this
Agreement,  together  with  copies  of  any  opinions  or  other  documents  or
instruments executed in connection therewith.

          (c)  Notwithstanding  any contrary  provisions of this Agreement,  the
Trustee  shall not consent to any  amendment to this  Agreement  unless it shall
have first  received an Opinion of Counsel  (provided  by the Person  requesting
such  amendment)  to the  effect  that  such  amendment  will not  result in the
imposition of any tax on the Trust pursuant to the REMIC Provisions or cause the
REMIC  created  hereunder  to fail to qualify as a REMIC at any time that any of
the Certificates are outstanding.

          Section 11.15. Paying Agent; Appointment and Acceptance of Duties.

          The Trustee is hereby appointed Paying Agent. The Seller may, subject
to the  eligibility  requirements  for the Trustee  set forth in Section  10.08
hereof,  including,  without  limitation,  the  prior  written  consent  of the
Certificate  Insurer,  appoint  one or more other  Paying  Agents or  successor
Paying Agents.

          Each Paying Agent,  immediately upon such appointments  shall signify
its acceptance of the duties and obligations  imposed upon it by this Agreement
by written instrument of acceptance deposited with the Trustee.

          Each such  Paying  Agent  other than the  Trustee  shall  execute and
deliver to the Trustee an  instrument  in which such  Paying  Agent shall agree
with the Trustee,  subject to the provisions of Section 6.02,  that such Paying
Agent will:

                  (a)  allocate all sums received for  distribution to the
         Owners of  Certificates  of each Class for which it is acting as Paying
         Agent  on  each  Payment  Date  among  such  Owners  in the  proportion
         specified by the Trustee; and

                  (b)   hold all sums held by it for the  distribution  of
         amounts due with respect to the  Certificates  in trust for the benefit
         of the Owners  entitled  thereto  until such sums shall be paid to such
         Owners or otherwise disposed of as herein provided and pay such sums to
         such Persons as herein provided.

          Any Paying Agent other than the Trustee may at any time resign and be
discharged of the duties and obligations created by this Agreement by giving at
least sixty (60) days written notice to the Trustee.  Any such Paying Agent may
be removed at any time by an instrument filed with such Paying Agent and signed
by the Trustee.

          In the event of the  resignation or removal of any Paying Agent other
than the  Trustee  such  Paying  Agent  shall pay over,  assign and deliver any
moneys  held  by it as  Paying  Agent  to  its  successor,  or if  there  be no
successor, to the Trustee.

          Upon the appointment,  removal or notice of resignation of any Paying
Agent,  the  Trustee  shall  notify the  Certificate  Insurer and the Owners by
mailing notice thereof at their addresses appearing on the Register.

          Section 11.16. REMIC Status.

          (a) The parties hereto intend that the REMIC Estate shall constitute,
and that the affairs of the REMIC Estate shall be conducted so as to qualify it
as a REMIC in accordance  with the REMIC  Provisions.  In  furtherance  of such
intention,  Norwest Bank Minnesota,  National  Association or such other person
designated  pursuant to Section  11.18  hereof shall act as agent for the Trust
and as Tax Matters Person for the Trust and that in such capacity it shall: (i)
prepare or cause to be  prepared  and filed,  at its own  expense,  in a timely
manner, annual tax returns and any other tax return required to be filed by the
REMIC  created  hereunder  using a calendar  year as the taxable  year for such
REMIC; (ii) in the related first such tax return, make (or cause to be made) an
election satisfying the requirements of the REMIC Provisions,  on behalf of the
REMIC  created  hereunder,  for it to be treated  as a REMIC;  (iii) at the Tax
Matters  Person's  expense,  prepare and  forward,  or cause to be prepared and
forwarded, to the Owners all information,  reports or tax returns required with
respect to the REMIC created hereunder,  including Schedule Q to Form 1066, as,
when and in the form required to be provided to the Owners, and to the Internal
Revenue  Service  and any  other  relevant  governmental  taxing  authority  in
accordance with the REMIC Provisions and any other applicable federal, state or
local  laws,  including  without  limitation  information  reports  relating to
"original  issue  discount"  as defined  in the Code based upon the  prepayment
assumption  and  calculated by using the "Issue  Price"  (within the meaning of
Section 1273 of the Code) of the  Certificates  of the related Class;  provided
that the tax return  filed on  Schedule Q to Form 1066  shall be  prepared  and
forwarded to the Owners of the Class R Certificates no later than 50 days after
the end of the  period  to which  such tax  return  was due;  (iv) not take any
action or omit to take any action that would cause the termination of the REMIC
status of the REMIC created hereunder, except as provided under this Agreement;
(v) represent,  the Trust or the REMIC created hereunder in any  administrative
or judicial proceedings relating to an examination or audit by any governmental
taxing authority,  request an administrative adjustment as to a taxable year of
the Trust or the REMIC created hereunder, enter into settlement agreements with
any governmental taxing agency,  extend any statute of limitations  relating to
any tax item of the Trust or the REMIC created hereunder,  and otherwise act on
behalf of the Trust or the  REMIC  created  hereunder  in  relation  to any tax
matter  involving the Trust or the REMIC created  hereunder (the legal expenses
and costs of any such action described in this subsection (v) and any liability
resulting  therefrom  shall  constitute  expenses  of the Trust and the Trustee
shall  be   entitled   to   reimbursement   therefor  as  provided  in  Section
7.03(b)(iii)(G)  unless such legal expenses and costs are incurred by reason of
the Trustee's willful misfeasance,  bad faith or negligence);  (vi) comply with
all  statutory  or  regulatory  requirements  with  regard  to its  conduct  of
activities pursuant to the foregoing clauses of this Section 11.16,  including,
without limitation, providing all notices and other information to the Internal
Revenue  Service and Owners of Class R Certificates  required of a "tax matters
person"  pursuant  to  subtitle  F of the  Code  and the  Treasury  Regulations
thereunder;  (vii) make available  information necessary for the computation of
any tax imposed (A) on transferor of residual interests to certain Disqualified
Organizations or (B) on pass-through entities, any interest in which is held by
a Disqualified Organization; and (viii) acquire and hold the Tax Matters Person
Residual Interest.  The obligations of the Trustee or such other designated Tax
Matters Person  pursuant to this Section 11.16 shall survive the termination or
discharge of this Agreement.

          (b) The Seller, the Depositor,  the Trustee and the Servicer covenant
and agree for the benefit of the Owners and the Certificate Insurer (i) to take
no action which would result in the  termination  of REMIC status for the REMIC
created hereunder, (ii) not to engage in any "prohibited transaction",  as such
term is defined in Section  860F(a)(2) of the Code,  (iii) not to engage in any
other action which may result in the imposition on the Trust of any other taxes
under the Code and (iv) to cause the Servicer not to take or engage in any such
action,  to the extent the Seller is aware of any such  proposed  action by the
Servicer.

          (c) The  REMIC  created  hereunder  shall,  for  federal  income  tax
purposes,  maintain  books on a calendar  year  basis and  report  income on an
accrual basis.

          (d) Except as  otherwise  permitted by Section  7.05(b),  no Eligible
Investment  shall be sold prior to its stated maturity (unless sold pursuant to
a plan of  liquidation in accordance  with Article IX hereof).  

          (e) None of the Depositor, the Seller or the Trustee shall enter into
any  arrangement by which the Trustee will receive a fee or other  compensation
for  services  rendered  pursuant to this  Agreement,  other than as  expressly
contemplated by this Agreement.

          (f) Notwithstanding the foregoing clauses (d) and (e), the Trustee or
the Seller may engage in any of the  transactions  prohibited  by such clauses,
provided that the Trustee shall have received an Opinion of Counsel experienced
in federal  income tax matters  acceptable  to the  Certificate  Insurer to the
effect that such transaction does not result in a tax imposed on the Trustee or
cause a termination of REMIC status for the REMIC created hereunder;  provided,
however, that such transaction is otherwise permitted under this Agreement.

          (g) In the event that any tax is imposed on "prohibited transactions"
of the Trust created hereunder as defined in Section 860F(a)(2) of the Code, on
"net  income  from  foreclosure  property"  of the Trust as  defined in Section
860G(c) of the Code, on any  contributions  to the Trust after the Startup Date
therefor  pursuant to Section  860G(d) of the Code, or any other tax is imposed
by the Code or any applicable  provisions of state or local tax laws,  such tax
shall be charged (i) to the  Trustee if such tax arises out of or results  from
the willful misfeasance,  bad faith or negligence in performance by the Trustee
of any of its  obligations  under  Article X, (ii) to the  Servicer if such tax
arises  out  of or  results  from  a  breach  by  the  Servicer  of  any of its
obligations  under  Article  VIII  or  otherwise.

          Section 11.17. Additional Limitation on Action and Imposition of Tax.

          Any provision of this Agreement to the contrary notwithstanding,  the
Trustee shall not, without having obtained an Opinion of Counsel experienced in
federal income tax matters acceptable to the Certificate Insurer at the expense
of the party  seeking to take such action but in no event at the expense of the
Trust to the effect that such  transaction  does not result in a tax imposed on
the Trust or the REMIC created hereunder or cause a termination of REMIC status
for the REMIC created hereunder,  (i) sell any assets in the Trust Estate, (ii)
accept any  contribution  of assets  after the  Startup  Day,  (iii)  allow the
Servicer  to  foreclose  upon any Home Equity  Loan if such  foreclosure  would
result  in a tax  on  the  Trust  or  the  REMIC  created  hereunder  or  cause
termination  of the REMIC status for the REMIC created  hereunder or (iv) agree
to any  modification of this Agreement.  To the extent that sufficient  amounts
cannot be so  retained  to pay or  provide  for the  payment  of such tax,  the
Trustee  is  hereby  authorized  to  and  shall  segregate,   into  a  separate
non-interest   bearing  account,  the  net  income  from  any  such  Prohibited
Transactions of the REMIC created  hereunder and use such income, to the extent
necessary,  to pay such tax;  provided that, to the extent that any such income
is paid to the  Internal  Revenue  Service,  the Trustee  shall retain an equal
amount from future  amounts  otherwise  distributable  to the Owners of Class R
Certificates  and shall distribute such retained amounts to the Owners of Class
A Certificates  to the extent they are fully  reimbursed and then to the Owners
of the  Class R  Certificates.  If any tax,  including  interest  penalties  or
assessments,  additional  amounts or additions to tax, is imposed on the Trust,
such tax shall be charged against amounts otherwise distributable to the owners
of the  Class R  Certificates  on a pro  rata  basis.  The  Trustee  is  hereby
authorized  to and shall retain from  amounts  otherwise  distributable  to the
Owners of the Class R Certificates  sufficient  funds to pay or provide for the
payment of, and to actually  pay, such tax as is legally owed by the Trust (but
such  authorization  shall not prevent the Trustee from contesting any such tax
in appropriate  proceedings,  and withholding payment of such tax, if permitted
by law, pending the outcome of such proceedings).

          Section 11.18. Appointment of Tax Matters Person.

          A Tax  Matters  Person  will  be  appointed  for  the  REMIC  created
hereunder  for all  purposes  of the  Code and such  Tax  Matters  Person  will
perform, or cause to be performed,  such duties and take, or cause to be taken,
such actions as are required to be performed or taken by the Tax Matters Person
under the Code. The Tax Matters Person for the REMIC created hereunder shall be
the Trustee as long as it owns a Class R  Certificate.  If the Trustee does not
own a Class R Certificate,  the Tax Matters Person may be any other entity that
owns a Class R Certificate  and accepts a designation  hereunder as Tax Matters
person by delivering an affidavit in the form of Exhibit I.

          Section 11.19. The Certificate Insurer.

          Any right conferred to the Certificate  Insurer hereunder,  including
but not  limited to consent  rights,  shall be  suspended  and shall run to the
benefit  of the  Owners and shall be  exercisable  by a vote of Owners  holding
certificates  representing  at least a 51%  Percentage  Interest of all Class A
Certificates  during any period in which  there  exists a  Certificate  Insurer
Default;  provided,  that the right of the  Certificate  Insurer to receive the
Premium Amount shall not be suspended if such Certificate Insurer Default was a
default other than a default under clause (a) of the definition  thereof.  If a
Certificate Insurer Default shall cease to exist, the rights of the Certificate
Issuer shall be immediately  restored. At such time as the Class A Certificates
are no longer  Outstanding  hereunder and the Certificate  Insurer has received
all  Reimbursement  Amounts,  the Certificate  Insurer's rights hereunder shall
terminate.

          Section 11.20. Reserved.

          Section 11.21. Third Party Rights.

          The Trustee,  the Seller, the Servicer,  the Depositor and the Owners
agree that the Certificate Insurer shall be deemed a third-party beneficiary of
this Agreement as if it were a party hereto.

          Section 11.22. Notices.

          All  notices   hereunder  shall  be  given  as  follows,   until  any
superseding instructions are given to all other Persons listed below:

The Trustee:            Norwest Bank Minnesota, National Association
                        Sixth Street and Marquette Avenue
                        Minneapolis, Minnesota  55479-0070

                        with a copy to the following:

                        Norwest Bank Minnesota, National Association
                        Corporate Trust Services
                        11000 Broken Land Parkway
                        Columbia, Maryland 21044

                        Attention:  Centex Home Equity Loan Trust 1998-3
                        Tel:  (410) 884-2000

                        Fax:  (410) 884-2360

The Depositor:          Lehman ABS Corporation
                        200 Vesey Street
                        Three World Financial Center
                        New York, NY  10285
                        Attention:  Martin P. Harding

                        Tel:  (212)
                        Fax:  (212)

                        with a copy to

The Seller:             Centex Credit Corporation
                        d/b/a Centex Home Equity Corporation
                        2728 North Harwood

                        Dallas, TX 75201
                        Attention:  Anthony H. Barone
                        Telecopy No.: (214) 981-5990
                        Confirmation: (214) 981-5220

The Servicer:           Centex Credit Corporation
                        d/b/a Centex Home Equity Corporation
                        2728 North Harwood
                        Dallas, TX 75201
                        Attention:  Anthony H. Barone
                        Telecopy No.: (214) 981-5990
                        Confirmation: (214) 981-5220

The Certificate

Insurer:                Financial Security Assurance Inc.
                        350 Park Avenue
                        New York, NY  10022
                        Attention:  Surveillance Department
                        Re:  Centex Home Equity Loan Trust 1998-3
                        Tel:  (212) 826-0100
                        Fax:  (212) 339-3518 or (212) 339-3529

                        (in  each  case in  which  notice  or  other
                        communication  to  the  Certificate  Insurer
                        refers to a Servicer  Termination  Event,  a
                        claim on the Certificate Insurance Policy or
                        with respect to which failure on the part of
                        the Certificate  Insurer to respond shall be
                        deemed to constitute  consent or acceptance,
                        then a  copy  should  also  be  sent  to the
                        attention of each of the General Counsel and
                        the Head-Financial  Guaranty Group and shall
                        be  marked  to  indicate   "URGENT  MATERIAL
                        ENCLOSED.")

The Underwriters:       Lehman Brothers Inc.
                        200 Vesey Street
                        Three World Financial Center
                        New York, NY  10285
                        Attention:
                        Tel:  (212)
                        Fax:  (212)

Moody's:                Moody's Investors Service, Inc.
                        99 Church Street
                        New York, New York 10007
                        Attention:   The Residential Mortgage
                                     Monitoring Department
                        Tel: (212) 553-0300
                        Fax: (212) 553-0355

Standard & Poor's:      Standard & Poor's Ratings Services, 
                          a division of the McGraw-Hill Companies
                        26 Broadway
                        15th Floor
                        New York, New York 10004
                        Attention:  Residential Mortgage Group
                        Tel: (212) 208-8000
                        Fax: (212) 208-8365

          Section 11.23. Rule 144A Information. For so long as any of the Class
R  Certificates  are  "restricted  securities"  within the meaning of Rule 144A
under the  Securities  Act,  the  Servicer (or if the Trustee is then acting as
Servicer, the Seller) agrees to provide to any Owner of the Class R Certificate
and to any prospective purchaser of Class R Certificates  designated by such an
Owner, upon the request of such Owner or prospective purchaser, the information
specified  below which is intended to satisfy the  condition  set forth in Rule
144A(d)(4)  under the  Securities  Act;  provided that this Section 11.23 shall
require,  as to the Trustee or the Servicer,  only that the Servicer (or if the
Trustee is then acting as  Servicer,  the Seller)  provide  publicly  available
information  regarding it or the Trustee in response to any such  request;  and
provided  further  that the  Servicer  (or if the  Trustee  is then  acting  as
Servicer,  the Seller) shall be obligated to provide only such basic,  material
information   concerning  the  structure  of  the  Class  R  Certificates   and
distributions thereon, the nature, performance and servicing of the Home Equity
Loans supporting the Certificates,  and any credit  enhancement  mechanism,  if
any,  associated with the Certificates.  Any recipient of information  provided
pursuant to this Section 11.23 shall agree that such  information  shall not be
disclosed  or used for any  purpose  other than the  evaluation  of the Class R
Certificates  by  the  prospective   purchaser.   The  Trustee  shall  have  no
responsibility  for the  sufficiency  under  Rule  144A of any  information  so
provided  by the  Servicer  to any Owner or  prospective  purchaser  of Class R
Certificates.

                                END OF ARTICLE XI






                                  ARTICLE XII

                CERTAIN MATTERS REGARDING THE CERTIFICATE INSURER

          Section  12.01.  Trust  Estate and  Accounts  Held for Benefit of the
Certificate Insurer.

          The  Trustee  shall  hold the Trust  Estate  for the  benefit  of the
related Owners and the Certificate Insurer and all references in this Agreement
and in the Certificates to the benefit of Owners of the  Certificates  shall be
deemed to include the Certificate  Insurer.  The Trustee shall cooperate in all
reasonable  respects with any reasonable request by the Certificate Insurer for
action to preserve or enforce the  Certificate  Insurer's  rights or  interests
under this Agreement and the Certificates.

          The Servicer hereby acknowledges and agrees that it shall service and
administer the Home Equity Loans and any REO Properties, and shall maintain the
Principal  and  Interest  Account,  for the  benefit  of the Owners and for the
benefit of the Certificate Insurer, and all references in this Agreement to the
benefit of or actions  on behalf of the Owners  shall be deemed to include  the
Certificate Insurer.  Unless a Certificate Insurer Default exists, the Servicer
shall not terminate any Sub-Servicing  Agreements  without the prior consent of
the Certificate Insurer.

          Section 12.02. Claims Upon the Policy; Policy Payments Account.

          (a) If, by 10:00 a.m.  New York time on the third  Business Day prior
to a Payment Date, the Trustee  determines that the Available Funds will not be
sufficient to pay the Class A  Certificateholders  the Insured Payment for such
Payment Date, the trustee shall give notice to the Certificate  Insurer and the
Fiscal  Agent  (if any) in the form set forth as  Exhibit A to the  Certificate
Insurance Policy.  Following  Receipt (as defined in the Certificate  Insurance
Policy) by the Certificate Insurer of such notice in such form, the Certificate
Insurer or the Fiscal Agent will pay any amount  payable under the  Certificate
Insurance  Policy on the later to occur of (i) 12:00  noon New York time on the
third  Business Day following such Receipt and (ii) 12:00 noon New York time on
the  Payment  Date  to  which  such  deficiency  relates,  as  provided  in the
Endorsement to the Certificate Insurance Policy.

          (b) The  Trustee  shall  establish  and  maintain a separate  special
purpose trust account for the benefit of the Owners of the Class A Certificates
and the Certificate Insurer referred to herein as the "Policy Payments Account"
over which the Trust shall have exclusive control and sole right of withdrawal.
The Policy  Payments  Account shall be an Eligible  Account.  The Trustee shall
deposit any amount paid under the  Certificate  Insurance  Policy in the Policy
Payments Account and distribute such amount only for purposes of payment to the
Owners of the related Class A Certificates of the Insured  Payments for which a
claim  was made and such  amount  may not be  applied  to  satisfy  any  costs,
expenses or  liabilities  of the  Servicer,  the  Seller,  the  Depositor,  the
Custodian,  the  Trustee  or the  Trust.  Amounts  paid  under the  Certificate
Insurance Policy shall be transferred to the Certificate  Account in accordance
with the next  succeeding  paragraph  and disbursed by the Trustee to Owners of
the related Class A Certificates  in accordance with Section 7.03. It shall not
be necessary for such payments to be made by checks or wire transfers  separate
from the checks or wire transfers  used to pay the Insured  Payments with other
funds  available to make such  payment.  However,  the amount of any payment of
principal of or interest on the related  Class A  Certificates  to be paid from
funds  transferred  from the Policy Payments Account shall be noted as provided
in paragraph  (c) below in the Register and in the statement to be furnished to
Owners of the Class A Certificates  pursuant to Section 7.08. Funds held in the
Policy Payments Account shall not be invested by the Trustee.

          On any Payment Date with respect to which a claim has been made under
the Certificate  Insurance Policy,  the amount of funds received by the Trustee
as a result of any claim under the Certificate  Insurance Policy, to the extent
required to make the Insured  Payment on such  Payment  Date shall be withdrawn
from the Policy Payments  Account and deposited in the Certificate  Account and
applied by the Trustee,  together with the other funds to be withdrawn from the
Certificate Account, directly to the payment in full of the Insured Payment due
on the related Class of Class A Certificates.  Funds received by the Trustee as
a result  of any claim  under  either  Certificate  Insurance  Policy  shall be
deposited  by the  Trustee in the Policy  Payments  Account and used solely for
payment  to the  Owners of the Class A  Certificates  and may not be applied to
satisfy any costs,  expenses or  liabilities of the Servicer,  the Seller,  the
Depositor,  the Custodian, the Trustee or the Trust. Any funds remaining in the
Policy  Payments  Account on the first  Business  Day  following a Payment Date
shall be remitted to the Certificate  Insurer,  pursuant to the instructions of
the Certificate Insurer, by the end of such Business Day.

          (c) The  Trustee  shall keep a complete  and  accurate  record of the
amount of interest  and  principal  paid in respect of any Class A  Certificate
from moneys received under the Certificate  Insurance  Policy.  The Certificate
Insurer shall have the right to inspect such records at reasonable times during
normal business hours upon one Business Day's prior notice to the Trustee.

          (d) The Trustee shall  promptly  notify the  Certificate  Insurer and
Fiscal Agent (as defined in the Certificate Insurance Policy) of any proceeding
or the institution of any action, of which an Authorized Officer of the Trustee
has actual  knowledge,  seeking the avoidance as a preferential  transfer under
applicable bankruptcy,  insolvency,  receivership or similar law (a "Preference
Claim") of any distribution made with respect to the Class A Certificates. Each
Owner  of a Class A  Certificate  by its  purchase  of  such  Certificate,  the
Servicer and the Trustee hereby agree that, the Certificate Insurer (so long as
no Certificate  Insurer Default exists) may at any time during the continuation
of any proceeding relating to a Preference Claim direct all matters relating to
such Preference Claim,  including without limitation,  (i) the direction of any
appeal of any order relating to such  Preference  Claim and (ii) the posting of
any  surety,  supersedeas  or  performance  bond  pending any such  appeal.  In
addition and without limitation of the foregoing, the Certificate Insurer shall
be subrogated  to the rights of the Servicer,  the Trustee and Owner of Class A
Certificate in the conduct of any such  Preference  Claim,  including,  without
limitation,  all rights of any party to an  adversary  proceeding  action  with
respect to any court order issued in connection with any such Preference Claim.

          Section  12.03.  Effect  of  Payments  by  the  Certificate  Insurer;
Subrogation.

          Anything  herein to the  contrary  notwithstanding,  any payment with
respect to principal of or interest on any of the Class A Certificates which is
made with moneys received  pursuant to the terms of the  Certificate  Insurance
Policy shall not be considered  payment of such Certificates from the Trust and
shall not result in the  payment  of or the  provision  for the  payment of the
principal  of or  interest on such  Certificates  within the meaning of Section
7.03. The Depositor,  the Servicer and the Trustee acknowledge,  and each Owner
by its  acceptance  of a  Certificate  agrees,  that  without  the need for any
further  action on the part of the  Certificate  Insurer,  the  Depositor,  the
Servicer,  the  Trustee or the  Registrar  (a) to the  extent  the  Certificate
Insurer makes payments,  directly or indirectly,  on account of principal of or
interest on any Class A Certificates  to the Owners of such  Certificates,  the
Certificate  Insurer will be fully  subrogated to the rights of such Holders to
receive  such  principal  and interest  from the Trust and (b) the  Certificate
Insurer shall be paid such principal and interest but only from the sources and
in the manner provided herein for the payment of such principal and interest.

          The  Trustee,  the  Seller,  the  Depositor  and the  Servicer  shall
cooperate  in all  respects  with any  reasonable  request  by the  Certificate
Insurer for action to preserve or enforce the Certificate  Insurer's  rights or
interests  under this  Agreement  without  limiting the rights or affecting the
interests of the Owners as otherwise set forth therein.

          Section 12.04. Notices to the Certificate Insurer.

          All notices, statements,  reports,  certificates or opinions required
by this  Agreement to be sent to any other party hereto or to any of the Owners
shall also be sent to the Certificate Insurer.

          Section 12.05. Third-Party Beneficiary.

          The  Certificate  Insurer shall be a third-party  beneficiary of this
Agreement, entitled to enforce the provisions hereof as if a party hereto.

          Section 12.06.  Rights to the Certificate  Insurer To Exercise Rights
of Owners.

          By accepting  its  Certificate,  each Owner of a Class A  Certificate
agrees  that unless a  Certificate  Insurer  Default  exists,  the  Certificate
Insurer  shall have the right to exercise all rights of the Owners of the Class
A Certificates as specified under this Agreement without any further consent of
the  Owners  of the  Class A  Certificates  and  that  the  Owners  of  Class A
Certificates  may not exercise such rights  except with the written  consent of
the Certificate Insurer.

          Section 12.07. Trustee to Hold the Certificate Insurance Policy.

          The Trustee will hold the  Certificate  Insurance  Policy in trust as
agent for the  Holders of the Class A  Certificates  for the  purpose of making
claims thereon and distributing the proceeds  thereof.  Neither the Certificate
Insurance Policy nor the amounts paid on the Certificate  Insurance Policy will
constitute part of the Trust created by this Agreement.  Each Holder of Class A
Certificates,  by accepting its Class A  Certificates,  appoints the Trustee as
attorney-in-fact for the purpose of making claims on the Certificate  Insurance
Policy.

          Section 12.08.  Trustee To Act Solely with Consent of the Certificate
Insurer.  Unless a Certificate  Insurer Default exists,  the Trustee shall not,
without the Certificate Insurer's consent or unless directed by the Certificate
Insurer:

          (a) terminate the rights and  obligations of the Servicer as Servicer
pursuant to Section 8.20 hereof;

          (b) agree to any amendment  pursuant to Section 11.14 hereof;  or

          (c) undertake any litigation.

                               END OF ARTICLE XII


          IN WITNESS WHEREOF,  the Depositor,  the Seller, the Servicer and the
Trustee  have  caused  this  Agreement  to be duly  executed  their  respective
officers  thereunto  duly  authorized,  all as of the day and year first  above
written.

                                LEHMAN ABS CORPORATION,
                                as Depositor

                                By:______________________________________
                                Title:___________________________________

                                CENTEX CREDIT CORPORATION d/b/a 
                                CENTEX HOME EQUITY CORPORATION,
                                as Seller

                                By:______________________________________
                                Title:___________________________________

                                CENTEX CREDIT CORPORATION d/b/a 
                                CENTEX HOME EQUITY CORPORATION,
                                as Servicer

                                By:______________________________________
                                Title:___________________________________

                                NORWEST BANK MINNESOTA,
                                NATIONAL ASSOCIATION,
                                as Trustee

                                By:______________________________________
                                Title:___________________________________





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

          On the 29th day of September,  1998,  before me personally came Samir
A.  Tabet,  to me known  that he is a  Senior  Vice  President  of  Lehman  ABS
Corporation,  a Delaware  corporation;  and that he signed his name  thereto by
order of the respective Boards of Directors of said corporation.

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




NOTARIAL SEAL


                                                  ____________________________
                                                     Notary Public





STATE OF               )
                       :  ss.:
COUNTY OF              )

          On the 29th day of September, 1998, before me personally came _______
_________ to me known that he is President of Centex Credit  Corporation  d/b/a
Centex Home Equity  Corporation,  a Nevada  corporation  and that he signed his
name  thereto  by  order  of  the  respective   Boards  of  Directors  of  said
corporation.

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



NOTARIAL SEAL

                                            _______________________________
                                                     Notary Public





STATE OF                )
                        :  ss.:
COUNTY OF               )

          On the 29th day of September, 1998, before me personally came Randall
S. Reider to me known that he/she is a Trust  Officer of  described in and that
executed the above  instrument as Trustee;  and that he/she signed his/her name
thereto  by  order  of  the  Board  of  Directors  of  said  national   banking
association.

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





NOTARIAL SEAL
                                             ________________________________
                                                     Notary Public





                                  SCHEDULE I-A

                          SCHEDULE OF HOME EQUITY LOANS

          A copy of this Schedule is maintained by the Trustee at the Corporate
Trust Office and by the Servicer.






                                  SCHEDULE I-B

                          SCHEDULE OF HOME EQUITY LOANS

          A copy of this Schedule is maintained by the Trustee at the Corporate
Trust Office and by the Servicer.





                                                                 EXHIBIT A-1

                                               FORM OF CLASS A-1 CERTIFICATE

SOLELY FOR FEDERAL INCOME TAX PURPOSES,  THIS CERTIFICATE  REPRESENTS A CLASS OF
"REGULAR  INTERESTS" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT" ("REMIC") AS
THOSE TERMS ARE DEFINED,  RESPECTIVELY, IN SECTION 860G AND 860D OF THE INTERNAL
REVENUE CODE OF 1986,  AS AMENDED (THE  "CODE"),  ASSUMING  COMPLIANCE  WITH THE
REMIC PROVISIONS OF THE CODE.

                      CENTEX HOME EQUITY LOAN TRUST 1998-3
                    HOME EQUITY LOAN PASS-THROUGH CERTIFICATE
                                    CLASS A-1
                            (6.29% PASS-THROUGH RATE)

         Representing Certain Interests in a Pool of Group I Home Equity
                        Loans Originated and Serviced by

         CENTEX CREDIT CORPORATION D/B/A CENTEX HOME EQUITY CORPORATION

          (This certificate does not represent an interest in, or an obligation
of, nor are the  underlying  Home Equity Loans  insured or guaranteed by Lehman
ABS Corporation  (the  "Depositor") or Centex Credit  Corporation  d/b/a Centex
Home Equity  Corporation  (the "Seller" or the  "Servicer").  This  Certificate
represents a fractional ownership interest in the Group I Home Equity Loans and
certain other property held by the Trust.)

          Unless this certificate is presented by an authorized  representative
of The Depository Trust Company, a New York corporation  ("DTC"), to the Issuer
("Centex  Home Equity  Loan Trust  1998-3")  or its agent for  registration  of
transfer,  exchange, or payment and any certificate issued is registered in the
name of Cede & Co.  or in such  other  name as is  requested  by an  authorized
representative  of DTC (and any  payment is made to Cede & Co. or to such other
entity as is requested by an authorized  representative  of DTC), ANY TRANSFER,
PLEDGE,  OR OTHER USE  HEREOF  FOR VALUE OR  OTHERWISE  BY OR TO ANY  PERSON IS
WRONGFUL  inasmuch as the registered owner hereof,  Cede & Co., has an interest
herein.

NO: A-1-1                                                         152314 AM2
                                                                     CUSIP
 $63,993,000                          September 29, 1998           July 2017
- ------------------------              ------------------           ---------
Original Class A-1 Certificate               Date               Final Scheduled
Principal Balance                                               Payment Date

                                   CEDE & CO.
                                Registered Owner
          The registered  Owner named above is the registered  beneficial Owner
of a  fractional  interest in (a) the Home  Equity  Loans in the Group I (other
than any  principal  received and  interest  due thereon  prior to September 1,
1998) listed in Schedule I-A to the Pooling and Servicing  Agreement  which the
Seller is causing to be delivered to the Depositor and the Depositor is causing
to be delivered to the Trustee (and all  substitutions  therefor as provided by
Section 3.03, 3.04 and 3.06 of the Pooling and Servicing  Agreement),  together
with the related Home Equity Loan documents and the Depositor's interest in any
Property, and all payments thereon and proceeds of the conversion, voluntary or
involuntary, of the foregoing; (b) such amounts allocable to the Group I as may
be held by the Trustee in the  Certificate  Account,  together with  investment
earnings  on such  amounts  and such  amounts as may be held in the name of the
Trustee in the Principal and Interest Account,  if any, exclusive of investment
earnings  thereon  (except as otherwise  provided in the Pooling and  Servicing
Agreement),  whether  in the form of  cash,  instruments,  securities  or other
properties  (including any Eligible Investments held by the Servicer),  (c) the
Depositor's  rights,  but none of its  obligations,  under  the  Loan  Purchase
Agreement and (d) proceeds of all the foregoing  (including,  but not by way of
limitation,  all proceeds of any mortgage  insurance,  flood insurance,  hazard
insurance and title insurance  policy  relating to the Home Equity Loans,  cash
proceeds,  accounts, accounts receivable,  notes, drafts, acceptances,  chattel
paper, checks,  deposit accounts,  rights to payment of any and every kind, and
other forms of obligations and receivables  which at any time constitute all or
part of or are  included in the  proceeds of any of the  foregoing)  to pay the
Certificates  as specified in the Pooling and  Servicing  Agreement  ((a) - (d)
above shall be collectively referred to herein as the "Trust Estate").

          The Owner  hereof is entitled to  principal  payments on each Payment
Date, as hereinafter  described,  which will fully amortize such original Class
A-1  Certificate  Principal  Balance  over the period  from the date of initial
issuance  of the  Certificates  to the  final  Payment  Date for the  Class A-1
Certificates.  Therefore,  the  actual  Outstanding  principal  amount  of this
Certificate  may, on any date subsequent to October 26, 1998 (the first Payment
Date) be less than the Original Class A Certificate Principal Balance set forth
above.

          Upon  receiving the final  distribution  hereon,  the Owner hereof is
required to send this  Certificate  to the Trustee.  The Pooling and  Servicing
Agreement (as defined below)  provides  that, in any event,  upon the making of
the final  distribution  due on this  Certificate,  this  Certificate  shall be
deemed canceled for all purposes under the Pooling and Servicing Agreement.

          NEITHER THIS  CERTIFICATE  NOR THE  UNDERLYING  HOME EQUITY LOANS ARE
INSURED  OR  GUARANTEED  BY THE  FEDERAL  DEPOSIT  INSURANCE  CORPORATION,  THE
GOVERNMENT NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.

          THE  PRINCIPAL  OF  THIS  CERTIFICATE  IS  PAYABLE  IN  INSTALLMENTS.
THEREFORE,  THE ACTUAL OUTSTANDING  PRINCIPAL AMOUNT OF THIS CERTIFICATE MAY ON
ANY DATE  SUBSEQUENT  TO OCTOBER 26, 1998 (THE FIRST PAYMENT DATE) BE LESS THAN
ITS ORIGINAL CERTIFICATE PRINCIPAL BALANCE.

          THIS   CERTIFICATE   IS  A   PASS-THROUGH   CERTIFICATE   ONLY   AND,
NOTWITHSTANDING  REFERENCES  HEREIN TO PRINCIPAL AND  INTEREST,  NO DEBT OF ANY
PERSON IS REPRESENTED HEREBY.

          This  Certificate is one of a Class of  duly-authorized  Certificates
designated  as  Centex  Home  Equity  Loan  Trust  1998-3,   Home  Equity  Loan
Pass-Through Certificates,  Class A-1 (the "Class A-1 Certificates") and issued
under and  subject to the terms,  provisions  and  conditions  of that  certain
Pooling and Servicing Agreement dated as of September 1, 1998 (the "Pooling and
Servicing  Agreement") by and among Centex Credit Corporation d/b/a Centex Home
Equity  Corporation,  in its capacity as the Seller (the  "Seller")  and as the
Servicer (the "Servicer"), Lehman ABS Corporation, in its capacity as Depositor
(the  "Depositor")  and Norwest Bank Minnesota,  National  Association,  in its
capacity  as the  Trustee  (the  "Trustee"),  to which  Pooling  and  Servicing
Agreement the Owner of this Certificate by virtue of acceptance  hereof assents
and by which such Owner is bound.  Also issued under the Pooling and  Servicing
Agreement are  Certificates  designated as Centex Home Equity Loan Trust 1998-3
Home  Equity  Loan  Pass-Through  Certificates,   Class  A-2  (the  "Class  A-2
Certificates"), Class A-3 (the "Class A-3 Certificates"), Class A-4 (the "Class
A-4 Certificates"),  Class A-5 (the "Class A-5  Certificates"),  Class A-6 (the
"Class A-6 Certificates"), Class A-7 (the "Class A-7 Certificates") and Class R
(Residual  Interest) (the "Class R Certificates").  The Class A-1 Certificates,
the  Class  A-2  Certificates,  the  Class  A-3  Certificates,  the  Class  A-4
Certificates,  the  Class  A-5  Certificates,  the  Class A-6 and the Class A-7
Certificates  shall be together  referred to as the "Class A Certificates"  and
the Class A Certificates and the Class R Certificates are together  referred to
herein  as the  "Certificates."  Terms  capitalized  herein  and not  otherwise
defined herein shall have the respective  meanings set forth in the Pooling and
Servicing Agreement.

          On the 25th day of each month,  or, if such day is not a Business Day,
then the next  succeeding  Business  Day (each such day being a "Payment  Date")
commencing  October 26, 1998, the Owners of the Class A-1 Certificates as of the
close of business on the last  Business  Day of the calendar  month  immediately
preceding the calendar  month in which a Payment Date occurs (the "Record Date")
will be entitled to receive the Class A-1  Distribution  Amount relating to such
Certificate  on such Payment  Date.  Distributions  will be made in  immediately
available  funds  to  Owners  of  Certificates   having  an  aggregate  original
Certificate  Principal  Balance of at least  $__________  (by wire  transfer  or
otherwise)  to the account of an Owner at a domestic bank or other entity having
appropriate  facilities therefor,  if such Owner has so notified the Trustee, or
by check mailed to the address of the person  entitled  thereto as it appears on
the Register.

          Each Owner of record of a Class A-l  Certificate  will be entitled to
receive  such  Owner's  Percentage  Interest in the amounts due on such Payment
Date to the Owners of the Class A-1  Certificates.  The Percentage  Interest of
each Class A-1 Certificate as of any date of determination will be equal to the
percentage obtained by dividing the original  Certificate  Principal Balance of
such  Class A-1  Certificate  on the  Startup  Day by the  aggregate  Class A-l
Certificate Principal Balance on the Startup Day.

          The  Certificate  Insurer  is  required,  subject to the terms of the
Certificate  Insurance Policy to make Insured Payments available to the Trustee
on or prior to the related Payment Date for distribution to the Owners provided
that timely  notice has been given to the  Certificate  Insurer by the Trustee.
"Insured  Payments"  shall  have  the  meaning  as  provided  therefor  in  the
Certificate Insurance Policy.

          Upon receipt of amounts  under the  Certificate  Insurance  Policy on
behalf of the Owners of the Class A Certificates,  the Trustee shall distribute
in accordance with the Pooling and Servicing  Agreement such amounts  (directly
or through a Paying Agent) to the Owners of the appropriate  Class of the Class
A Certificates.

          The  Trustee  or  any  duly-appointed  Paying  Agent  will  duly  and
punctually  pay  distributions  with respect to this  Certificate in accordance
with the terms hereof and the Pooling and Servicing Agreement. Amounts properly
withheld under the Code by any Person from a distribution to any Owner shall be
considered as having been paid by the Trustee to such Owner for all purposes of
the Pooling and Servicing Agreement.

          The Home Equity  Loans will be serviced by the  Servicer  pursuant to
the Pooling and  Servicing  Agreement.  The  Pooling  and  Servicing  Agreement
permits  the  Servicer  to enter into  Sub-Servicing  Agreements  with  certain
institutions  eligible for appointment as  Sub-Servicers  for the servicing and
administration of certain Home Equity Loans. No appointment of any Sub-Servicer
shall  release the Servicer from any of its  obligations  under the Pooling and
Servicing Agreement.

          This Certificate does not represent a deposit or other obligation of,
or an  interest  in,  nor are the  underlying  Home  Equity  Loans  insured  or
guaranteed by Lehman ABS Corporation or Centex Credit  Corporation d/b/a Centex
Home Equity Corporation or any of their affiliates. This Certificate is limited
in right of payment to certain  collections and recoveries relating to the Home
Equity  Loans  and  amounts  on  deposit  in the  Certificate  Account  and the
Principal and Interest Account (except as otherwise provided in the Pooling and
Servicing  Agreement)  and  payments  received by the  Trustee  pursuant to the
Certificate  Insurance  Policy,  all as more specifically set forth hereinabove
and in the Pooling and Servicing Agreement.

          No Owner shall have any right to institute any  proceeding,  judicial
or otherwise,  with respect to the Pooling and Servicing Agreement,  or for the
appointment of a receiver or trustee, or for any other remedy under the Pooling
and Servicing Agreement except in compliance with the terms thereof.

          Notwithstanding  any other  provisions  in the Pooling and  Servicing
Agreement,  the Owner of any Certificate shall have the right which is absolute
and  unconditional  to  receive  distributions  to the extent  provided  in the
Pooling  and  Servicing  Agreement  with  respect  to  such  Certificate  or to
institute  suit for the  enforcement of any such  distribution,  and such right
shall not be impaired  without  the  consent of such  Owner.  The Owner of this
Certificate,  by its acceptance hereof, agrees, however, that to the extent the
Certificate  Insurer makes Insured Payments,  either directly or indirectly (as
by paying through the Trustee or Paying Agent), to the Owners of such Class A-l
Certificates,  the Certificate Insurer will be subrogated to the rights of such
Owners of Class A-l Certificates with respect to such Insured Payment, shall be
deemed to the extent of the payments so made to be a  registered  Owner of such
Class A-1 Certificates and shall receive all future  distributions of the Class
A-l  Distribution  Amount  until all such Insured  Payments by the  Certificate
Insurer have been fully reimbursed.

          The Pooling and Servicing  Agreement  provides  that the  obligations
created  thereby  will  terminate  upon  the  payment  to  the  Owners  of  all
Certificates  from amounts  other than those  available  under the  Certificate
Insurance  Policy of all amounts held by the Trustee and required to be paid to
such Owners pursuant to the Pooling and Servicing Agreement and payment in full
of all amounts owed to the Certificate  Insurer upon the latest to occur of (a)
the final  payment  or other  liquidation  (or any  advance  made with  respect
thereto) of the last Home Equity Loan in the Trust Estate,  (b) the disposition
of all  property  acquired in respect of any Home Equity Loan  remaining in the
Trust Estate or (c) at any time if a Qualified  Liquidation of the Trust Estate
is effected as  described  below.  To effect a  termination  of the Pooling and
Servicing   Agreement   pursuant  to  clause  (c)  above,  the  Owners  of  all
Certificates  then  Outstanding  shall provide the Trustee and the  Certificate
Insurer,  at such Owners' expense, an Opinion of Counsel experienced in federal
income tax matters acceptable to the Certificate Insurer and the Trustee to the
affect that each such liquidation constitutes a Qualified Liquidation,  and the
Servicer  shall  either  sell the  Home  Equity  Loans  and the  Trustee  shall
distribute the proceeds of the liquidation of the Trust Estate, or the Servicer
shall distribute equitably in kind all of the assets of the Trust Estate to the
remaining  Owners of the  Certificates to the effect that each such liquidation
constitutes a Qualified Liquidation, each in accordance with such plan, so that
the liquidation or distribution  of the Trust Estate,  the  distribution of any
proceeds of the  liquidation  and the  termination of the Pooling and Servicing
Agreement  occur no  later  than the  close of the 90th day  after  the date of
adoption  of the  plan of  liquidation  and  such  liquidation  qualifies  as a
Qualified Liquidation.

          The Pooling and Servicing  Agreement  additionally  provides that the
Servicer may, at its option,  purchase from the Trust all remaining Home Equity
Loans and other property then constituting the Trust Estate, and thereby effect
early retirement of the Certificates,  on any Monthly Remittance Date after the
Clean-Up Call Date. Under certain  circumstances,  the Certificate  Insurer may
also exercise such purchase rights if the Servicer does not do so. In addition,
under certain  circumstances  relating to the  qualification  of the REMIC as a
REMIC under the Code, the Home Equity Loans may be sold,  thereby effecting the
early retirement of the Certificates.

          The Trustee shall give written  notice of  termination of the Pooling
and Servicing Agreement to each Owner in the manner set forth therein.

          The  Certificate  Insurer  or  the  Owners  of  the  majority  of the
Percentage  Interests  represented by the Class A  Certificates  with the prior
written consent of the Certificate Insurer have the right to exercise any trust
or power set forth in Section 6.11 of the Pooling and Servicing Agreement.

          As provided in the Pooling  and  Servicing  Agreement  and subject to
certain  limitations  therein set forth and referred to on the face hereof, the
transfer of this  Certificate  is registrable in the Register upon surrender of
this Certificate for  registration of transfer at the office  designated as the
location  of the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument of transfer in form  satisfactory to the Registrar duly executed by,
the Owner hereof or his attorney duly authorized in writing,  and thereupon one
or more  new  Certificates  of the  like  Class,  tenor  and a like  Percentage
Interest will be issued to the designated transferee or transferees.

          The Pooling and Servicing Agreement permits,  with certain exceptions
as therein provided,  the amendment thereof and the modifications of rights and
obligations of the parties provided therein by the Depositor,  the Trustee, the
Seller  and the  Servicer  at any time and from  time to time,  with the  prior
written  approval  of the  Certificate  Insurer  and without the consent of the
Owners;  provided  that in  certain  other  circumstances  provided  for in the
Pooling and  Servicing  Agreement  such  consent of the Owners will be required
prior to  amendments.  Any such  consent by the Owner at the time of the giving
thereof,  of this  Certificate  shall be conclusive and binding upon such Owner
and upon all future Owners of the  Certificate  and of any  Certificate  issued
upon the  registration  of  Transfer  hereof or in  exchange  hereof or in lieu
hereof  whether  or not  notation  of such  consent or waiver is made upon this
Certificate.

          The  Trustee is  required  to  furnish  certain  information  on each
Payment Date to the Owner of this  Certificate,  as more fully described in the
Pooling and Servicing Agreement.

          The  Class  A-1   Certificates   are  issuable   only  as  registered
Certificates in minimum  denominations of $1,000 original Certificate Principal
Balance.  As provided in the Pooling  and  Servicing  Agreement  and subject to
certain  limitations therein set forth, Class A-1 Certificates are exchangeable
for new Class A-1 Certificates of authorized  denominations evidencing the same
aggregate principal amount.

          No service charge will be made for any such  registration of transfer
or  exchange,  but the  Registrar  or  Trustee  may  require  payment  of a sum
sufficient to cover any tax or other governmental  charge payable in connection
therewith.

          The  Trustee  and any agent of the  Trustee  may treat the  Person in
whose name this Certificate is registered as the owner hereof for all purposes,
and  neither  the  Trustee or any such agent shall be affected by notice to the
contrary,  except as may otherwise be specifically  provided in the Pooling and
Servicing Agreement with respect to the Certificate Insurer.

          IN WITNESS  WHEREOF,  the Trustee has caused this  Certificate  to be
duly executed on behalf of the Trust.

                                       NORWEST BANK MINNESOTA, NATIONAL 
                                       ASSOCIATION, as Trustee


                                       By:__________________________________


                                       Title:_______________________________

Trustee Authentication

NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, as Trustee

By:____________________________________

Title:_________________________________




                                                                  EXHIBIT A-2

                                                FORM OF CLASS A-2 CERTIFICATE

          SOLELY FOR FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE REPRESENTS A
CLASS OF "REGULAR  INTERESTS" IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT"
("REMIC") AS THOSE TERMS ARE DEFINED, RESPECTIVELY, IN SECTION 860G AND 860D OF
THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), ASSUMING COMPLIANCE
WITH THE REMIC PROVISIONS OF THE CODE.

                      CENTEX HOME EQUITY LOAN TRUST 1998-3
                    HOME EQUITY LOAN PASS-THROUGH CERTIFICATE
                                    CLASS A-2
                            (5.93% PASS-THROUGH RATE)

         Representing Certain Interests in a Pool of Group I Home Equity
                        Loans Originated and Serviced by

         CENTEX CREDIT CORPORATION D/B/A CENTEX HOME EQUITY CORPORATION

          (This certificate does not represent an interest in, or an obligation
of, nor are the  underlying  Home Equity Loans  insured or guaranteed by Lehman
ABS Corporation  (the  "Depositor") or Centex Credit  Corporation  d/b/a Centex
Home Equity  Corporation  (the "Seller" or the  "Servicer").  This  Certificate
represents a fractional ownership interest in the Group I Home Equity Loans and
certain other property held by the Trust.)

          Unless this certificate is presented by an authorized  representative
of The Depository Trust Company, a New York corporation  ("DTC"), to the Issuer
("Centex  Home Equity  Loan Trust  1998-3")  or its agent for  registration  of
transfer,  exchange, or payment and any certificate issued is registered in the
name of Cede & Co.  or in such  other  name as is  requested  by an  authorized
representative  of DTC (and any  payment is made to Cede & Co. or to such other
entity as is requested by an authorized  representative  of DTC), ANY TRANSFER,
PLEDGE,  OR OTHER USE  HEREOF  FOR VALUE OR  OTHERWISE  BY OR TO ANY  PERSON IS
WRONGFUL  inasmuch as the registered owner hereof,  Cede & Co., has an interest
herein.

NO: A-2-1                                                          152314 AN0
                                                                     CUSIP
       $10,531,000                  September 29, 1998           September 2019
- ------------------------------      ------------------           --------------
Original Class A-1 Certificate             Date                 Final Scheduled
Principal Balance                                               Payment Date

                                   CEDE & CO.
                                Registered Owner
          The registered  Owner named above is the registered  beneficial Owner
of a  fractional  interest in (a) the Home Equity  Loans in Group I (other than
any  principal  received and  interest due thereon  prior to September 1, 1998)
listed in Schedule I-A to the Pooling and Servicing  Agreement which the Seller
is causing to be delivered to the  Depositor and the Depositor is causing to be
delivered to the Trustee (and all substitutions therefor as provided by Section
3.03, 3.04 and 3.06 of the Pooling and Servicing Agreement),  together with the
related  Home  Equity  Loan  documents  and  the  Depositor's  interest  in any
Property, and all payments thereon and proceeds of the conversion, voluntary or
involuntary, of the foregoing; (b) such amounts allocable to the Group I as may
be held by the Trustee in the  Certificate  Account,  together with  investment
earnings  on such  amounts  and such  amounts as may be held in the name of the
Trustee in the Principal and Interest Account,  if any, exclusive of investment
earnings  thereon  (except as otherwise  provided in the Pooling and  Servicing
Agreement),  whether  in the form of  cash,  instruments,  securities  or other
properties  (including any Eligible Investments held by the Servicer),  (c) the
Depositor's  rights,  but none of its  obligations,  under  the  Loan  Purchase
Agreement and (d) proceeds of all the foregoing  (including,  but not by way of
limitation,  all proceeds of any mortgage  insurance,  flood insurance,  hazard
insurance and title insurance  policy  relating to the Home Equity Loans,  cash
proceeds,  accounts, accounts receivable,  notes, drafts, acceptances,  chattel
paper, checks,  deposit accounts,  rights to payment of any and every kind, and
other forms of obligations and receivables  which at any time constitute all or
part of or are  included in the  proceeds of any of the  foregoing)  to pay the
Certificates  as specified in the Pooling and  Servicing  Agreement  ((a) - (d)
above shall be collectively referred to herein as the "Trust Estate").

          The Owner  hereof is entitled to  principal  payments on each Payment
Date, as hereinafter  described,  which will fully amortize such original Class
A-2  Certificate  Principal  Balance  over the period  from the date of initial
issuance  of the  Certificates  to the  final  Payment  Date for the  Class A-2
Certificates.  Therefore,  the  actual  Outstanding  principal  amount  of this
Certificate  may, on any date subsequent to October 26, 1998 (the first Payment
Date) be less than the Original Class A Certificate Principal Balance set forth
above.

          Upon  receiving the final  distribution  hereon,  the Owner hereof is
required to send this  Certificate  to the Trustee.  The Pooling and  Servicing
Agreement (as defined below)  provides  that, in any event,  upon the making of
the final  distribution  due on this  Certificate,  this  Certificate  shall be
deemed canceled for all purposes under the Pooling and Servicing Agreement.

          NEITHER THIS  CERTIFICATE  NOR THE  UNDERLYING  HOME EQUITY LOANS ARE
INSURED  OR  GUARANTEED  BY THE  FEDERAL  DEPOSIT  INSURANCE  CORPORATION,  THE
GOVERNMENT NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.

          THE  PRINCIPAL  OF  THIS  CERTIFICATE  IS  PAYABLE  IN  INSTALLMENTS.
THEREFORE,  THE ACTUAL OUTSTANDING  PRINCIPAL AMOUNT OF THIS CERTIFICATE MAY ON
ANY DATE  SUBSEQUENT  TO OCTOBER 26, 1998 (THE FIRST PAYMENT DATE) BE LESS THAN
ITS ORIGINAL CERTIFICATE PRINCIPAL BALANCE.

          THIS   CERTIFICATE   IS  A   PASS-THROUGH   CERTIFICATE   ONLY   AND,
NOTWITHSTANDING  REFERENCES  HEREIN TO PRINCIPAL AND  INTEREST,  NO DEBT OF ANY
PERSON IS REPRESENTED HEREBY.

          This  Certificate is one of a Class of  duly-authorized  Certificates
designated  as  Centex  Home  Equity  Loan  Trust  1998-3,   Home  Equity  Loan
Pass-Through Certificates,  Class A-2 (the "Class A-2 Certificates") and issued
under and  subject to the terms,  provisions  and  conditions  of that  certain
Pooling and Servicing Agreement dated as of September 1, 1998 (the "Pooling and
Servicing  Agreement") by and among Centex Credit Corporation d/b/a Centex Home
Equity  Corporation,  in its capacity as the Seller (the  "Seller")  and as the
Servicer (the "Servicer"), Lehman ABS Corporation, in its capacity as Depositor
(the  "Depositor")  and Norwest Bank Minnesota,  National  Association,  in its
capacity  as the  Trustee  (the  "Trustee"),  to which  Pooling  and  Servicing
Agreement the Owner of this Certificate by virtue of acceptance  hereof assents
and by which such Owner is bound.  Also issued under the Pooling and  Servicing
Agreement are  Certificates  designated as Centex Home Equity Loan Trust 1998-3
Home  Equity  Loan  Pass-Through  Certificates,   Class  A-1  (the  "Class  A-1
Certificates"), Class A-3 (the "Class A-3 Certificates"), Class A-4 (the "Class
A-4 Certificates"),  Class A-5 (the "Class A-5  Certificates"),  Class A-6 (the
"Class A-6 Certificates"), Class A-7 (the "Class A-7 Certificates") and Class R
(Residual  Interest) (the "Class R Certificates").  The Class A-1 Certificates,
the  Class  A-2  Certificates,  the  Class  A-3  Certificates,  the  Class  A-4
Certificates,  the  Class  A-5  Certificates,  the  Class A-6 and the Class A-7
Certificates  shall be together  referred to as the "Class A Certificates"  and
the Class A Certificates and the Class R Certificates are together  referred to
herein  as the  "Certificates."  Terms  capitalized  herein  and not  otherwise
defined herein shall have the respective  meanings set forth in the Pooling and
Servicing Agreement.

          On the 25th day of each month,  or, if such day is not a Business Day,
then the next  succeeding  Business  Day (each such day being a "Payment  Date")
commencing  October 26, 1998, the Owners of the Class A-2 Certificates as of the
close of business on the last  Business  Day of the calendar  month  immediately
preceding the calendar  month in which a Payment Date occurs (the "Record Date")
will be entitled to receive the Class A-2  Distribution  Amount relating to such
Certificate  on such Payment  Date.  Distributions  will be made in  immediately
available  funds  to  Owners  of  Certificates   having  an  aggregate  original
Certificate  Principal  Balance  of at  least  $________  (by wire  transfer  or
otherwise)  to the account of an Owner at a domestic bank or other entity having
appropriate  facilities therefor,  if such Owner has so notified the Trustee, or
by check mailed to the address of the person  entitled  thereto as it appears on
the Register.

          Each Owner of record of a Class A-2  Certificate  will be entitled to
receive  such  Owner's  Percentage  Interest in the amounts due on such Payment
Date to the Owners of the Class A-2  Certificates.  The Percentage  Interest of
each Class A-2 Certificate as of any date of determination will be equal to the
percentage obtained by dividing the original  Certificate  Principal Balance of
such  Class A-2  Certificate  on the  Startup  Day by the  aggregate  Class A-2
Certificate Principal Balance on the Startup Day.

          The  Certificate  Insurer  is  required,  subject to the terms of the
Certificate  Insurance Policy to make Insured Payments available to the Trustee
on or prior to the related Payment Date for distribution to the Owners provided
that timely  notice has been given to the  Certificate  Insurer by the Trustee.
"Insured  Payments"  shall  have  the  meaning  as  provided  therefor  in  the
Certificate Insurance Policy.

          Upon receipt of amounts  under the  Certificate  Insurance  Policy on
behalf of the Owners of the Class A Certificates,  the Trustee shall distribute
in accordance with the Pooling and Servicing  Agreement such amounts  (directly
or through a Paying Agent) to the Owners of the appropriate  Class of the Class
A Certificates.

          The  Trustee  or  any  duly-appointed  Paying  Agent  will  duly  and
punctually  pay  distributions  with respect to this  Certificate in accordance
with the terms hereof and the Pooling and Servicing Agreement. Amounts properly
withheld under the Code by any Person from a distribution to any Owner shall be
considered as having been paid by the Trustee to such Owner for all purposes of
the Pooling and Servicing Agreement.

          The Home Equity  Loans will be serviced by the  Servicer  pursuant to
the Pooling and  Servicing  Agreement.  The  Pooling  and  Servicing  Agreement
permits  the  Servicer  to enter into  Sub-Servicing  Agreements  with  certain
institutions  eligible for appointment as  Sub-Servicers  for the servicing and
administration of certain Home Equity Loans. No appointment of any Sub-Servicer
shall  release the Servicer from any of its  obligations  under the Pooling and
Servicing Agreement.

          This Certificate does not represent a deposit or other obligation of,
or an  interest  in,  nor are the  underlying  Home  Equity  Loans  insured  or
guaranteed by, Lehman ABS Corporation or Centex Credit Corporation d/b/a Centex
Home Equity Corporation or any of their affiliates. This Certificate is limited
in right of payment to certain  collections and recoveries relating to the Home
Equity  Loans  and  amounts  on  deposit  in the  Certificate  Account  and the
Principal and Interest Account (except as otherwise provided in the Pooling and
Servicing  Agreement)  and  payments  received by the  Trustee  pursuant to the
Certificate Insurance Policy all as more specifically set forth hereinabove and
in the Pooling and Servicing Agreement.

          No Owner shall have any right to institute any  proceeding,  judicial
or otherwise,  with respect to the Pooling and Servicing Agreement,  or for the
appointment of a receiver or trustee, or for any other remedy under the Pooling
and Servicing Agreement except in compliance with the terms thereof.

          Notwithstanding  any other  provisions  in the Pooling and  Servicing
Agreement,  the Owner of any Certificate shall have the right which is absolute
and  unconditional  to  receive  distributions  to the extent  provided  in the
Pooling  and  Servicing  Agreement  with  respect  to  such  Certificate  or to
institute  suit for the  enforcement of any such  distribution,  and such right
shall not be impaired  without  the  consent of such  Owner.  The Owner of this
Certificate,  by its acceptance hereof, agrees, however, that to the extent the
Certificate  Insurer makes Insured Payments,  either directly or indirectly (as
by paying through the Trustee or Paying Agent), to the Owners of such Class A-2
Certificates,  the Certificate Insurer will be subrogated to the rights of such
Owners of Class A-2 Certificates with respect to such Insured Payment, shall be
deemed to the extent of the payments so made to be a  registered  Owner of such
Class A-2 Certificates and shall receive all future  distributions of the Class
A-2  Distribution  Amount  until all such Insured  Payments by the  Certificate
Insurer have been fully reimbursed.

          The Pooling and Servicing  Agreement  provides  that the  obligations
created  thereby  will  terminate  upon  the  payment  to  the  Owners  of  all
Certificates  from amounts  other than those  available  under the  Certificate
Insurance  Policy of all amounts held by the Trustee and required to be paid to
such Owners pursuant to the Pooling and Servicing Agreement and payment in full
of all amounts owed to the Certificate  Insurer upon the latest to occur of (a)
the final  payment  or other  liquidation  (or any  advance  made with  respect
thereto) of the last Home Equity Loan in the Trust Estate,  (b) the disposition
of all  property  acquired in respect of any Home Equity Loan  remaining in the
Trust Estate or (c) at any time if a Qualified  Liquidation of the Trust Estate
is effected as  described  below.  To effect a  termination  of the Pooling and
Servicing   Agreement   pursuant  to  clause  (c)  above,  the  Owners  of  all
Certificates  then  Outstanding  shall provide the Trustee and the  Certificate
Insurer,  at such Owners' expense, an Opinion of Counsel experienced in federal
income tax matters acceptable to the Certificate Insurer and the Trustee to the
effect that each such liquidation constitutes a Qualified Liquidation,  and the
Servicer  shall  either  sell the  Home  Equity  Loans  and the  Trustee  shall
distribute the proceeds of the liquidation of the Trust Estate, or the Servicer
shall distribute equitably in kind all of the assets of the Trust Estate to the
remaining  Owners of the  Certificates to the effect that each such liquidation
constitutes a Qualified Liquidation, each in accordance with such plan, so that
the liquidation or distribution  of the Trust Estate,  the  distribution of any
proceeds of the  liquidation  and the  termination of the Pooling and Servicing
Agreement  occur no  later  than the  close of the 90th day  after  the date of
adoption  of the  plan of  liquidation  and  such  liquidation  qualifies  as a
Qualified Liquidation.

          The Pooling and Servicing  Agreement  additionally  provides that the
Servicer may, at its option,  purchase from the Trust all remaining Home Equity
Loans and other property then constituting the Trust Estate, and thereby effect
early retirement of the Certificates,  on any Monthly Remittance Date after the
Clean-Up Call Date. Under certain  circumstances,  the Certificate  Insurer may
also exercise such purchase rights if the Servicer does not do so. In addition,
under certain  circumstances  relating to the  qualification  of the REMIC as a
REMIC under the Code, the Home Equity Loans may be sold,  thereby effecting the
early retirement of the Certificates.

          The Trustee shall give written  notice of  termination of the Pooling
and Servicing Agreement to each Owner in the manner set forth therein.

          The  Certificate  Insurer  or  the  Owners  of  the  majority  of the
Percentage  Interests  represented by the Class A  Certificates  with the prior
written consent of the Certificate Insurer have the right to exercise any trust
or power set forth in Section 6.11 of the Pooling and Servicing Agreement.

          As provided in the Pooling  and  Servicing  Agreement  and subject to
certain  limitations  therein set forth and referred to on the face hereof, the
transfer of this  Certificate  is registrable in the Register upon surrender of
this Certificate for  registration of transfer at the office  designated as the
location  of the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument of transfer in form  satisfactory to the Registrar duly executed by,
the Owner hereof or his attorney duly authorized in writing,  and thereupon one
or more  new  Certificates  of the  like  Class,  tenor  and a like  Percentage
interest will be issued to the designated transferee or transferees.

          The Pooling and Servicing Agreement permits,  with certain exceptions
as therein provided,  the amendment thereof and the modifications of rights and
obligations of the parties provided therein by the Depositor,  the Trustee, the
Seller  and the  Servicer  at any time and from  time to time,  with the  prior
written  approval  of the  Certificate  Insurer  and without the consent of the
Owners;  provided,  that in certain  other  circumstances  provided  for in the
Pooling and  Servicing  Agreement  such  consent of the Owners will be required
prior to  amendment.  Any such  consent  by the Owner at the time of the giving
thereof,  of this  Certificate  shall be conclusive and binding upon such Owner
and upon all future Owners of the  Certificate  and of any  Certificate  issued
upon the  registration  of  Transfer  hereof or in  exchange  hereof or in lieu
hereof  whether  or not  notation  of such  consent or waiver is made upon this
Certificate.

          The  Trustee is  required  to  furnish  certain  information  on each
Payment Date to the Owner of this  Certificate,  as more fully described in the
Pooling and Servicing Agreement.

          The  Class  A-2   Certificates   are  issuable   only  as  registered
Certificates in minimum  denominations of $1,000 original Certificate Principal
Balance.  As provided in the Pooling  and  Servicing  Agreement  and subject to
certain  limitations therein set forth, Class A-2 Certificates are exchangeable
for new Class A-2 Certificates of authorized  denominations evidencing the same
aggregate principal amount.

          No service charge will be made for any such  registration of transfer
or  exchange,  but the  Registrar  or  Trustee  may  require  payment  of a sum
sufficient to cover any tax or other governmental  charge payable in connection
therewith.

          The  Trustee  and any agent of the  Trustee  may treat the  Person in
whose name this Certificate is registered as the owner hereof for all purposes,
and  neither  the  Trustee or any such agent shall be affected by notice to the
contrary,  except as may otherwise be specifically  provided in the Pooling and
Servicing Agreement with respect to the Certificate Insurer.

          IN WITNESS  WHEREOF,  the Trustee has caused this  Certificate  to be
duly executed on behalf of the Trust.

                                         NORWEST BANK MINNESOTA,
                                         NATIONAL ASSOCIATION, as Trustee


                                         By:_________________________________

                                         Title:______________________________

Trustee Authentication

NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, as Trustee

By:____________________________

Title:_________________________




                                                                  EXHIBIT A-3

                                                FORM OF CLASS A-3 CERTIFICATE

          SOLELY FOR FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE REPRESENTS A
CLASS OF "REGULAR  INTERESTS" IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT"
("REMIC") AS THOSE TERMS ARE DEFINED, RESPECTIVELY, IN SECTION 860G AND 860D OF
THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), ASSUMING COMPLIANCE
WITH THE REMIC PROVISIONS OF THE CODE.

                      CENTEX HOME EQUITY LOAN TRUST 1998-3
                    HOME EQUITY LOAN PASS-THROUGH CERTIFICATE
                                    CLASS A-3
                            (5.91% PASS-THROUGH RATE)

         Representing Certain Interests in a Pool of Group I Home Equity
                        Loans Originated and Serviced by

         CENTEX CREDIT CORPORATION D/B/A CENTEX HOME EQUITY CORPORATION

          (This certificate does not represent an interest in, or an obligation
of, nor are the  underlying  Home Equity Loans  insured or guaranteed by Lehman
ABS Corporation  (the  "Depositor") or Centex Credit  Corporation  d/b/a Centex
Home Equity  Corporation  (the "Seller" or the  "Servicer").  This  Certificate
represents a fractional ownership interest in the Group I Home Equity Loans and
certain other property held by the Trust.)

          Unless this certificate is presented by an authorized  representative
of The Depository Trust Company, a New York corporation  ("DTC"), to the Issuer
("Centex  Home Equity  Loan Trust  1998-3")  or its agent for  registration  of
transfer,  exchange, or payment and any certificate issued is registered in the
name of Cede & Co.  or in such  other  name as is  requested  by an  authorized
representative  of DTC (and any  payment is made to Cede & Co. or to such other
entity as is requested by an authorized  representative  of DTC), ANY TRANSFER,
PLEDGE,  OR OTHER USE  HEREOF  FOR VALUE OR  OTHERWISE  BY OR TO ANY  PERSON IS
WRONGFUL  inasmuch as the registered owner hereof,  Cede & Co., has an interest
herein.

NO: A-3-1                                                          152314 AP5
                                                                      CUSIP
       $32,755,000                    September 29, 1998          December 2024
- -------------------------------       ------------------         -------------
Original Class A-1 Certificate              Date                Final Scheduled
Principal Balance                                               Payment Date

                                   CEDE & CO.
                                Registered Owner
          The registered  Owner named above is the registered  beneficial Owner
of a  fractional  interest in (a) the Home Equity  Loans in Group I (other than
any  principal  received and  interest due thereon  prior to September 1, 1998)
listed in Schedule I-A to the Pooling and Servicing  Agreement which the Seller
is causing to be delivered to the  Depositor and the Depositor is causing to be
delivered to the Trustee (and all substitutions therefor as provided by Section
3.03, 3.04 and 3.06 of the Pooling and Servicing Agreement),  together with the
related  Home  Equity  Loan  documents  and  the  Depositor's  interest  in any
Property, and all payments thereon and proceeds of the conversion, voluntary or
involuntary, of the foregoing; (b) such amounts allocable to the Group I as may
be held by the Trustee in the  Certificate  Account,  together with  investment
earnings  on such  amounts  and such  amounts as may be held in the name of the
Trustee in the Principal and Interest Account,  if any, exclusive of investment
earnings  thereon  (except as otherwise  provided in the Pooling and  Servicing
Agreement),  whether  in the form of  cash,  instruments,  securities  or other
properties  (including any Eligible Investments held by the Servicer),  (c) the
Depositor's  rights,  but none of its  obligations,  under  the  Loan  Purchase
Agreement and (d) proceeds of all the foregoing  (including,  but not by way of
limitation,  all proceeds of any mortgage  insurance,  flood insurance,  hazard
insurance and title insurance  policy  relating to the Home Equity Loans,  cash
proceeds,  accounts, accounts receivable,  notes, drafts, acceptances,  chattel
paper, checks,  deposit accounts,  rights to payment of any and every kind, and
other forms of obligations and receivables  which at any time constitute all or
part of or are  included in the  proceeds of any of the  foregoing)  to pay the
Certificates  as specified in the Pooling and  Servicing  Agreement  ((a) - (d)
above shall be collectively referred to herein as the "Trust Estate").

          The Owner  hereof is entitled to  principal  payments on each Payment
Date, as hereinafter  described,  which will fully amortize such original Class
A-3  Certificate  Principal  Balance  over the period  from the date of initial
issuance  of the  Certificates  to the  final  Payment  Date for the  Class A-3
Certificates.  Therefore,  the  actual  Outstanding  principal  amount  of this
Certificate  may, on any date subsequent to October 26, 1998 (the first Payment
Date) be less than the original Class A Certificate Principal Balance set forth
above.

          Upon  receiving the final  distribution  hereon,  the Owner hereof is
required to send this  Certificate  to the Trustee.  The Pooling and  Servicing
Agreement (as defined below)  provides  that, in any event,  upon the making of
the final  distribution  due on this  Certificate,  this  Certificate  shall be
deemed canceled for all purposes under the Pooling and Servicing Agreement.

          NEITHER THIS  CERTIFICATE  NOR THE  UNDERLYING  HOME EQUITY LOANS ARE
INSURED  OR  GUARANTEED  BY THE  FEDERAL  DEPOSIT  INSURANCE  CORPORATION,  THE
GOVERNMENT NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.

          THE  PRINCIPAL  OF  THIS  CERTIFICATE  IS  PAYABLE  IN  INSTALLMENTS.
THEREFORE,  THE ACTUAL OUTSTANDING  PRINCIPAL AMOUNT OF THIS CERTIFICATE MAY ON
ANY DATE  SUBSEQUENT  TO OCTOBER 26, 1998 (THE FIRST PAYMENT DATE) BE LESS THAN
ITS ORIGINAL CERTIFICATE PRINCIPAL BALANCE.

          THIS   CERTIFICATE   IS  A   PASS-THROUGH   CERTIFICATE   ONLY   AND,
NOTWITHSTANDING  REFERENCES  HEREIN TO PRINCIPAL AND  INTEREST,  NO DEBT OF ANY
PERSON IS REPRESENTED HEREBY.

          This  Certificate is one of a Class of  duly-authorized  Certificates
designated  as  Centex  Home  Equity  Loan  Trust  1998-3,   Home  Equity  Loan
Pass-Through Certificates,  Class A-2 (the "Class A-2 Certificates") and issued
under and  subject to the terms,  provisions  and  conditions  of that  certain
Pooling and Servicing Agreement dated as of September 1, 1998 (the "Pooling and
Servicing  Agreement") by and among Centex Credit Corporation d/b/a Centex Home
Equity  Corporation,  in its capacity as the Seller (the  "Seller")  and as the
Servicer (the "Servicer"), Lehman ABS Corporation, in its capacity as Depositor
(the  "Depositor")  and Norwest Bank Minnesota,  National  Association,  in its
capacity  as the  Trustee  (the  "Trustee"),  to which  Pooling  and  Servicing
Agreement the Owner of this Certificate by virtue of acceptance  hereof assents
and by which such Owner is bound.  Also issued under the Pooling and  Servicing
Agreement are  Certificates  designated as Centex Home Equity Loan Trust 1998-3
Home  Equity  Loan  Pass-Through  Certificates,   Class  A-1  (the  "Class  A-1
Certificates"), Class A-2 (the "Class A-2 Certificates"), Class A-4 (the "Class
A-4 Certificates"),  Class A-5 (the "Class A-5  Certificates"),  Class A-6 (the
"Class A-6 Certificates"), Class A-7 (the "Class A-7 Certificates") and Class R
(Residual  Interest) (the "Class R Certificates").  The Class A-1 Certificates,
the  Class  A-2  Certificates,  the  Class  A-3  Certificates,  the  Class  A-4
Certificates,  the  Class  A-5  Certificates,  the  Class A-6 and the Class A-7
Certificates  shall be together  referred to as the "Class A Certificates"  and
the Class A Certificates and the Class R Certificates are together  referred to
herein  as the  "Certificates."  Terms  capitalized  herein  and not  otherwise
defined herein shall have the respective  meanings set forth in the Pooling and
Servicing Agreement.

          On the 25th day of each month,  or, if such day is not a Business Day,
then the next  succeeding  Business  Day (each such day being a "Payment  Date")
commencing  October 26, 1998, the Owners of the Class A-3 Certificates as of the
close of business on the last  Business  Day of the calendar  month  immediately
preceding the calendar  month in which a Payment Date occurs (the "Record Date")
will be entitled to receive the Class A-3  Distribution  Amount relating to such
Certificate  on such Payment  Date.  Distributions  will be made in  immediately
available  funds  to  Owners  of  Certificates   having  an  aggregate  original
Certificate  Principal  Balance  of at  least  $_______  (by  wire  transfer  or
otherwise)  to the account of an Owner at a domestic bank or other entity having
appropriate  facilities therefor,  if such Owner has so notified the Trustee, or
by check mailed to the address of the person  entitled  thereto as it appears on
the Register.

          Each Owner of record of a Class A-3  Certificate  will be entitled to
receive  such  Owner's  Percentage  Interest in the amounts due on such Payment
Date to the Owners of the Class A-3  Certificates.  The Percentage  Interest of
each Class A-3 Certificate as of any date of determination will be equal to the
percentage obtained by dividing the original  Certificate  Principal Balance of
such  Class A-3  Certificate  on the  Startup  Day by the  aggregate  Class A-3
Certificate Principal Balance on the Startup Day.

          The  Certificate  Insurer  is  required,  subject to the terms of the
Certificate  Insurance Policy to make Insured Payments available to the Trustee
on or prior to the related Payment Date for distribution to the Owners provided
that timely  notice has been given to the  Certificate  Insurer by the Trustee.
"Insured  Payments"  shall  have  the  meaning  as  provided  therefor  in  the
Certificate Insurance Policy.

          Upon receipt of amounts  under the  Certificate  Insurance  Policy on
behalf of the Owners of the Class A Certificates,  the Trustee shall distribute
in accordance with the Pooling and Servicing  Agreement such amounts  (directly
or through a Paying Agent) to the Owners of the appropriate  Class of the Class
A Certificates.

          The  Trustee  or  any  duly-appointed  Paying  Agent  will  duly  and
punctually  pay  distributions  with respect to this  Certificate in accordance
with the terms hereof and the Pooling and Servicing Agreement. Amounts properly
withheld under the Code by any Person from a distribution to any Owner shall be
considered as having been paid by the Trustee to such Owner for all purposes of
the Pooling and Servicing Agreement.

          The Home Equity  Loans will be serviced by the  Servicer  pursuant to
the Pooling and  Servicing  Agreement.  The  Pooling  and  Servicing  Agreement
permits  the  Servicer  to enter into  Sub-Servicing  Agreements  with  certain
institutions  eligible for appointment as  Sub-Servicers  for the servicing and
administration of certain Home Equity Loans. No appointment of any Sub-Servicer
shall  release the Servicer from any of its  obligations  under the Pooling and
Servicing Agreement.

          This Certificate does not represent a deposit or other obligation of,
or an  interest  in,  nor are the  underlying  Home  Equity  Loans  insured  or
guaranteed by, Lehman ABS Corporation or Centex Credit Corporation d/b/a Centex
Home Equity Corporation or any of their affiliates. This Certificate is limited
in right of payment to certain  collections and recoveries relating to the Home
Equity  Loans  and  amounts  on  deposit  in the  Certificate  Account  and the
Principal and Interest Account (except as otherwise provided in the Pooling and
Servicing  Agreement)  and  payments  received by the  Trustee  pursuant to the
Certificate Insurance Policy all as more specifically set forth hereinabove and
in the Pooling and Servicing Agreement.

          No Owner shall have any right to institute any  proceeding,  judicial
or otherwise,  with respect to the Pooling and Servicing Agreement,  or for the
appointment of a receiver or trustee, or for any other remedy under the Pooling
and Servicing Agreement except in compliance with the terms thereof.

          Notwithstanding  any other  provisions  in the Pooling and  Servicing
Agreement,  the Owner of any Certificate shall have the right which is absolute
and  unconditional  to  receive  distributions  to the extent  provided  in the
Pooling  and  Servicing  Agreement  with  respect  to  such  Certificate  or to
institute  suit for the  enforcement of any such  distribution,  and such right
shall not be impaired  without  the  consent of such  Owner.  The Owner of this
Certificate,  by its acceptance hereof, agrees, however, that to the extent the
Certificate  Insurer makes Insured Payments,  either directly or indirectly (as
by paying through the Trustee or Paying Agent), to the Owners of such Class A-3
Certificates,  the Certificate Insurer will be subrogated to the rights of such
Owners of Class A-3 Certificates with respect to such Insured Payment, shall be
deemed to the extent of the payments so made to be a  registered  Owner of such
Class A-3 Certificates and shall receive all future  distributions of the Class
A-3  Distribution  Amount  until all such Insured  Payments by the  Certificate
Insurer have been fully reimbursed.

          The Pooling and Servicing  Agreement  provides  that the  obligations
created  thereby  will  terminate  upon  the  payment  to  the  Owners  of  all
Certificates  from amounts  other than those  available  under the  Certificate
Insurance  Policy of all amounts held by the Trustee and required to be paid to
such Owners pursuant to the Pooling and Servicing Agreement and payment in full
of all amounts owed to the Certificate  Insurer upon the latest to occur of (a)
the final  payment  or other  liquidation  (or any  advance  made with  respect
thereto) of the last Home Equity Loan in the Trust Estate,  (b) the disposition
of all  property  acquired in respect of any Home Equity Loan  remaining in the
Trust Estate or (c) at any time if a Qualified  Liquidation of the Trust Estate
is effected as  described  below.  To effect a  termination  of the Pooling and
Servicing   Agreement   pursuant  to  clause  (c)  above,  the  Owners  of  all
Certificates  then  Outstanding  shall provide the Trustee and the  Certificate
Insurer,  at such Owners' expense, an Opinion of Counsel experienced in federal
income tax matters acceptable to the Certificate Insurer and the Trustee to the
effect that each such liquidation constitutes a Qualified Liquidation,  and the
Servicer  shall  either  sell the  Home  Equity  Loans  and the  Trustee  shall
distribute the proceeds of the liquidation of the Trust Estate, or the Servicer
shall distribute equitably in kind all of the assets of the Trust Estate to the
remaining  Owners of the  Certificates to the effect that each such liquidation
constitutes a Qualified Liquidation, each in accordance with such plan, so that
the liquidation or distribution  of the Trust Estate,  the  distribution of any
proceeds of the  liquidation  and the  termination of the Pooling and Servicing
Agreement  occur no  later  than the  close of the 90th day  after  the date of
adoption  of the  plan of  liquidation  and  such  liquidation  qualifies  as a
Qualified Liquidation.

          The Pooling and Servicing  Agreement  additionally  provides that the
Servicer may, at its option,  purchase from the Trust all remaining Home Equity
Loans and other property then constituting the Trust Estate, and thereby effect
early retirement of the Certificates,  on any Monthly Remittance Date after the
Clean Up Call Date. Under certain  circumstances,  the Certificate  Insurer may
also exercise such purchase rights if the Servicer does not do so. In addition,
under certain  circumstances  relating to the  qualification  of the REMIC as a
REMIC under the Code, the Home Equity Loans may be sold,  thereby effecting the
early retirement of the Certificates.

          The Trustee shall give written  notice of  termination of the Pooling
and Servicing Agreement to each Owner in the manner set forth therein.

          The  Certificate  Insurer  or  the  Owners  of  the  majority  of the
Percentage  Interests  represented by the Class A  Certificates  with the prior
written consent of the Certificate Insurer have the right to exercise any trust
or power set forth in Section 6.11 of the Pooling and Servicing Agreement.

          As provided in the Pooling  and  Servicing  Agreement  and subject to
certain  limitations  therein set forth and referred to on the face hereof, the
transfer of this  Certificate  is registrable in the Register upon surrender of
this Certificate for  registration of transfer at the office  designated as the
location  of the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument of transfer in form  satisfactory to the Registrar duly executed by,
the Owner hereof or his attorney duly authorized in writing,  and thereupon one
or more  new  Certificates  of the  like  Class,  tenor  and a like  Percentage
interest will be issued to the designated transferee or transferees.

          The Pooling and Servicing Agreement permits,  with certain exceptions
as therein provided,  the amendment thereof and the modifications of rights and
obligations of the parties provided therein by the Depositor,  the Trustee, the
Seller  and the  Servicer  at any time and from  time to time,  with the  prior
written  approval  of the  Certificate  Insurer  and without the consent of the
Owners;  provided,  that in certain  other  circumstances  provided  for in the
Pooling and  Servicing  Agreement  such  consent of the Owners will be required
prior to  amendment.  Any such  consent  by the Owner at the time of the giving
thereof,  of this  Certificate  shall be conclusive and binding upon such Owner
and upon all future Owners of the  Certificate  and of any  Certificate  issued
upon the  registration  of  Transfer  hereof or in  exchange  hereof or in lieu
hereof  whether  or not  notation  of such  consent or waiver is made upon this
Certificate.

          The  Trustee is  required  to  furnish  certain  information  on each
Payment Date to the Owner of this  Certificate,  as more fully described in the
Pooling and Servicing Agreement.

          The  Class  A-3   Certificates   are  issuable   only  as  registered
Certificates in minimum  denominations of $1,000 original Certificate Principal
Balance.  As provided in the Pooling  and  Servicing  Agreement  and subject to
certain  limitations therein set forth, Class A-3 Certificates are exchangeable
for new Class A-3 Certificates of authorized  denominations evidencing the same
aggregate principal amount.

          No service charge will be made for any such  registration of transfer
or  exchange,  but the  Registrar  or  Trustee  may  require  payment  of a sum
sufficient to cover any tax or other governmental  charge payable in connection
therewith.

          The  Trustee  and any agent of the  Trustee  may treat the  Person in
whose name this Certificate is registered as the owner hereof for all purposes,
and  neither  the  Trustee or any such agent shall be affected by notice to the
contrary,  except as may otherwise be specifically  provided in the Pooling and
Servicing Agreement with respect to the Certificate Insurer.

          IN WITNESS  WHEREOF,  the Trustee has caused this  Certificate  to be
duly executed on behalf of the Trust.

                                NORWEST BANK MINNESOTA, 
                                NATIONAL ASSOCIATION, as Trustee

                                By:__________________________________

                                Title:_______________________________

Trustee Authentication

Norwest Bank Minnesota, National Association, as Trustee

By:_______________________________

Title:____________________________




                                                                   EXHIBIT A-4

                                                 FORM OF CLASS A-4 CERTIFICATE

          SOLELY FOR FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE REPRESENTS A
CLASS OF "REGULAR  INTERESTS" IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT"
("REMIC") AS THOSE TERMS ARE DEFINED, RESPECTIVELY, IN SECTION 860G AND 860D OF
THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), ASSUMING COMPLIANCE
WITH THE REMIC PROVISIONS OF THE CODE.

                      CENTEX HOME EQUITY LOAN TRUST 1998-3
                    HOME EQUITY LOAN PASS-THROUGH CERTIFICATE
                                    CLASS A-4
                            (6.15% PASS-THROUGH RATE)

         Representing Certain Interests in a Pool of Group I Home Equity
                        Loans Originated and Serviced by

         CENTEX CREDIT CORPORATION D/B/A CENTEX HOME EQUITY CORPORATION

          (This certificate does not represent an interest in, or an obligation
of, nor are the  underlying  Home Equity Loans  insured or guaranteed by Lehman
ABS Corporation  (the  "Depositor") or Centex Credit  Corporation  d/b/a Centex
Home Equity  Corporation  (the "Seller" or the  "Servicer").  This  Certificate
represents a fractional ownership interest in the Group I Home Equity Loans and
certain other property held by the Trust.)

          Unless this certificate is presented by an authorized  representative
of The Depository Trust Company, a New York corporation  ("DTC"), to the Issuer
("Centex  Home Equity  Loan Trust  1998-3")  or its agent for  registration  of
transfer,  exchange, or payment and any certificate issued is registered in the
name of Cede & Co.  or in such  other  name as is  requested  by an  authorized
representative  of DTC (and any  payment is made to Cede & Co. or to such other
entity as is requested by an authorized  representative  of DTC), ANY TRANSFER,
PLEDGE,  OR OTHER USE  HEREOF  FOR VALUE OR  OTHERWISE  BY OR TO ANY  PERSON IS
WRONGFUL  inasmuch as the registered owner hereof,  Cede & Co., has an interest
herein.

NO: A-4-1                                                    152314 AQ3
                                                                CUSIP
       $20,304,000                  September 29, 1998      January 2027
- ------------------------------      ------------------      ------------
Original Class A-1 Certificate                Date          Final Scheduled
Principal Balance                                           Payment Date

                                   CEDE & CO.
                                Registered Owner
          The registered  Owner named above is the registered  beneficial Owner
of a  fractional  interest in (a) the Home Equity  Loans in Group I (other than
any  principal  received and  interest due thereon  prior to September 1, 1998)
listed in Schedule I-A to the Pooling and Servicing  Agreement which the Seller
is causing to be delivered to the  Depositor and the Depositor is causing to be
delivered to the Trustee (and all substitutions therefor as provided by Section
3.03, 3.04 and 3.06 of the Pooling and Servicing Agreement),  together with the
related  Home  Equity  Loan  documents  and  the  Depositor's  interest  in any
Property, and all payments thereon and proceeds of the conversion, voluntary or
involuntary,  of the foregoing; (b) such amounts allocable to Group I as may be
held by the  Trustee  in the  Certificate  Account,  together  with  investment
earnings  on such  amounts  and such  amounts as may be held in the name of the
Trustee in the Principal and Interest Account,  if any, exclusive of investment
earnings  thereon  (except as otherwise  provided in the Pooling and  Servicing
Agreement),  whether  in the form of  cash,  instruments,  securities  or other
properties  (including any Eligible Investments held by the Servicer),  (c) the
Depositor's  rights,  but none of its  obligations,  under  the  Loan  Purchase
Agreement and (d) proceeds of all the foregoing  (including,  but not by way of
limitation,  all proceeds of any mortgage  insurance,  flood insurance,  hazard
insurance and title insurance  policy  relating to the Home Equity Loans,  cash
proceeds,  accounts, accounts receivable,  notes, drafts, acceptances,  chattel
paper, checks,  deposit accounts,  rights to payment of any and every kind, and
other forms of obligations and receivables  which at any time constitute all or
part of or are  included in the  proceeds of any of the  foregoing)  to pay the
Certificates  as specified in the Pooling and  Servicing  Agreement  ((a) - (d)
above shall be collectively referred to herein as the "Trust Estate").

          The Owner  hereof is entitled to  principal  payments on each Payment
Date, as hereinafter  described,  which will fully amortize such original Class
A-4  Certificate  Principal  Balance  over the period  from the date of initial
issuance  of the  Certificates  to the  final  Payment  Date for the  Class A-4
Certificates.  Therefore,  the  actual  Outstanding  principal  amount  of this
Certificate  may, on any date subsequent to October 26, 1998 (the first Payment
Date) be less than the Original Class A Certificate Principal Balance set forth
above.

          Upon  receiving the final  distribution  hereon,  the Owner hereof is
required to send this  Certificate  to the Trustee.  The Pooling and  Servicing
Agreement (as defined below)  provides  that, in any event,  upon the making of
the final  distribution  due on this  Certificate,  this  Certificate  shall be
deemed canceled for all purposes under the Pooling and Servicing Agreement.

          NEITHER THIS  CERTIFICATE  NOR THE  UNDERLYING  HOME EQUITY LOANS ARE
INSURED  OR  GUARANTEED  BY THE  FEDERAL  DEPOSIT  INSURANCE  CORPORATION,  THE
GOVERNMENT NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.

          THE  PRINCIPAL  OF  THIS  CERTIFICATE  IS  PAYABLE  IN  INSTALLMENTS.
THEREFORE,  THE ACTUAL OUTSTANDING  PRINCIPAL AMOUNT OF THIS CERTIFICATE MAY ON
ANY DATE  SUBSEQUENT  TO OCTOBER 26, 1998 (THE FIRST PAYMENT DATE) BE LESS THAN
ITS ORIGINAL CERTIFICATE PRINCIPAL BALANCE.

          THIS   CERTIFICATE   IS  A   PASS-THROUGH   CERTIFICATE   ONLY   AND,
NOTWITHSTANDING  REFERENCES  HEREIN TO PRINCIPAL AND  INTEREST,  NO DEBT OF ANY
PERSON IS REPRESENTED HEREBY.

          This  Certificate is one of a Class of  duly-authorized  Certificates
designated  as Centex Home  Equity Loan Trust A, Home Equity Loan  Pass-Through
Certificates,  Class A-4 (the "Class A-4  Certificates")  and issued  under and
subject to the terms,  provisions  and  conditions of that certain  Pooling and
Servicing  Agreement  dated as of September 1, 1998 (the "Pooling and Servicing
Agreement")  by and among Centex  Credit  Corporation  d/b/a Centex Home Equity
Corporation,  in its capacity as the Seller (the  "Seller") and as the Servicer
(the  "Servicer"),  Lehman ABS  Corporation,  in its capacity as Depositor (the
"Depositor") and Norwest Bank Minnesota,  National Association, in its capacity
as the Trustee (the  "Trustee"),  to which Pooling and Servicing  Agreement the
Owner of this  Certificate by virtue of acceptance  hereof assents and by which
such Owner is bound. Also issued under the Pooling and Servicing  Agreement are
Certificates  designated  as Centex Home  Equity Loan Trust  1998-3 Home Equity
Loan Pass-Through Certificates, Class A-1 (the "Class A-1 Certificates"), Class
A-2 (the "Class A-2  Certificates"),  Class A-3 (the "Class A-3 Certificates"),
Class  A-5  (the  "Class  A-5   Certificates"),   Class  A-6  (the  "Class  A-6
Certificates"),  Class A-7 (the "Class A-7 Certificates") and Class R (Residual
Interest) (the "Class R Certificates").  The Class A-1 Certificates,  the Class
A-2 Certificates,  the Class A-3 Certificates,  the Class A-4 Certificates, the
Class  A-5  Certificates,   the  Class  A-6  Certificates  and  the  Class  A-7
Certificates  shall be together  referred to as the "Class A Certificates"  and
the Class A Certificates and the Class R Certificates are together  referred to
are together referred to herein as the "Certificates." Terms capitalized herein
and not otherwise  defined herein shall have the respective  meanings set forth
in the Pooling and Servicing Agreement.

          On the 25th day of each month,  or, if such day is not a Business Day,
then the next  succeeding  Business  Day (each such day being a "Payment  Date")
commencing  October 26, 1998, the Owners of the Class A-4 Certificates as of the
close of business on the last  Business  Day of the calendar  month  immediately
preceding the calendar  month in which a Payment Date occurs (the "Record Date")
will be entitled to receive the Class A-4  Distribution  Amount relating to such
Certificate  on such Payment  Date.  Distributions  will be made in  immediately
available  funds  to  Owners  of  Certificates   having  an  aggregate  original
Certificate  Principal  Balance  of at  least  $_______  (by  wire  transfer  or
otherwise)  to the account of an Owner at a domestic bank or other entity having
appropriate  facilities therefor,  if such Owner has so notified the Trustee, or
by check mailed to the address of the person  entitled  thereto as it appears on
the Register.

          Each Owner of record of a Class A-4  Certificate  will be entitled to
receive  such  Owner's  Percentage  Interest in the amounts due on such Payment
Date to the Owners of the Class A-4  Certificates.  The Percentage  Interest of
each Class A-4 Certificate as of any date of determination will be equal to the
percentage obtained by dividing the original  Certificate  Principal Balance of
such  Class A-4  Certificate  on the  Startup  Day by the  aggregate  Class A-4
Certificate Principal Balance on the Startup Day.

          The  Certificate  Insurer  is  required,  subject to the terms of the
Certificate  Insurance Policy to make Insured Payments available to the Trustee
on or prior to the related Payment Date for distribution to the Owners provided
that timely  notice has been given to the  Certificate  Insurer by the Trustee.
"Insured  Payments"  shall  have  the  meaning  as  provided  therefor  in  the
Certificate Insurance Policy.

          Upon receipt of amounts  under the  Certificate  Insurance  Policy on
behalf of the Owners of the Class A Certificates,  the Trustee shall distribute
in accordance with the Pooling and Servicing  Agreement such amounts  (directly
or through a Paying Agent) to the Owners of the appropriate  Class of the Class
A Certificates.

          The  Trustee  or  any  duly-appointed  Paying  Agent  will  duly  and
punctually  pay  distributions  with respect to this  Certificate in accordance
with the terms hereof and the Pooling and Servicing Agreement. Amounts properly
withheld under the Code by any Person from a distribution to any Owner shall be
considered as having been paid by the Trustee to such Owner for all purposes of
the Pooling and Servicing Agreement.

          The Home Equity  Loans will be serviced by the  Servicer  pursuant to
the Pooling and  Servicing  Agreement.  The  Pooling  and  Servicing  Agreement
permits  the  Servicer  to enter into  Sub-Servicing  Agreements  with  certain
institutions  eligible for appointment as  Sub-Servicers  for the servicing and
administration of certain Home Equity Loans. No appointment of any Sub-Servicer
shall  release the Servicer from any of its  obligations  under the Pooling and
Servicing Agreement.

          This Certificate does not represent a deposit or other obligation of,
or an  interest  in,  nor are the  underlying  Home  Equity  Loans  insured  or
guaranteed by, Lehman ABS Corporation or Centex Credit Corporation d/b/a Centex
Home Equity Corporation or any of their affiliates. This Certificate is limited
in right of payment to certain  collections and recoveries relating to the Home
Equity  Loans  and  amounts  on  deposit  in the  Certificate  Account  and the
Principal and Interest Account (except as otherwise provided in the Pooling and
Servicing  Agreement)  and  payments  received by the  Trustee  pursuant to the
Certificate Insurance Policy all as more specifically set forth hereinabove and
in the Pooling and Servicing Agreement.

          No Owner shall have any right to institute any  proceeding,  judicial
or otherwise,  with respect to the Pooling and Servicing Agreement,  or for the
appointment of a receiver or trustee, or for any other remedy under the Pooling
and Servicing Agreement except in compliance with the terms thereof.

          Notwithstanding  any other  provisions  in the Pooling and  Servicing
Agreement,  the Owner of any Certificate shall have the right which is absolute
and  unconditional  to  receive  distributions  to the extent  provided  in the
Pooling  and  Servicing  Agreement  with  respect  to  such  Certificate  or to
institute  suit for the  enforcement of any such  distribution,  and such right
shall not be impaired  without  the  consent of such  Owner.  The Owner of this
Certificate,  by its acceptance hereof, agrees, however, that to the extent the
Certificate  Insurer makes Insured Payments,  either directly or indirectly (as
by paying through the Trustee or Paying Agent), to the Owners of such Class A-4
Certificates,  the Certificate Insurer will be subrogated to the rights of such
Owners of Class A-4 Certificates with respect to such Insured Payment, shall be
deemed to the extent of the payments so made to be a  registered  Owner of such
Class A-4 Certificates and shall receive all future  distributions of the Class
A-4  Distribution  Amount  until all such Insured  Payments by the  Certificate
Insurer have been fully reimbursed.

          The Pooling and Servicing  Agreement  provides  that the  obligations
created  thereby  will  terminate  upon  the  payment  to  the  Owners  of  all
Certificates  from amounts  other than those  available  under the  Certificate
Insurance  Policy of all amounts held by the Trustee and required to be paid to
such Owners pursuant to the Pooling and Servicing Agreement and payment in full
of all amounts owed to the Certificate  Insurer upon the latest to occur of (a)
the final  payment  or other  liquidation  (or any  advance  made with  respect
thereto) of the last Home Equity Loan in the Trust Estate,  (b) the disposition
of all  property  acquired in respect of any Home Equity Loan  remaining in the
Trust Estate or (c) at any time if a Qualified  Liquidation of the Trust Estate
is effected as  described  below.  To effect a  termination  of the Pooling and
Servicing   Agreement   pursuant  to  clause  (c)  above,  the  Owners  of  all
Certificates  then  Outstanding  shall provide the Trustee and the  Certificate
Insurer,  at such Owners' expense, an Opinion of Counsel experienced in federal
income tax matters acceptable to the Certificate Insurer and the Trustee to the
effect that each such liquidation constitutes a Qualified Liquidation,  and the
Servicer  shall  either  sell the  Home  Equity  Loans  and the  Trustee  shall
distribute the proceeds of the liquidation of the Trust Estate, or the Servicer
shall distribute equitably in kind all of the assets of the Trust Estate to the
remaining  Owners of the  Certificates to the effect that each such liquidation
constitutes a Qualified Liquidation, each in accordance with such plan, so that
the liquidation or distribution  of the Trust Estate,  the  distribution of any
proceeds of the  liquidation  and the  termination of the Pooling and Servicing
Agreement  occur no  later  than the  close of the 90th day  after  the date of
adoption  of the  plan of  liquidation  and  such  liquidation  qualifies  as a
Qualified Liquidation.

          The Pooling and Servicing  Agreement  additionally  provides that the
Servicer may, at its option,  purchase from the Trust all remaining Home Equity
Loans and other property then constituting the Trust Estate, and thereby effect
early retirement of the Certificates,  on any Monthly Remittance Date after the
Clean-Up Call Date. Under certain  circumstances,  the Certificate  Insurer may
also exercise such purchase rights if the Servicer does not do so. In addition,
under certain  circumstances  relating to the  qualification  of the REMIC as a
REMIC under the Code, the Home Equity Loans may be sold,  thereby effecting the
early retirement of the Certificates.

          The Trustee shall give written  notice of  termination of the Pooling
and Servicing Agreement to each Owner in the manner set forth therein.

          The  Certificate  Insurer  or  the  Owners  of  the  majority  of the
Percentage  Interests  represented by the Class A  Certificates  with the prior
written consent of the Certificate Insurer have the right to exercise any trust
or power set forth in Section 6.11 of the Pooling and Servicing Agreement.

          As provided in the Pooling  and  Servicing  Agreement  and subject to
certain  limitations  therein set forth and referred to on the face hereof, the
transfer of this  Certificate  is registrable in the Register upon surrender of
this Certificate for  registration of transfer at the office  designated as the
location  of the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument of transfer in form  satisfactory to the Registrar duly executed by,
the Owner hereof or his attorney duly authorized in writing,  and thereupon one
or more  new  Certificates  of the  like  Class,  tenor  and a like  Percentage
interest will be issued to the designated transferee or transferees.

          The Pooling and Servicing Agreement permits,  with certain exceptions
as therein provided,  the amendment thereof and the modifications of rights and
obligations of the parties provided therein by the Depositor,  the Trustee, the
Seller  and the  Servicer  at any time and from  time to time,  with the  prior
written  approval  of the  Certificate  Insurer  and without the consent of the
Owners;  provided  that in  certain  other  circumstances  provided  for in the
Pooling and  Servicing  Agreement  such  consent of the Owners will be required
prior to  amendment.  Any such  consent  by the Owner at the time of the giving
thereof,  of this  Certificate  shall be conclusive and binding upon such Owner
and upon all future Owners of the  Certificate  and of any  Certificate  issued
upon the  registration  of  Transfer  hereof or in  exchange  hereof or in lieu
hereof  whether  or not  notation  of such  consent or waiver is made upon this
Certificate.

          The  Trustee is  required  to  furnish  certain  information  on each
Payment Date to the Owner of this  Certificate,  as more fully described in the
Pooling and Servicing Agreement.

          The  Class  A-4   Certificates   are  issuable   only  as  registered
Certificates in minimum  denominations of $1,000 original Certificate Principal
Balance.  As provided in the Pooling  and  Servicing  Agreement  and subject to
certain  limitations therein set forth, Class A-4 Certificates are exchangeable
for new Class A-4 Certificates of authorized  denominations evidencing the same
aggregate principal amount.

          No service charge will be made for any such  registration of transfer
or  exchange,  but the  Registrar  or  Trustee  may  require  payment  of a sum
sufficient to cover any tax or other governmental  charge payable in connection
therewith.

          The  Trustee  and any agent of the  Trustee  may treat the  Person in
whose name this Certificate is registered as the owner hereof for all purposes,
and  neither  the  Trustee or any such agent shall be affected by notice to the
contrary,  except as may otherwise be specifically  provided in the Pooling and
Servicing Agreement with respect to the Certificate Insurer.

          IN WITNESS  WHEREOF,  the Trustee has caused this  Certificate  to be
duly executed on behalf of the Trust.

                                          NORWEST BANK MINNESOTA, NATIONAL 
                                          ASSOCIATION, as Trustee


                                          By:________________________________

                                          Title:_____________________________

Trustee Authentication

NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, as Trustee

By:______________________________

Title:___________________________




                                                                   EXHIBIT A-5

                                                 FORM OF CLASS A-5 CERTIFICATE

          SOLELY FOR FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE REPRESENTS A
CLASS OF "REGULAR  INTERESTS" IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT"
("REMIC") AS THOSE TERMS ARE DEFINED, RESPECTIVELY, IN SECTION 860G AND 860D OF
THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), ASSUMING COMPLIANCE
WITH THE REMIC PROVISIONS OF THE CODE.

                      CENTEX HOME EQUITY LOAN TRUST 1998-3
                    HOME EQUITY LOAN PASS-THROUGH CERTIFICATE
                                    CLASS A-5
                            (6.58% PASS-THROUGH RATE)

         Representing Certain Interests in a Pool of Group I Home Equity
                        Loans Originated and Serviced by

         CENTEX CREDIT CORPORATION D/B/A CENTEX HOME EQUITY CORPORATION

          (This certificate does not represent an interest in, or an obligation
of, nor are the  underlying  Home Equity Loans  insured or guaranteed by Lehman
ABS Corporation  (the  "Depositor") or Centex Credit  Corporation  d/b/a Centex
Home Equity  Corporation  (the "Seller" or the  "Servicer").  This  Certificate
represents a fractional ownership interest in the Group I Home Equity Loans and
certain other property held by the Trust.)

          Unless this certificate is presented by an authorized  representative
of The Depository Trust Company, a New York corporation  ("DTC"), to the Issuer
("Centex  Home Equity  Loan Trust  1998-3")  or its agent for  registration  of
transfer,  exchange, or payment and any certificate issued is registered in the
name of Cede & Co.  or in such  other  name as is  requested  by an  authorized
representative  of DTC (and any  payment is made to Cede & Co. or to such other
entity as is requested by an authorized  representative  of DTC), ANY TRANSFER,
PLEDGE,  OR OTHER USE  HEREOF  FOR VALUE OR  OTHERWISE  BY OR TO ANY  PERSON IS
WRONGFUL  inasmuch as the registered owner hereof,  Cede & Co., has an interest
herein.

NO: A-5-1                                                        152314 AR1
                                                                    CUSIP
       $18,906,000                   September 29, 1998          October 2029
- -------------------------------      ------------------          ------------
Original Class A-5 Certificate              Date               Final Scheduled
Principal Balance                                              Payment Date

                                 CEDE & CO.
                               Registered Owner
          The registered  Owner named above is the registered  beneficial Owner
of a  fractional  interest in (a) the Home Equity  Loans in Group I (other than
any  principal  received and  interest due thereon  prior to September 1, 1998)
listed in Schedule I-A to the Pooling and Servicing  Agreement which the Seller
is causing to be delivered to the  Depositor and the Depositor is causing to be
delivered to the Trustee (and all substitutions therefor as provided by Section
3.03, 3.04 and 3.06 of the Pooling and Servicing Agreement),  together with the
related  Home  Equity  Loan  documents  and  the  Depositor's  interest  in any
Property, and all payments thereon and proceeds of the conversion, voluntary or
involuntary,  of the foregoing; (b) such amounts allocable to Group I as may be
held by the  Trustee  in the  Certificate  Account,  together  with  investment
earnings  on such  amounts  and such  amounts as may be held in the name of the
Trustee in the Principal and Interest Account,  if any, exclusive of investment
earnings  thereon  (except as otherwise  provided in the Pooling and  Servicing
Agreement),  whether  in the form of  cash,  instruments,  securities  or other
properties  (including any Eligible Investments held by the Servicer),  (c) the
Depositor's  rights,  but none of its  obligations,  under  the  Loan  Purchase
Agreement and (d) proceeds of all the foregoing  (including,  but not by way of
limitation,  all proceeds of any mortgage  insurance,  flood insurance,  hazard
insurance and title insurance  policy  relating to the Home Equity Loans,  cash
proceeds,  accounts, accounts receivable,  notes, drafts, acceptances,  chattel
paper, checks,  deposit accounts,  rights to payment of any and every kind, and
other forms of obligations and receivables  which at any time constitute all or
part of or are  included in the  proceeds of any of the  foregoing)  to pay the
Certificates  as specified in the Pooling and  Servicing  Agreement  ((a) - (d)
above shall be collectively referred to herein as the "Trust Estate").

          The Owner  hereof is entitled to  principal  payments on each Payment
Date, as hereinafter  described,  which will fully amortize such original Class
A-5  Certificate  Principal  Balance  over the period  from the date of initial
issuance  of the  Certificates  to the  final  Payment  Date for the  Class A-5
Certificates.  Therefore,  the  actual  Outstanding  principal  amount  of this
Certificate  may, on any date subsequent to October 26, 1998 (the first Payment
Date) be less than the original Class A Certificate Principal Balance set forth
above.

          Upon  receiving the final  distribution  hereon,  the Owner hereof is
required to send this  Certificate  to the Trustee.  The Pooling and  Servicing
Agreement (as defined below)  provides  that, in any event,  upon the making of
the final  distribution  due on this  Certificate,  this  Certificate  shall be
deemed canceled for all purposes under the Pooling and Servicing Agreement.

          NEITHER THIS  CERTIFICATE  NOR THE  UNDERLYING  HOME EQUITY LOANS ARE
INSURED  OR  GUARANTEED  BY THE  FEDERAL  DEPOSIT  INSURANCE  CORPORATION,  THE
GOVERNMENT NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.

          THE  PRINCIPAL  OF  THIS  CERTIFICATE  IS  PAYABLE  IN  INSTALLMENTS.
THEREFORE,  THE ACTUAL OUTSTANDING  PRINCIPAL AMOUNT OF THIS CERTIFICATE MAY ON
ANY DATE  SUBSEQUENT  TO OCTOBER 26, 1998 (THE FIRST PAYMENT DATE) BE LESS THAN
ITS ORIGINAL CERTIFICATE PRINCIPAL BALANCE.

          THIS   CERTIFICATE   IS  A   PASS-THROUGH   CERTIFICATE   ONLY   AND,
NOTWITHSTANDING  REFERENCES  HEREIN TO PRINCIPAL AND  INTEREST,  NO DEBT OF ANY
PERSON IS REPRESENTED HEREBY.

          This  Certificate is one of a Class of  duly-authorized  Certificates
designated  as  Centex  Home  Equity  Loan  Trust  1998-3,   Home  Equity  Loan
Pass-Through Certificates,  Class A-5 (the "Class A-5 Certificates") and issued
under and  subject to the terms,  provisions  and  conditions  of that  certain
Pooling and Servicing Agreement dated as of September 1, 1998 (the "Pooling and
Servicing  Agreement") by and among Centex Credit Corporation d/b/a Centex Home
Equity  Corporation,  in its capacity as the Seller (the  "Seller")  and as the
Servicer (the "Servicer"), Lehman ABS Corporation, in its capacity as Depositor
(the  "Depositor")  and Norwest Bank Minnesota,  National  Association,  in its
capacity  as the  Trustee  (the  "Trustee"),  to which  Pooling  and  Servicing
Agreement the Owner of this Certificate by virtue of acceptance  hereof assents
and by which such Owner is bound.  Also issued under the Pooling and  Servicing
Agreement are  Certificates  designated as Centex Home Equity Loan Trust 1998-3
Home  Equity  Loan  Pass-Through  Certificates,   Class  A-1  (the  "Class  A-1
Certificates"), Class A-2 (the "Class A-2 Certificates"), Class A-3 (the "Class
A-3 Certificates"),  Class A-4 (the "Class A-4  Certificates"),  Class A-5 (the
"Class A-5 Certificates"),  Class A-6 (the "Class A-6 Certificates"), Class A-7
(the "Class A-7  Certificates")  and Class R (Residual  Interest) (the "Class R
Certificates").  The Class A-1 Certificates,  the Class A-2  Certificates,  the
Class A-3 Certificates, the Class A-4 Certificates, the Class A-5 Certificates,
the Class A-6  Certificates  and the Class A-7  Certificates  shall be together
referred to as the "Class A Certificates"  and the Class A Certificates and the
Class R  Certificates  are together  referred to herein as the  "Certificates."
Terms  capitalized  herein  and not  otherwise  defined  herein  shall have the
respective meanings set forth in the Pooling and Servicing Agreement.

          On the 25th day of each month,  or, if such day is not a Business Day,
then the next  succeeding  Business  Day (each such day being a "Payment  Date")
commencing  October 26, 1998, the Owners of the Class A-5 Certificates as of the
close of business on the last  Business  Day of the calendar  month  immediately
preceding the calendar  month in which a Payment Date occurs (the "Record Date")
will be entitled to receive the Class A-5  Distribution  Amount relating to such
Certificate  on such Payment  Date.  Distributions  will be made in  immediately
available  funds  to  Owners  of  Certificates   having  an  aggregate  original
Certificate  Principal  Balance of at least  $__________  (by wire  transfer  or
otherwise)  to the account of an Owner at a domestic bank or other entity having
appropriate  facilities therefor,  if such Owner has so notified the Trustee, or
by check mailed to the address of the person  entitled  thereto as it appears on
the Register.

          Each Owner of record of a Class A-5  Certificate  will be entitled to
receive  such  Owner's  Percentage  Interest in the amounts due on such Payment
Date to the Owners of the Class A-5  Certificates.  The Percentage  Interest of
each Class A-5 Certificate as of any date of determination will be equal to the
percentage obtained by dividing the original  Certificate  Principal Balance of
such  Class A-5  Certificate  on the  Startup  Day by the  aggregate  Class A-5
Certificate Principal Balance on the Startup Day.

          The  Certificate  Insurer  is  required,  subject to the terms of the
Certificate  Insurance Policy to make Insured Payments available to the Trustee
on or prior to the related Payment Date for distribution to the Owners provided
that timely  notice has been given to the  Certificate  Insurer by the Trustee.
"Insured  Payments"  shall  have  the  meaning  as  provided  therefor  in  the
Certificate Insurance Policy.

          Upon receipt of amounts  under the  Certificate  Insurance  Policy on
behalf of the Owners of the Class A Certificates,  the Trustee shall distribute
in accordance with the Pooling and Servicing  Agreement such amounts  (directly
or through a Paying Agent) to the Owners of the appropriate  Class of the Class
A Certificates.

          The  Trustee  or  any  duly-appointed  Paying  Agent  will  duly  and
punctually  pay  distributions  with respect to this  Certificate in accordance
with the terms hereof and the Pooling and Servicing Agreement. Amounts properly
withheld under the Code by any Person from a distribution to any Owner shall be
considered as having been paid by the Trustee to such Owner for all purposes of
the Pooling and Servicing Agreement.

          The Home Equity  Loans will be serviced by the  Servicer  pursuant to
the Pooling and  Servicing  Agreement.  The  Pooling  and  Servicing  Agreement
permits  the  Servicer  to enter into  Sub-Servicing  Agreements  with  certain
institutions  eligible for appointment as  Sub-Servicers  for the servicing and
administration of certain Home Equity Loans. No appointment of any Sub-Servicer
shall  release the Servicer from any of its  obligations  under the Pooling and
Servicing Agreement.

          This Certificate does not represent a deposit or other obligation of,
or an  interest  in,  nor are the  underlying  Home  Equity  Loans  insured  or
guaranteed by, Lehman ABS Corporation or Centex Credit Corporation d/b/a Centex
Home Equity Corporation or any of their affiliates. This Certificate is limited
in right of payment to certain  collections and recoveries relating to the Home
Equity  Loans  and  amounts  on  deposit  in the  Certificate  Account  and the
Principal and Interest Account (except as otherwise provided in the Pooling and
Servicing  Agreement)  and  payments  received by the  Trustee  pursuant to the
Certificate Insurance Policy all as more specifically set forth hereinabove and
in the Pooling and Servicing Agreement.

          No Owner shall have any right to institute any  proceeding,  judicial
or otherwise,  with respect to the Pooling and Servicing Agreement,  or for the
appointment of a receiver or trustee, or for any other remedy under the Pooling
and Servicing Agreement except in compliance with the terms thereof.

          Notwithstanding  any other  provisions  in the Pooling and  Servicing
Agreement,  the Owner of any Certificate shall have the right which is absolute
and  unconditional  to  receive  distributions  to the extent  provided  in the
Pooling  and  Servicing  Agreement  with  respect  to  such  Certificate  or to
institute  suit for the  enforcement of any such  distribution,  and such right
shall not be impaired  without  the  consent of such  Owner.  The Owner of this
Certificate,  by its acceptance hereof, agrees, however, that to the extent the
Certificate  Insurer makes Insured Payments,  either directly or indirectly (as
by paying through the Trustee or Paying Agent), to the Owners of such Class A-5
Certificates,  the Certificate Insurer will be subrogated to the rights of such
Owners of Class A-5 Certificates with respect to such Insured Payment, shall be
deemed to the extent of the payments so made to be a  registered  Owner of such
Class A-5 Certificates and shall receive all future  distributions of the Class
A-5  Distribution  Amount  until all such Insured  Payments by the  Certificate
Insurer have been fully reimbursed.

          The Pooling and Servicing  Agreement  provides  that the  obligations
created  thereby  will  terminate  upon  the  payment  to  the  Owners  of  all
Certificates  from amounts  other than those  available  under the  Certificate
Insurance  Policy of all amounts held by the Trustee and required to be paid to
such Owners pursuant to the Pooling and Servicing Agreement and payment in full
of all amounts owed to the Certificate  Insurer upon the latest to occur of (a)
the final  payment  or other  liquidation  (or any  advance  made with  respect
thereto) of the last Home Equity Loan in the Trust Estate,  (b) the disposition
of all  property  acquired in respect of any Home Equity Loan  remaining in the
Trust Estate or (c) at any time if a Qualified  Liquidation of the Trust Estate
is effected as  described  below.  To effect a  termination  of the Pooling and
Servicing   Agreement   pursuant  to  clause  (c)  above,  the  Owners  of  all
Certificates  then  Outstanding  shall provide the Trustee and the  Certificate
Insurer,  at such Owners' expense, an Opinion of Counsel experienced in federal
income tax matters acceptable to the Certificate Insurer and the Trustee to the
effect that each such liquidation constitutes a Qualified Liquidation,  and the
Servicer  shall  either  sell the  Home  Equity  Loans  and the  Trustee  shall
distribute the proceeds of the liquidation of the Trust Estate, or the Servicer
shall distribute equitably in kind all of the assets of the Trust Estate to the
remaining  Owners of the  Certificates to the effect that each such liquidation
constitutes a Qualified Liquidation, each in accordance with such plan, so that
the liquidation or distribution  of the Trust Estate,  the  distribution of any
proceeds of the  liquidation  and the  termination of the Pooling and Servicing
Agreement  occur no  later  than the  close of the 90th day  after  the date of
adoption  of the  plan of  liquidation  and  such  liquidation  qualifies  as a
Qualified Liquidation.

          The Pooling and Servicing  Agreement  additionally  provides that the
Servicer may, at its option,  purchase from the Trust all remaining Home Equity
Loans and other property then constituting the Trust Estate, and thereby effect
early retirement of the Certificates,  on any Monthly Remittance Date after the
Clean-Up Call Date. Under certain  circumstances,  the Certificate  Insurer may
also exercise such purchase rights if the Servicer does not do so. In addition,
under certain  circumstances  relating to the  qualification  of the REMIC as a
REMIC under the Code, the Home Equity Loans may be sold,  thereby effecting the
early retirement of the Certificates.

          The Trustee shall give written  notice of  termination of the Pooling
and Servicing Agreement to each Owner in the manner set forth therein.

          The  Certificate  Insurer  or  the  Owners  of  the  majority  of the
Percentage  Interests  represented by the Class A  Certificates  with the prior
written consent of the Certificate Insurer have the right to exercise any trust
or power set forth in Section 6.11 of the Pooling and Servicing Agreement.

          As provided in the Pooling  and  Servicing  Agreement  and subject to
certain  limitations  therein set forth and referred to on the face hereof, the
transfer of this  Certificate  is registrable in the Register upon surrender of
this Certificate for  registration of transfer at the office  designated as the
location  of the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument of transfer in form  satisfactory to the Registrar duly executed by,
the Owner hereof or his attorney duly authorized in writing,  and thereupon one
or more  new  Certificates  of the  like  Class,  tenor  and a like  Percentage
interest will be issued to the designated transferee or transferees.

          The Pooling and Servicing Agreement permits,  with certain exceptions
as therein provided,  the amendment thereof and the modifications of rights and
obligations of the parties provided therein by the Depositor,  the Trustee, the
Seller  and the  Servicer  at any time and from  time to time,  with the  prior
written  approval  of the  Certificate  Insurer  and without the consent of the
Owners;  provided,  that in certain  other  circumstances  provided  for in the
Pooling and  Servicing  Agreement  such  consent of the Owners will be required
prior to  amendment.  Any such  consent  by the Owner at the time of the giving
thereof,  of this  Certificate  shall be conclusive and binding upon such Owner
and upon all future Owners of the  Certificate  and of any  Certificate  issued
upon the  registration  of  Transfer  hereof or in  exchange  hereof or in lieu
hereof  whether  or not  notation  of such  consent or waiver is made upon this
Certificate.

          The  Trustee is  required  to  furnish  certain  information  on each
Payment Date to the Owner of this  Certificate,  as more fully described in the
Pooling and Servicing Agreement.

          The  Class  A-5   Certificates   are  issuable   only  as  registered
Certificates in minimum  denominations of $1,000 original Certificate Principal
Balance.  As provided in the Pooling  and  Servicing  Agreement  and subject to
certain  limitations therein set forth, Class A-5 Certificates are exchangeable
for new Class A-5 Certificates of authorized  denominations evidencing the same
aggregate principal amount.

          No service charge will be made for any such  registration of transfer
or  exchange,  but the  Registrar  or  Trustee  may  require  payment  of a sum
sufficient to cover any tax or other governmental  charge payable in connection
therewith.

          The  Trustee  and any agent of the  Trustee  may treat the  Person in
whose name this Certificate is registered as the owner hereof for all purposes,
and  neither  the  Trustee or any such agent shall be affected by notice to the
contrary,  except as may otherwise be specifically  provided in the Pooling and
Servicing Agreement with respect to the Certificate Insurer.

         IN WITNESS WHEREOF, the Trustee has caused this Certificate to be duly
executed on behalf of the Trust.

                                         NORWEST BANK MINNESOTA,
                                         NATIONAL ASSOCIATION, as Trustee


                                         By:__________________________________

                                         Title:_______________________________

Trustee Authentication

NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, as Trustee


By:_________________________________

Title:______________________________





                                                                  EXHIBIT A-6

                                                FORM OF CLASS A-6 CERTIFICATE

          SOLELY FOR FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE REPRESENTS A
CLASS OF "REGULAR  INTERESTS" IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT"
("REMIC") AS THOSE TERMS ARE DEFINED, RESPECTIVELY, IN SECTION 860G AND 860D OF
THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), ASSUMING COMPLIANCE
WITH THE REMIC PROVISIONS OF THE CODE.

                      CENTEX HOME EQUITY LOAN TRUST 1998-3
                    HOME EQUITY LOAN PASS-THROUGH CERTIFICATE
                                    CLASS A-6
                            (6.04% PASS-THROUGH RATE)

         Representing Certain Interests in a Pool of Group I Home Equity
                        Loans Originated and Serviced by

         CENTEX CREDIT CORPORATION D/B/A CENTEX HOME EQUITY CORPORATION

          (This certificate does not represent an interest in, or an obligation
of, nor are the  underlying  Home Equity Loans  insured or guaranteed by Lehman
ABS Corporation  (the  "Depositor") or Centex Credit  Corporation  d/b/a Centex
Home Equity  Corporation  (the "Seller" or the  "Servicer").  This  Certificate
represents a fractional ownership interest in the Group I Home Equity Loans and
certain other property held by the Trust.)

          Unless this certificate is presented by an authorized  representative
of The Depository Trust Company, a New York corporation  ("DTC"), to the Issuer
("Centex  Home Equity  Loan Trust  1998-3")  or its agent for  registration  of
transfer,  exchange, or payment and any certificate issued is registered in the
name of Cede & Co.  or in such  other  name as is  requested  by an  authorized
representative  of DTC (and any  payment is made to Cede & Co. or to such other
entity as is requested by an authorized  representative  of DTC), ANY TRANSFER,
PLEDGE,  OR OTHER USE  HEREOF  FOR VALUE OR  OTHERWISE  BY OR TO ANY  PERSON IS
WRONGFUL  inasmuch as the registered owner hereof,  Cede & Co., has an interest
herein.

NO: A-6-1                                                       152314 AS9
                                                                   CUSIP
       $16,276,000                   September 29, 1998         October 2029
- -------------------------------      ------------------         ------------
Original Class A-6 Certificate             Date                Final Scheduled
Principal Balance                                              Payment Date

                                   CEDE & CO.
                                Registered Owner
          The registered  Owner named above is the registered  beneficial Owner
of a  fractional  interest in (a) the Home Equity  Loans in Group I (other than
any  principal  received and  interest due thereon  prior to September 1, 1998)
listed in Schedule I-A to the Pooling and Servicing  Agreement which the Seller
is causing to be delivered to the  Depositor and the Depositor is causing to be
delivered to the Trustee (and all substitutions therefor as provided by Section
3.03, 3.04 and 3.06 of the Pooling and Servicing Agreement),  together with the
related  Home  Equity  Loan  documents  and  the  Depositor's  interest  in any
Property, and all payments thereon and proceeds of the conversion, voluntary or
involuntary,  of the foregoing; (b) such amounts allocable to Group I as may be
held by the  Trustee  in the  Certificate  Account,  together  with  investment
earnings  on such  amounts  and such  amounts as may be held in the name of the
Trustee in the Principal and Interest Account,  if any, exclusive of investment
earnings  thereon  (except as otherwise  provided in the Pooling and  Servicing
Agreement),  whether  in the form of  cash,  instruments,  securities  or other
properties  (including any Eligible Investments held by the Servicer),  (c) the
Depositor's  rights,  but none of its  obligations,  under  the  Loan  Purchase
Agreement and (d) proceeds of all the foregoing  (including,  but not by way of
limitation,  all proceeds of any mortgage  insurance,  flood insurance,  hazard
insurance and title insurance  policy  relating to the Home Equity Loans,  cash
proceeds,  accounts, accounts receivable,  notes, drafts, acceptances,  chattel
paper, checks,  deposit accounts,  rights to payment of any and every kind, and
other forms of obligations and receivables  which at any time constitute all or
part of or are  included in the  proceeds of any of the  foregoing)  to pay the
Certificates  as specified in the Pooling and  Servicing  Agreement  ((a) - (d)
above shall be collectively referred to herein as the "Trust Estate").

          The Owner  hereof is entitled to  principal  payments on each Payment
Date, as hereinafter  described,  which will fully amortize such original Class
A-6  Certificate  Principal  Balance  over the period  from the date of initial
issuance  of the  Certificates  to the  final  Payment  Date for the  Class A-6
Certificates.  Therefore,  the  actual  Outstanding  principal  amount  of this
Certificate  may, on any date subsequent to October 26, 1998 (the first Payment
Date) be less than the original Class A Certificate Principal Balance set forth
above.

          Upon  receiving the final  distribution  hereon,  the Owner hereof is
required to send this  Certificate  to the Trustee.  The Pooling and  Servicing
Agreement (as defined below)  provides  that, in any event,  upon the making of
the final  distribution  due on this  Certificate,  this  Certificate  shall be
deemed canceled for all purposes under the Pooling and Servicing Agreement.

          NEITHER THIS  CERTIFICATE  NOR THE  UNDERLYING  HOME EQUITY LOANS ARE
INSURED  OR  GUARANTEED  BY THE  FEDERAL  DEPOSIT  INSURANCE  CORPORATION,  THE
GOVERNMENT NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.

          THE  PRINCIPAL  OF  THIS  CERTIFICATE  IS  PAYABLE  IN  INSTALLMENTS.
THEREFORE,  THE ACTUAL OUTSTANDING  PRINCIPAL AMOUNT OF THIS CERTIFICATE MAY ON
ANY DATE  SUBSEQUENT  TO OCTOBER 26, 1998 (THE FIRST PAYMENT DATE) BE LESS THAN
ITS ORIGINAL CERTIFICATE PRINCIPAL BALANCE.

          THIS   CERTIFICATE   IS  A   PASS-THROUGH   CERTIFICATE   ONLY   AND,
NOTWITHSTANDING  REFERENCES  HEREIN TO PRINCIPAL AND  INTEREST,  NO DEBT OF ANY
PERSON IS REPRESENTED HEREBY.

          This  Certificate is one of a Class of  duly-authorized  Certificates
designated  as  Centex  Home  Equity  Loan  Trust  1998-3,   Home  Equity  Loan
Pass-Through  Certificates,  Class A-6(the "Class A-6 Certificates") and issued
under and  subject to the terms,  provisions  and  conditions  of that  certain
Pooling and Servicing Agreement dated as of September 1, 1998 (the "Pooling and
Servicing  Agreement") by and among Centex Credit Corporation d/b/a Centex Home
Equity  Corporation,  in its capacity as the Seller (the  "Seller")  and as the
Servicer (the "Servicer"), Lehman ABS Corporation, in its capacity as Depositor
(the  "Depositor")  and Norwest Bank Minnesota,  National  Association,  in its
capacity  as the  Trustee  (the  "Trustee"),  to which  Pooling  and  Servicing
Agreement the Owner of this Certificate by virtue of acceptance  hereof assents
and by which such Owner is bound.  Also issued under the Pooling and  Servicing
Agreement are  Certificates  designated as Centex Home Equity Loan Trust 1998-3
Home  Equity  Loan  Pass-Through  Certificates,   Class  A-1  (the  "Class  A-1
Certificates"), Class A-2 (the "Class A-2 Certificates"), Class A-3 (the "Class
A-3 Certificates"),  Class A-4 (the "Class A-4  Certificates"),  Class A-5 (the
"Class A-5 Certificates"),  Class A-6 (the "Class A-6 Certificates"), Class A-7
(the "Class A-7  Certificates")  and Class R (Residual  Interest) (the "Class R
Certificates").  The Class A-1 Certificates,  the Class A-2  Certificates,  the
Class A-3 Certificates, the Class A-4 Certificates, the Class A-5 Certificates,
the Class A-6  Certificates  and the Class A-7  Certificates  shall be together
referred to as the "Class A Certificates"  and the Class A Certificates and the
Class R  Certificates  are together  referred to herein as the  "Certificates."
Terms  capitalized  herein  and not  otherwise  defined  herein  shall have the
respective meanings set forth in the Pooling and Servicing Agreement.

          On the 25th day of each month,  or, if such day is not a Business Day,
then the next  succeeding  Business  Day (each such day being a "Payment  Date")
commencing  October 26, 1998, the Owners of the Class A-6 Certificates as of the
close of business on the last  Business  Day of the calendar  month  immediately
preceding the calendar  month in which a Payment Date occurs (the "Record Date")
will be entitled to receive the Class A-6  Distribution  Amount relating to such
Certificate  on such Payment  Date.  Distributions  will be made in  immediately
available  funds  to  Owners  of  Certificates   having  an  aggregate  original
Certificate  Principal  Balance  of at least  $_________  (by wire  transfer  or
otherwise)  to the account of an Owner at a domestic bank or other entity having
appropriate  facilities therefor,  if such Owner has so notified the Trustee, or
by check mailed to the address of the person  entitled  thereto as it appears on
the Register.

          Each Owner of record of a Class A-6  Certificate  will be entitled to
receive  such  Owner's  Percentage  Interest in the amounts due on such Payment
Date to the Owners of the Class A-6  Certificates.  The Percentage  Interest of
each Class A-6 Certificate as of any date of determination will be equal to the
percentage obtained by dividing the original  Certificate  Principal Balance of
such  Class A-6  Certificate  on the  Startup  Day by the  aggregate  Class A-6
Certificate Principal Balance on the Startup Day.

          The  Certificate  Insurer  is  required,  subject to the terms of the
Certificate  Insurance Policy to make Insured Payments available to the Trustee
on or prior to the related Payment Date for distribution to the Owners provided
that timely  notice has been given to the  Certificate  Insurer by the Trustee.
"Insured  Payments"  shall  have  the  meaning  as  provided  therefor  in  the
Certificate Insurance Policy.

          Upon receipt of amounts  under the  Certificate  Insurance  Policy on
behalf of the Owners of the Class A Certificates,  the Trustee shall distribute
in accordance with the Pooling and Servicing  Agreement such amounts  (directly
or through a Paying Agent) to the Owners of the appropriate  Class of the Class
A Certificates.

          The  Trustee  or  any  duly-appointed  Paying  Agent  will  duly  and
punctually  pay  distributions  with respect to this  Certificate in accordance
with the terms hereof and the Pooling and Servicing Agreement. Amounts properly
withheld under the Code by any Person from a distribution to any Owner shall be
considered as having been paid by the Trustee to such Owner for all purposes of
the Pooling and Servicing Agreement.

          The Home Equity  Loans will be serviced by the  Servicer  pursuant to
the Pooling and  Servicing  Agreement.  The  Pooling  and  Servicing  Agreement
permits  the  Servicer  to enter into  Sub-Servicing  Agreements  with  certain
institutions  eligible for appointment as  Sub-Servicers  for the servicing and
administration of certain Home Equity Loans. No appointment of any Sub-Servicer
shall  release the Servicer from any of its  obligations  under the Pooling and
Servicing Agreement.

          This Certificate does not represent a deposit or other obligation of,
or an  interest  in,  nor are the  underlying  Home  Equity  Loans  insured  or
guaranteed by, Lehman ABS Corporation or Centex Credit Corporation d/b/a Centex
Home Equity Corporation or any of their affiliates. This Certificate is limited
in right of payment to certain  collections and recoveries relating to the Home
Equity  Loans  and  amounts  on  deposit  in the  Certificate  Account  and the
Principal and Interest Account (except as otherwise provided in the Pooling and
Servicing  Agreement)  and  payments  received by the  Trustee  pursuant to the
Certificate Insurance Policy all as more specifically set forth hereinabove and
in the Pooling and Servicing Agreement.

          No Owner shall have any right to institute any  proceeding,  judicial
or otherwise,  with respect to the Pooling and Servicing Agreement,  or for the
appointment of a receiver or trustee, or for any other remedy under the Pooling
and Servicing Agreement except in compliance with the terms thereof.

          Notwithstanding  any other  provisions  in the Pooling and  Servicing
Agreement,  the Owner of any Certificate shall have the right which is absolute
and  unconditional  to  receive  distributions  to the extent  provided  in the
Pooling  and  Servicing  Agreement  with  respect  to  such  Certificate  or to
institute  suit for the  enforcement of any such  distribution,  and such right
shall not be impaired  without  the  consent of such  Owner.  The Owner of this
Certificate,  by its acceptance hereof, agrees, however, that to the extent the
Certificate  Insurer makes Insured Payments,  either directly or indirectly (as
by paying through the Trustee or Paying Agent), to the Owners of such Class A-6
Certificates,  the Certificate Insurer will be subrogated to the rights of such
Owners of Class A-6 Certificates with respect to such Insured Payment, shall be
deemed to the extent of the payments so made to be a  registered  Owner of such
Class A-6 Certificates and shall receive all future  distributions of the Class
A-6  Distribution  Amount  until all such Insured  Payments by the  Certificate
Insurer have been fully reimbursed.

          The Pooling and Servicing  Agreement  provides  that the  obligations
created  thereby  will  terminate  upon  the  payment  to  the  Owners  of  all
Certificates  from amounts  other than those  available  under the  Certificate
Insurance  Policy of all amounts held by the Trustee and required to be paid to
such Owners pursuant to the Pooling and Servicing Agreement and payment in full
of all amounts owed to the Certificate  Insurer upon the latest to occur of (a)
the final  payment  or other  liquidation  (or any  advance  made with  respect
thereto) of the last Home Equity Loan in the Trust Estate,  (b) the disposition
of all  property  acquired in respect of any Home Equity Loan  remaining in the
Trust Estate or (c) at any time if a Qualified  Liquidation of the Trust Estate
is effected as  described  below.  To effect a  termination  of the Pooling and
Servicing   Agreement   pursuant  to  clause  (c)  above,  the  Owners  of  all
Certificates  then  Outstanding  shall provide the Trustee and the  Certificate
Insurer,  at such Owners' expense, an Opinion of Counsel experienced in federal
income tax matters acceptable to the Certificate Insurer and the Trustee to the
effect that each such liquidation constitutes a Qualified Liquidation,  and the
Servicer  shall  either  sell the  Home  Equity  Loans  and the  Trustee  shall
distribute the proceeds of the liquidation of the Trust Estate, or the Servicer
shall distribute equitably in kind all of the assets of the Trust Estate to the
remaining  Owners of the  Certificates to the effect that each such liquidation
constitutes a Qualified Liquidation, each in accordance with such plan, so that
the liquidation or distribution  of the Trust Estate,  the  distribution of any
proceeds of the  liquidation  and the  termination of the Pooling and Servicing
Agreement  occur no  later  than the  close of the 90th day  after  the date of
adoption  of the  plan of  liquidation  and  such  liquidation  qualifies  as a
Qualified Liquidation.

          The Pooling and Servicing  Agreement  additionally  provides that the
Servicer may, at its option,  purchase from the Trust all remaining Home Equity
Loans and other property then constituting the Trust Estate, and thereby effect
early retirement of the Certificates,  on any Monthly Remittance Date after the
Clean-Up Call Date. Under certain  circumstances,  the Certificate  Insurer may
also exercise such purchase rights if the Servicer does not do so. In addition,
under certain  circumstances  relating to the  qualification  of the REMIC as a
REMIC under the Code, the Home Equity Loans may be sold,  thereby effecting the
early retirement of the Certificates.

          The Trustee shall give written  notice of  termination of the Pooling
and Servicing Agreement to each Owner in the manner set forth therein.

          The  Certificate  Insurer  or  the  Owners  of  the  majority  of the
Percentage  Interests  represented by the Class A  Certificates  with the prior
written consent of the Certificate Insurer have the right to exercise any trust
or power set forth in Section 6.11 of the Pooling and Servicing Agreement.

          As provided in the Pooling  and  Servicing  Agreement  and subject to
certain  limitations  therein set forth and referred to on the face hereof, the
transfer of this  Certificate  is registrable in the Register upon surrender of
this Certificate for  registration of transfer at the office  designated as the
location  of the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument of transfer in form  satisfactory to the Registrar duly executed by,
the Owner hereof or his attorney duly authorized in writing,  and thereupon one
or more  new  Certificates  of the  like  Class,  tenor  and a like  Percentage
interest will be issued to the designated transferee or transferees.

          The Pooling and Servicing Agreement permits,  with certain exceptions
as therein provided,  the amendment thereof and the modifications of rights and
obligations of the parties provided therein by the Depositor,  the Trustee, the
Seller  and the  Servicer  at any time and from  time to time,  with the  prior
written  approval  of the  Certificate  Insurer  and without the consent of the
Owners;  provided,  that in certain  other  circumstances  provided  for in the
Pooling and  Servicing  Agreement  such  consent of the Owners will be required
prior to  amendment.  Any such  consent  by the Owner at the time of the giving
thereof,  of this  Certificate  shall be conclusive and binding upon such Owner
and upon all future Owners of the  Certificate  and of any  Certificate  issued
upon the  registration  of  Transfer  hereof or in  exchange  hereof or in lieu
hereof  whether  or not  notation  of such  consent or waiver is made upon this
Certificate.

          The  Trustee is  required  to  furnish  certain  information  on each
Payment Date to the Owner of this  Certificate,  as more fully described in the
Pooling and Servicing Agreement.

          The  Class  A-6   Certificates   are  issuable   only  as  registered
Certificates in minimum  denominations of $1,000 original Certificate Principal
Balance.  As provided in the Pooling  and  Servicing  Agreement  and subject to
certain  limitations therein set forth, Class A-6 Certificates are exchangeable
for new Class A-6 Certificates of authorized  denominations evidencing the same
aggregate principal amount.

          No service charge will be made for any such  registration of transfer
or  exchange,  but the  Registrar  or  Trustee  may  require  payment  of a sum
sufficient to cover any tax or other governmental  charge payable in connection
therewith.

          The  Trustee  and any agent of the  Trustee  may treat the  Person in
whose name this Certificate is registered as the owner hereof for all purposes,
and  neither  the  Trustee or any such agent shall be affected by notice to the
contrary,  except as may otherwise be specifically  provided in the Pooling and
Servicing Agreement with respect to the Certificate Insurer.

          IN WITNESS  WHEREOF,  the Trustee has caused this  Certificate  to be
duly executed on behalf of the Trust.

                                         NORWEST BANK MINNESOTA, 
                                         NATIONAL ASSOCIATION, as Trustee


                                         By:_________________________________

                                         Title:______________________________

Trustee Authentication

NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, as Trustee


By:_________________________________

Title:______________________________





                                                                   EXHIBIT A-7

                                                 FORM OF CLASS A-7 CERTIFICATE

          SOLELY FOR FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE REPRESENTS A
CLASS OF "REGULAR  INTERESTS" IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT"
("REMIC") AS THOSE TERMS ARE DEFINED, RESPECTIVELY, IN SECTION 860G AND 860D OF
THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), ASSUMING COMPLIANCE
WITH THE REMIC PROVISIONS OF THE CODE.

                      CENTEX HOME EQUITY LOAN TRUST 1998-3
                    HOME EQUITY LOAN PASS-THROUGH CERTIFICATE
                                    CLASS A-7
                          (VARIABLE PASS-THROUGH RATE)

        Representing Certain Interests in a Pool of Group II Home Equity
                        Loans Originated and Serviced by

         CENTEX CREDIT CORPORATION D/B/A CENTEX HOME EQUITY CORPORATION

          (This certificate does not represent an interest in, or an obligation
of, nor are the  underlying  Home Equity Loans  insured or guaranteed by Lehman
ABS Corporation  (the  "Depositor") or Centex Credit  Corporation  d/b/a Centex
Home Equity  Corporation  (the "Seller" or the  "Servicer").  This  Certificate
represents  a fractional  ownership  interest in the Group II Home Equity Loans
and certain other property held by the Trust.)

          Unless this certificate is presented by an authorized  representative
of The Depository Trust Company, a New York corporation  ("DTC"), to the Issuer
("Centex  Home Equity  Loan Trust  1998-3")  or its agent for  registration  of
transfer,  exchange, or payment and any certificate issued is registered in the
name of Cede & Co.  or in such  other  name as is  requested  by an  authorized
representative  of DTC (and any  payment is made to Cede & Co. or to such other
entity as is requested by an authorized  representative  of DTC), ANY TRANSFER,
PLEDGE,  OR OTHER USE  HEREOF  FOR VALUE OR  OTHERWISE  BY OR TO ANY  PERSON IS
WRONGFUL  inasmuch as the registered owner hereof,  Cede & Co., has an interest
herein.

NO: A-7-1                                                         152314 AT7
                                                                    CUSIP
       $77,235,000                September 29, 1998             October 2029
- ------------------------------    ------------------             ------------
Original Class A-7 Certificate          Date                   Final Scheduled
Principal Balance                                              Payment Date

                                  CEDE & CO.
                                Registered Owner
          The registered  Owner named above is the registered  beneficial Owner
of a  fractional  interest in (a) the Home Equity Loans in Group II (other than
any  principal  received and  interest due thereon  prior to September 1, 1998)
listed in Schedule I-B to the Pooling and Servicing  Agreement which the Seller
is causing to be delivered to the  Depositor and the Depositor is causing to be
delivered to the Trustee (and all substitutions therefor as provided by Section
3.03, 3.04 and 3.06 of the Pooling and Servicing Agreement),  together with the
related  Home  Equity  Loan  documents  and  the  Depositor's  interest  in any
Property, and all payments thereon and proceeds of the conversion, voluntary or
involuntary, of the foregoing; (b) such amounts allocable to Group II as may be
held by the  Trustee  in the  Certificate  Account,  together  with  investment
earnings  on such  amounts  and such  amounts as may be held in the name of the
Trustee in the Principal and Interest Account,  if any, exclusive of investment
earnings  thereon  (except as otherwise  provided in the Pooling and  Servicing
Agreement),  whether  in the form of  cash,  instruments,  securities  or other
properties  (including any Eligible Investments held by the Servicer),  (c) the
Depositor's  rights,  but none of its  obligations,  under  the  Loan  Purchase
Agreement and (d) proceeds of all the foregoing  (including,  but not by way of
limitation,  all proceeds of any mortgage  insurance,  flood insurance,  hazard
insurance and title insurance  policy  relating to the Home Equity Loans,  cash
proceeds,  accounts, accounts receivable,  notes, drafts, acceptances,  chattel
paper, checks,  deposit accounts,  rights to payment of any and every kind, and
other forms of obligations and receivables  which at any time constitute all or
part of or are  included in the  proceeds of any of the  foregoing)  to pay the
Certificates  as specified in the Pooling and  Servicing  Agreement  ((a) - (d)
above shall be collectively referred to herein as the "Trust Estate").

          The Owner  hereof is entitled to  principal  payments on each Payment
Date, as hereinafter  described,  which will fully amortize such original Class
A-7  Certificate  Principal  Balance  over the period  from the date of initial
issuance  of the  Certificates  to the  final  Payment  Date for the  Class A-7
Certificates.  Therefore,  the  actual  Outstanding  principal  amount  of this
Certificate  may, on any date subsequent to October 26, 1998 (the first Payment
Date) be less than the Original Class A Certificate Principal Balance set forth
above.

          Upon  receiving the final  distribution  hereon,  the Owner hereof is
required to send this  Certificate  to the Trustee.  The Pooling and  Servicing
Agreement (as defined below)  provides  that, in any event,  upon the making of
the final  distribution  due on this  Certificate,  this  Certificate  shall be
deemed canceled for all purposes under the Pooling and Servicing Agreement.

          NEITHER THIS  CERTIFICATE  NOR THE  UNDERLYING  HOME EQUITY LOANS ARE
INSURED  OR  GUARANTEED  BY THE  FEDERAL  DEPOSIT  INSURANCE  CORPORATION,  THE
GOVERNMENT NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.

          THE  PRINCIPAL  OF  THIS  CERTIFICATE  IS  PAYABLE  IN  INSTALLMENTS.
THEREFORE,  THE ACTUAL OUTSTANDING  PRINCIPAL AMOUNT OF THIS CERTIFICATE MAY ON
ANY DATE  SUBSEQUENT  TO OCTOBER 26, 1998 (THE FIRST PAYMENT DATE) BE LESS THAN
ITS ORIGINAL CERTIFICATE PRINCIPAL BALANCE.

          THIS   CERTIFICATE   IS  A   PASS-THROUGH   CERTIFICATE   ONLY   AND,
NOTWITHSTANDING  REFERENCES  HEREIN TO PRINCIPAL AND  INTEREST,  NO DEBT OF ANY
PERSON IS REPRESENTED HEREBY.

          This  Certificate is one of a Class of  duly-authorized  Certificates
designated  as  Centex  Home  Equity  Loan  Trust  1998-3,   Home  Equity  Loan
Pass-Through Certificates,  Class A-7 (the "Class A-7 Certificates") and issued
under and  subject to the terms,  provisions  and  conditions  of that  certain
Pooling and Servicing Agreement dated as of September 1, 1998 (the "Pooling and
Servicing  Agreement") by and among Centex Credit Corporation d/b/a Centex Home
Equity  Corporation,  in its capacity as the Seller (the  "Seller")  and as the
Servicer (the "Servicer"), Lehman ABS Corporation, in its capacity as Depositor
(the  "Depositor")  and Norwest Bank Minnesota,  National  Association,  in its
capacity  as the  Trustee  (the  "Trustee"),  to which  Pooling  and  Servicing
Agreement the Owner of this Certificate by virtue of acceptance  hereof assents
and by which such Owner is bound.  Also issued under the Pooling and  Servicing
Agreement are  Certificates  designated as Centex Home Equity Loan Trust 1998-3
Home  Equity  Loan  Pass-Through  Certificates,   Class  A-1  (the  "Class  A-1
Certificates"), Class A-2 (the "Class A-2 Certificates"), Class A-3 (the "Class
A-3 Certificates"),  Class A-4 (the "Class A-4  Certificates"),  Class A-5 (the
"Class A-5 Certificates"),  Class A-6 (the "Class A-6 Certificates"), Class A-7
(the "Class A-7  Certificates")  and Class R (Residual  Interest) (the "Class R
Certificates").  The Class A-1 Certificates,  the Class A-2  Certificates,  the
Class A-3 Certificates, the Class A-4 Certificates, the Class A-5 Certificates,
the Class A-6  Certificates  and the Class A-7  Certificates  shall be together
referred to as the "Class A Certificates"  and the Class A Certificates and the
Class R  Certificates  are together  referred to herein as the  "Certificates."
Terms  capitalized  herein  and not  otherwise  defined  herein  shall have the
respective meanings set forth in the Pooling and Servicing Agreement.

          On the 25th day of each month,  or, if such day is not a Business Day,
then the next  succeeding  Business  Day (each such day being a "Payment  Date")
commencing  October 26, 1998, the Owners of the Class A-7 Certificates as of the
close of business on the last  Business  Day of the calendar  month  immediately
preceding the calendar  month in which a Payment Date occurs (the "Record Date")
will be entitled to receive the Class A-7  Distribution  Amount relating to such
Certificate  on such Payment  Date.  Distributions  will be made in  immediately
available  funds  to  Owners  of  Certificates   having  an  aggregate  original
Certificate  Principal  Balance  of at  least  $________  (by wire  transfer  or
otherwise)  to the account of an Owner at a domestic bank or other entity having
appropriate  facilities therefor,  if such Owner has so notified the Trustee, or
by check mailed to the address of the person  entitled  thereto as it appears on
the Register.

          Each Owner of record of a Class A-7  Certificate  will be entitled to
receive  such  Owner's  Percentage  Interest in the amounts due on such Payment
Date to the Owners of the Class A-7  Certificates.  The Percentage  Interest of
each Class A-7 Certificate as of any date of determination will be equal to the
percentage obtained by dividing the original  Certificate  Principal Balance of
such  Class A-7  Certificate  on the  Startup  Day by the  aggregate  Class A-7
Certificate Principal Balance on the Startup Day.

          The  Certificate  Insurer  is  required,  subject to the terms of the
Certificate  Insurance Policy to make Insured Payments available to the Trustee
on or prior to the related Payment Date for distribution to the Owners provided
that timely  notice has been given to the  Certificate  Insurer by the Trustee.
"Insured  Payments"  shall  have  the  meaning  as  provided  therefor  in  the
Certificate Insurance Policy.

          Upon receipt of amounts  under the  Certificate  Insurance  Policy on
behalf of the Owners of the Class A Certificates,  the Trustee shall distribute
in accordance with the Pooling and Servicing  Agreement such amounts  (directly
or through a Paying Agent) to the Owners of the appropriate  Class of the Class
A Certificates.

          The  Trustee  or  any  duly-appointed  Paying  Agent  will  duly  and
punctually  pay  distributions  with respect to this  Certificate in accordance
with the terms hereof and the Pooling and Servicing Agreement. Amounts properly
withheld under the Code by any Person from a distribution to any Owner shall be
considered as having been paid by the Trustee to such Owner for all purposes of
the Pooling and Servicing Agreement.

          The Home Equity  Loans will be serviced by the  Servicer  pursuant to
the Pooling and  Servicing  Agreement.  The  Pooling  and  Servicing  Agreement
permits  the  Servicer  to enter into  Sub-Servicing  Agreements  with  certain
institutions  eligible for appointment as  Sub-Servicers  for the servicing and
administration of certain Home Equity Loans. No appointment of any Sub-Servicer
shall  release the Servicer from any of its  obligations  under the Pooling and
Servicing Agreement.

          This Certificate does not represent a deposit or other obligation of,
or an  interest  in,  nor are the  underlying  Home  Equity  Loans  insured  or
guaranteed by, Lehman ABS Corporation or Centex Credit Corporation d/b/a Centex
Home Equity Corporation or any of their affiliates. This Certificate is limited
in right of payment to certain  collections and recoveries relating to the Home
Equity  Loans  and  amounts  on  deposit  in the  Certificate  Account  and the
Principal and Interest Account (except as otherwise provided in the Pooling and
Servicing  Agreement)  and  payments  received by the  Trustee  pursuant to the
Certificate Insurance Policy all as more specifically set forth hereinabove and
in the Pooling and Servicing Agreement.

          No Owner shall have any right to institute any  proceeding,  judicial
or otherwise,  with respect to the Pooling and Servicing Agreement,  or for the
appointment of a receiver or trustee, or for any other remedy under the Pooling
and Servicing Agreement except in compliance with the terms thereof.

          Notwithstanding  any other  provisions  in the Pooling and  Servicing
Agreement,  the Owner of any Certificate shall have the right which is absolute
and  unconditional  to  receive  distributions  to the extent  provided  in the
Pooling  and  Servicing  Agreement  with  respect  to  such  Certificate  or to
institute  suit for the  enforcement of any such  distribution,  and such right
shall not be impaired  without  the  consent of such  Owner.  The Owner of this
Certificate,  by its acceptance hereof, agrees, however, that to the extent the
Certificate  Insurer makes Insured Payments,  either directly or indirectly (as
by paying through the Trustee or Paying Agent), to the owners of such Class A-7
Certificates,  the Certificate Insurer will be subrogated to the rights of such
Owners of Class A-7 Certificates with respect to such Insured Payment, shall be
deemed to the extent of the payments so made to be a  registered  Owner of such
Class A-7 Certificates and shall receive all future  distributions of the Class
A-7  Distribution  Amount  until all such Insured  Payments by the  Certificate
Insurer have been fully reimbursed.

          The Pooling and Servicing  Agreement  provides  that the  obligations
created  thereby  will  terminate  upon  the  payment  to  the  Owners  of  all
Certificates  from amounts  other than those  available  under the  Certificate
Insurance  Policy of all amounts held by the Trustee and required to be paid to
such Owners pursuant to the Pooling and Servicing Agreement and payment in full
of all amounts owed to the Certificate  Insurer upon the latest to occur of (a)
the final  payment  or other  liquidation  (or any  advance  made with  respect
thereto) of the last Home Equity Loan in the Trust Estate,  (b) the disposition
of all  property  acquired in respect of any Home Equity Loan  remaining in the
Trust Estate or (c) at any time if a Qualified  Liquidation of the Trust Estate
is effected as  described  below.  To effect a  termination  of the Pooling and
Servicing   Agreement   pursuant  to  clause  (c)  above,  the  Owners  of  all
Certificates  then  Outstanding  shall provide the Trustee and the  Certificate
Insurer,  at such Owners' expense, an Opinion of Counsel experienced in federal
income tax matters acceptable to the Certificate Insurer and the Trustee to the
effect that each such liquidation constitutes a Qualified Liquidation,  and the
Servicer  shall  either  sell the  Home  Equity  Loans  and the  Trustee  shall
distribute the proceeds of the liquidation of the Trust Estate, or the Servicer
shall distribute equitably in kind all of the assets of the Trust Estate to the
remaining  Owners of the  Certificates to the effect that each such liquidation
constitutes a Qualified Liquidation, each in accordance with such plan, so that
the liquidation or distribution  of the Trust Estate,  the  distribution of any
proceeds of the  liquidation  and the  termination of the Pooling and Servicing
Agreement  occur no  later  than the  close of the 90th day  after  the date of
adoption  of the  plan of  liquidation  and  such  liquidation  qualifies  as a
Qualified Liquidation.

          The Pooling and Servicing  Agreement  additionally  provides that the
Servicer may, at its option,  purchase from the Trust all remaining Home Equity
Loans and other property then constituting the Trust Estate, and thereby effect
early retirement of the Certificates,  on any Monthly Remittance Date after the
Clean-Up Call Date. Under certain  circumstances,  the Certificate  Insurer may
also exercise such purchase rights if the Servicer does not do so. In addition,
under certain  circumstances  relating to the  qualification  of the REMIC as a
REMIC under the Code, the Home Equity Loans may be sold,  thereby effecting the
early retirement of the Certificates.

          The Trustee shall give written  notice of  termination of the Pooling
and Servicing Agreement to each Owner in the manner set forth therein.

          The  Certificate  Insurer  or  the  Owners  of  the  majority  of the
Percentage  Interests  represented by the Class A  Certificates  with the prior
written consent of the Certificate Insurer have the right to exercise any trust
or power set forth in Section 6.11 of the Pooling and Servicing Agreement.

          As provided in the Pooling  and  Servicing  Agreement  and subject to
certain  limitations  therein set forth and referred to on the face hereof, the
transfer of this  Certificate  is registrable in the Register upon surrender of
this Certificate for  registration of transfer at the office  designated as the
location  of the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument of transfer in form  satisfactory to the Registrar duly executed by,
the Owner hereof or his attorney duly authorized in writing,  and thereupon one
or more  new  Certificates  of the  like  Class,  tenor  and a like  Percentage
interest will be issued to the designated transferee or transferees.

          The Pooling and Servicing Agreement permits,  with certain exceptions
as therein provided,  the amendment thereof and the modifications of rights and
obligations of the parties provided therein by the Depositor,  the Trustee, the
Seller  and the  Servicer  at any time and from  time to time,  with the  prior
written  approval  of the  Certificate  Insurer  and without the consent of the
Owners;  provided,  that in certain  other  circumstances  provided  for in the
Pooling and  Servicing  Agreement  such  consent of the Owners will be required
prior to  amendment.  Any such  consent  by the Owner at the time of the giving
thereof,  of this  Certificate  shall be conclusive and binding upon such Owner
and upon all future Owners of the  Certificate  and of any  Certificate  issued
upon the  registration  of  Transfer  hereof or in  exchange  hereof or in lieu
hereof  whether  or not  notation  of such  consent or waiver is made upon this
Certificate.

          The  Trustee is  required  to  furnish  certain  information  on each
Payment Date to the Owner of this  Certificate,  as more fully described in the
Pooling and Servicing Agreement.

          The  Class  A-7   Certificates   are  issuable   only  as  registered
Certificates in minimum  denominations of $1,000 original Certificate Principal
Balance.  As provided in the Pooling  and  Servicing  Agreement  and subject to
certain  limitations therein set forth, Class A-7 Certificates are exchangeable
for new Class A-7 Certificates of authorized  denominations evidencing the same
aggregate principal amount.

          No service charge will be made for any such  registration of transfer
or  exchange,  but the  Registrar  or  Trustee  may  require  payment  of a sum
sufficient to cover any tax or other governmental  charge payable in connection
therewith.

          The  Trustee  and any agent of the  Trustee  may treat the  Person in
whose name this Certificate is registered as the owner hereof for all purposes,
and  neither  the  Trustee or any such agent shall be affected by notice to the
contrary,  except as may otherwise be specifically  provided in the Pooling and
Servicing Agreement with respect to the Certificate Insurer.

          IN WITNESS  WHEREOF,  the Trustee has caused this  Certificate  to be
duly executed on behalf of the Trust.

                                         NORWEST BANK MINNESOTA, 
                                         NATIONAL ASSOCIATION, as Trustee


                                         By:________________________________

                                         Title:_____________________________

Trustee Authentication

NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, as Trustee


By:___________________________________

Title:________________________________



                                                                      EXHIBIT C
                                                    FORM OF CLASS R CERTIFICATE

          SOLELY FOR FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE REPRESENTS A
CLASS OF "RESIDUAL  INTERESTS" IN A "REAL ESTATE MORTGAGE  INVESTMENT  CONDUIT"
("REMIC") AS THOSE TERMS ARE DEFINED, RESPECTIVELY, IN SECTION 860G AND 860D OF
THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), ASSUMING COMPLIANCE
WITH THE REMIC PROVISIONS OF THE CODE.

          THIS  CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF
1933,  AS AMENDED  (THE  "ACT").  ANY RESALE OR  TRANSFER  OF THIS  CERTIFICATE
WITHOUT  REGISTRATION  THEREOF  UNDER THE ACT MAY BE MADE ONLY IN A TRANSACTION
EXEMPT FROM THE REGISTRATION REQUIREMENTS OF THE ACT AND IN ACCORDANCE WITH THE
PROVISIONS OF SECTION 5.08 OF THE POOLING AND SERVICING  AGREEMENT  REFERRED TO
HEREIN.

          TRANSFER OF THIS CLASS R  CERTIFICATE  IS  RESTRICTED AS SET FORTH IN
THE POOLING AND  SERVICING  AGREEMENT.  NO TRANSFER OF THIS CLASS R CERTIFICATE
MAY BE MADE TO A "DISQUALIFIED  ORGANIZATION" AS DEFINED IN SECTION  860E(E)(5)
OF THE  INTERNAL  REVENUE  CODE OF 1986,  AS AMENDED  (THE  "CODE").  SUCH TERM
INCLUDES THE UNITED STATES,  ANY STATE OR POLITICAL  SUBDIVISION  THEREOF,  ANY
FOREIGN   GOVERNMENT,   ANY   INTERNATIONAL   ORGANIZATION,   ANY   AGENCY   OR
INSTRUMENTALITY   OF  ANY  OF  THE  FOREGOING   (OTHER  THAN  CERTAIN   TAXABLE
INSTRUMENTALITIES),  ANY COOPERATIVE ORGANIZATION FURNISHING ELECTRIC ENERGY OR
PROVIDING  TELEPHONE  SERVICE TO PERSONS IN RURAL  AREAS,  OR ANY  ORGANIZATION
(OTHER  THAN A FARMER'S  COOPERATIVE)  THAT IS EXEMPT FROM  FEDERAL  INCOME TAX
UNLESS SUCH ORGANIZATION IS SUBJECT TO THE TAX ON UNRELATED BUSINESS INCOME. NO
TRANSFER OF THIS CLASS R  CERTIFICATE  WILL BE  REGISTERED  BY THE  CERTIFICATE
REGISTRAR UNLESS THE PROPOSED TRANSFEREE HAS DELIVERED AN AFFIDAVIT  AFFIRMING,
AMONG OTHER  THINGS,  THAT THE PROPOSED  TRANSFEREE  HAS DELIVERED AN AFFIDAVIT
AFFIRMING,  AMONG OTHER THINGS,  THE PROPOSED  TRANSFEREE IS NOT A DISQUALIFIED
ORGANIZATION  AND IS NOT ACQUIRING THE CLASS R CERTIFICATE FOR THE ACCOUNT OF A
DISQUALIFIED  ORGANIZATION.  A COPY OF THE FORM OF  AFFIDAVIT  REQUIRED OF EACH
PROPOSED TRANSFEREE IS ON FILE AND AVAILABLE FROM THE TRUSTEE.

          A TRANSFER IN VIOLATION OF THE APPLICABLE  RESTRICTIONS MAY GIVE RISE
TO A SUBSTANTIAL  TAX UPON THE TRANSFEROR  OR, IN CERTAIN CASES,  UPON AN AGENT
ACTING  FOR THE  TRANSFEREE.  A  PASS-THROUGH  ENTITY  THAT  HOLDS THIS CLASS R
CERTIFICATE  AND THAT HAS A DISQUALIFIED  ORGANIZATION AS A RECORD OWNER IN ANY
TAXABLE YEAR GENERALLY WILL BE SUBJECT TO A TAX FOR EACH SUCH YEAR EQUAL TO THE
PRODUCT OF (A) THE AMOUNT OF EXCESS  INCLUSIONS  WITH RESPECT TO THE PORTION OF
THIS CERTIFICATE  OWNED THROUGH SUCH  PASS-THROUGH  ENTITY BY SUCH DISQUALIFIED
ORGANIZATION,  AND (B) THE HIGHEST  MARGINAL  FEDERAL TAX RATE ON CORPORATIONS.
FOR PURPOSES OF THE PRECEDING SENTENCE, THE TERM "PASS-THROUGH" ENTITY INCLUDES
REGULATED  INVESTMENT  COMPANIES,  REAL ESTATE INVESTMENT TRUSTS,  COMMON TRUST
FUNDS,  PARTNERSHIPS,   TRUSTS,  ESTATES,  COOPERATIVES  TO  WHICH  PART  I  OF
SUBCHAPTER  1T OF THE CODE  APPLIES  AND,  EXCEPT AS PROVIDED  IN  REGULATIONS,
NOMINEES.

          NEITHER THIS  CERTIFICATE  NOR THE  UNDERLYING  HOME EQUITY LOANS ARE
INSURED  OR  GUARANTEED  BY THE  FEDERAL  DEPOSIT  INSURANCE  CORPORATION,  THE
GOVERNMENT NATIONAL MORTGAGE ASSOCIATION OR ANY OTHER GOVERNMENTAL AGENCY.





                      CENTEX HOME EQUITY LOAN TRUST 1998-3
                    HOME EQUITY LOAN PASS-THROUGH CERTIFICATE
                                     CLASS R
                               (RESIDUAL INTEREST)

             Representing Certain Interests Relating to two Pools of
                    Home Equity Loans Originated or Purchased
                                 and Serviced by

         CENTEX CREDIT CORPORATION D/B/A CENTEX HOME EQUITY CORPORATION

          (This certificate does not represent an interest in, or an obligation
of, nor are the  underlying  Home Equity Loans  insured or guaranteed by Lehman
ABS  Corporation  or  Centex  Credit   Corporation  d/b/a  Centex  Home  Equity
Corporation This Certificate  represents a fractional ownership interest in the
Trust Estate as defined below.)

NO: R-                                                      September 29, 1998
                                                                  Date

Percentage Interest %

                         CHEC Residual Corporation
                              Registered Owner

          The registered  Owner named above is the registered  beneficial Owner
of a fractional interest in (a) the Home Equity Loans (other than any principal
and  interest  due  thereon  on or prior to  September  1, 1998  whether or not
received)  listed in Schedule I-A and Schedule I-B to the Pooling and Servicing
Agreement  which the Seller is causing to be delivered to the Depositor and the
Depositor  is causing to be  delivered  to the Trustee  (and all  substitutions
therefor  as  provided  by  Section  3.03,  3.04  and 3.06 of the  Pooling  and
Servicing Agreement),  together with the related Home Equity Loan documents and
the  Seller's  interest in any  Property  which  secured a Home Equity Loan but
which has been acquired by foreclosure or deed in lieu of foreclosure,  and all
payments thereon and proceeds of the conversion,  voluntary or involuntary,  of
the  foregoing;  (b)  such  amounts  as  may be  held  by  the  Trustee  in the
Certificate Account, together with investment earnings on such amounts and such
amounts as may be held in the name of the Trustee in the Principal and Interest
Account,  if any, exclusive of investment earnings thereon (except as otherwise
provided in the Pooling and Servicing Agreement),  whether in the form of cash,
instruments, securities or other properties (including any Eligible Investments
held by the Servicer),  (c) the Depositor's  rights but none of its obligations
under  the  Loan  Purchase  Agreement  and (d)  proceeds  of all the  foregoing
(including,  but  not  by way  of  limitation,  all  proceeds  of any  mortgage
insurance,  hazard  insurance and title  insurance  policy relating to the Home
Equity Loans, cash proceeds,  accounts,  accounts  receivable,  notes,  drafts,
acceptances,  chattel paper, checks, deposit accounts, rights to payment of any
and every kind, and other forms of  obligations  and  receivables  which at any
time  constitute  all or part of or are  included in the proceeds of any of the
foregoing)  to pay the  Certificates  as specified in the Pooling and Servicing
Agreement  ((a) - (d) above  shall be  collectively  referred  to herein as the
"Trust Estate").

          THIS   CERTIFICATE   IS  A   PASS-THROUGH   CERTIFICATE   ONLY   AND,
NOTWITHSTANDING  REFERENCES  HEREIN TO PRINCIPAL AND  INTEREST,  NO DEBT OF ANY
PERSON IS REPRESENTED HEREBY.

          This  Certificate is one of a Class of  duly-authorized  Certificates
designated  as  Centex  Home  Equity  Loan  Trust  1998-3,   Home  Equity  Loan
Pass-Through  Certificates,  Class R (the  "Class R  Certificates")  and issued
under and  subject to the terms,  provisions  and  conditions  of that  certain
Pooling and Servicing Agreement dated as of September 1, 1998 (the "Pooling and
Servicing  Agreement") by and among Centex Credit Corporation d/b/a Centex Home
Equity  Corporation,  in its capacity as the Seller (the  "Seller")  and as the
Servicer  (the  "Servicer"),   Lehman  ABS  Corporation,  in  its  capacity  as
Depositor, (the "Depositor") and Norwest Bank Minnesota,  National Association,
a national banking association, in its capacity as the Trustee (the "Trustee"),
to which  Pooling and  Servicing  Agreement  the Owner of this  Certificate  by
virtue of  acceptance  hereof  assents  and by which such Owner is bound.  Also
issued under the Pooling and Servicing Agreement are Certificates designated as
Centex   Home  Equity   Loan  Trust   1998-3  Home  Equity  Loan   Pass-Through
Certificates,  Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-6
and  Class  A-7  (collectively,  the  "Class  A  Certificates").  The  Class  A
Certificates and the Class R Certificates are together referred to are together
referred  to herein as the  "Certificates."  Terms  capitalized  herein and not
otherwise  defined herein shall have the  respective  meanings set forth in the
Pooling and Servicing Agreement.

          On the 25th day of each month, or, if such day is not a Business Day,
then the next  succeeding  Business Day (each such day being a "Payment  Date")
commencing  October 26,  1998,  each owner of a Class R  Certificate  as of the
close of business on the last day of the calendar month  immediately  preceding
the calendar  month in which a Payment Date occurs (the "Record  Date") will be
entitled to receive the Residual Net Monthly Excess  Cashflow  relating to such
Certificate  on such Payment Date.  Distributions  will be made in  immediately
available  funds  to  Owners  of  Class  R  Certificates  having  an  aggregate
Percentage  Interest  of at least 10% (by wire  transfer or  otherwise)  to the
account  of an Owner at a  domestic  bank or other  entity  having  appropriate
facilities  therefor,  if such Owner has so notified the  Trustee,  or by check
mailed to the  address  of the  person  entitled  thereto  as it appears on the
Register.

          The  Trustee  or  any  duly-appointed  Paying  Agent  will  duly  and
punctually  pay  distributions  with respect to this  Certificate in accordance
with the terms hereof and the Pooling and Servicing Agreement. Amounts properly
withheld under the Code by any Person from a distribution to any Owner shall be
considered as having been paid by the Trustee to such Owner for all purposes of
the Pooling and Servicing Agreement.

          The Home Equity  Loans will be serviced by the  Servicer  pursuant to
the Pooling and  Servicing  Agreement.  The  Pooling  and  Servicing  Agreement
permits  the  Servicer  to enter into  Sub-Servicing  Agreements  with  certain
institutions  eligible for appointment as  Sub-Servicers  for the servicing and
administration of certain Home Equity Loans. No appointment of any Sub-Servicer
shall  release the Servicer from any of its  obligations  under the Pooling and
Servicing Agreement.

          This Certificate does not represent a deposit or other obligation of,
or an  interest  in,  nor are the  underlying  Home  Equity  Loans  insured  or
guaranteed by Lehman ABS Corporation or Centex Credit  Corporation d/b/a Centex
Home Equity Corporation or any of their affiliates. This Certificate is limited
in right of payment to certain  collections and recoveries relating to the Home
Equity Loans, all as more specifically set forth hereinabove and in the Pooling
and Servicing Agreement.

          No Owner shall have any right to institute any  proceeding,  judicial
or otherwise,  with respect to the Pooling and Servicing Agreement,  or for the
appointment of a receiver or trustee, or for any other remedy under the Pooling
and Servicing Agreement except in compliance with the terms thereof.

          Notwithstanding  any other  provisions  in the Pooling and  Servicing
Agreement,  the Owner of any Certificate shall have the right which is absolute
and  unconditional  to  receive  distributions  to the extent  provided  in the
Pooling  and  Servicing  Agreement  with  respect  to  such  Certificate  or to
institute  suit for the  enforcement of any such  distribution,  and such right
shall not be impaired without the consent of such Owner.

          The Pooling and Servicing  Agreement  provides  that the  obligations
created  thereby  will  terminate  upon  the  payment  to  the  Owners  of  all
Certificates  from amounts  other than those  available  under the  Certificate
Insurance  Policy of all amounts held by the Trustee and required to be paid to
such Owners pursuant to the Pooling and Servicing  Agreement upon the latest to
occur of (a) the final payment or other  liquidation  (or any advance made with
respect  thereto)  of the last Home Equity  Loan in the Trust  Estate,  (b) the
disposition  of all  property  acquired  in  respect  of any Home  Equity  Loan
remaining in the Trust  Estate or (c) at any time when a Qualified  Liquidation
of the Trust Estate is effected as described  below. To effect a termination of
the Pooling and Servicing Agreement pursuant to clause (c) above, the Owners of
all Certificates then Outstanding shall provide the Trustee and the Certificate
Insurer,  at such Owners' expense, an Opinion of Counsel experienced in federal
income tax matters acceptable to the Certificate Insurer and the Trustee to the
effect that each such liquidation constitutes a Qualified Liquidation,  and the
Servicer  shall  either  sell the  Home  Equity  Loans  and the  Trustee  shall
distribute the proceeds of the liquidation of the Trust Estate, or the Servicer
shall distribute equitably in kind all of the assets of the Trust Estate to the
remaining  Owners of the  Certificates to the effect that each such liquidation
constitutes a Qualified Liquidation, each in accordance with such plan, so that
the liquidation or distribution  of the Trust Estate,  the  distribution of any
proceeds of the  liquidation  and the  termination of the Pooling and Servicing
Agreement  occur no  later  than the  close of the 90th day  after  the date of
adoption  of the  plan of  liquidation  and  such  liquidation  qualifies  as a
Qualified Liquidation.

          The Pooling and Servicing  Agreement  additionally  provides that the
Servicer may, at its option,  purchase from the Trust all remaining Home Equity
Loans and other property then constituting the Trust Estate, and thereby effect
early retirement of the Certificates,  on any Monthly Remittance Date after the
Clean-Up Call Date. Under certain  circumstances,  the Certificate  Insurer may
also exercise such purchase rights if the Owners of the Class R Certificates do
not  do  so.  In  addition,   under  certain  circumstances   relating  to  the
qualification of the REMIC as a REMIC under the Code, the Home Equity Loans may
be sold, thereby effecting the early retirement of the Certificates.

          The Trustee shall give written  notice of  termination of the Pooling
and Servicing Agreement to each Owner in the manner set forth therein.

          The  Certificate  Insurer  or  the  Owners  of  the  majority  of the
Percentage  Interests  represented by the Class A  Certificates  with the prior
written consent of the Certificate Insurer have the right to exercise any trust
or power set forth in Section 6.11 of the Pooling and Servicing Agreement.

          As provided in the Pooling  and  Servicing  Agreement  and subject to
certain  limitations  therein set forth and referred to on the face hereof, the
transfer of this  Certificate  is registrable in the Register upon surrender of
this Certificate for  registration of transfer at the office  designated as the
location  of the  Register  duly  endorsed  by,  or  accompanied  by a  written
instrument of transfer in form  satisfactory to the Registrar duly executed by,
the Owner hereof or his attorney duly authorized in writing,  and thereupon one
or  more  new  Certificates  of the  like  Class,  tenor  and a like  aggregate
fractional  undivided  interest  in the  Trust  Estate  will be  issued  to the
designated transferee or transferees.

          The Pooling and Servicing Agreement permits,  with certain exceptions
as therein provided,  the amendment thereof and the modifications of rights and
obligations of the parties provided therein by the Depositor,  the Trustee, the
Seller  and the  Servicer  at any time and from  time to time,  with the  prior
written  approval  of the  Certificate  Insurer  and without the consent of the
Owners;  provided,  that in certain  other  circumstances  provided  for in the
Pooling and  Servicing  Agreement  such  consent of the Owners will be required
prior to  amendment.  Any such  consent  by the Owner at the time of the giving
thereof,  of this  Certificate  shall be conclusive and binding upon such Owner
and upon all future Owners of the  Certificate  and of any  Certificate  issued
upon the  registration  of  Transfer  hereof or in  exchange  hereof or in lieu
hereof  whether  or not  notation  of such  consent or waiver is made upon this
Certificate.

          The  Trustee is  required  to  furnish  certain  information  on each
Payment Date to the Owner of this  Certificate,  as more fully described in the
Pooling and Servicing Agreement.

          The  Class  R   Certificates   are   issuable   only  as   registered
Certificates. As provided in the Pooling and Servicing Agreement and subject to
certain  limitations  therein set forth,  Class R Certificates are exchangeable
for new Class R  Certificates  evidencing the same  Percentage  Interest as the
Class R Certificates exchanged.

          No service charge will be made for any such  registration of transfer
or  exchange,  but the  Registrar  or  Trustee  may  require  payment  of a sum
sufficient to cover any tax or other governmental  charge payable in connection
therewith.

          The  Trustee  and any agent of the  Trustee  may treat the  Person in
whose name this Certificate is registered as the owner hereof for all purposes,
and  neither  the  Trustee or any such agent shall be affected by notice to the
contrary,  except as may otherwise be specifically  provided in the Pooling and
Servicing Agreement with respect to the Certificate Insurer.





          IN WITNESS  WHEREOF,  the Trustee has caused this  Certificate  to be
duly executed on behalf of the Trust.

                                      NORWEST BANK MINNESOTA, 
                                      NATIONAL ASSOCIATION, as Trustee


                                      By:________________________________

                                      Title:_____________________________

Trustee Authentication

NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, as Trustee

By:____________________________

Title:_________________________




                                                                     EXHIBIT D

                                   [RESERVED]





                                                                     EXHIBIT E

                    FORM OF CERTIFICATE RE: HOME EQUITY LOANS
                       PREPAID IN FULL AFTER CUT-OFF DATE

                          CERTIFICATE RE: PREPAID LOANS

          I,   ____________________________,   ____________________  of  Centex
Credit  Corporation  d/b/a Centex Home Equity  Corporation  ("Centex"),  hereby
certify  that  between  the  "Cut-Off  Date" (as  defined  in the  Pooling  and
Servicing Agreement dated as of September 1, 1998 among Lehman ABS Corporation,
as  Depositor,  Centex as Seller and  Servicer,  and  Norwest  Bank  Minnesota,
National Association, as Trustee) and the "Startup Day," the following schedule
of "Home Equity Loans" (each as defined in the Pooling and Servicing Agreement)
have been prepaid in full.

        Account                  Original        Current                Date
        Number       Name        Amount          Balance              Paid Off




Dated:   , 199

                                           By:_____________________________

                                           Title:__________________________





                                                                     EXHIBIT F

                      CUSTODIAN'S ACKNOWLEDGMENT OF RECEIPT

          The First Chicago National Processing Corporation, in its capacity as
custodian (the "Custodian") under the Custodial Agreement dated as of September
1, 1998 among the Custodian and Norwest Bank Minnesota,  National  Association,
in its  capacity as Trustee  (the  "Trustee")  under that  certain  Pooling and
Servicing  Agreement  dated as of September 1, 1998 ("the Pooling and Servicing
Agreement")  among  Lehman  ABS  Corporation,   as  Depositor,   Centex  Credit
Corporation  d/b/a Centex Home Equity  Corporation,  a Nevada  corporation,  as
seller  and  servicer   ("Centex"),   and  Norwest  Bank  Minnesota,   National
Association,  as Trustee (the "Trustee"),  hereby acknowledges receipt (subject
to  review  as  required  by  Section  3.06(a)  of the  Pooling  and  Servicing
Agreement)  of the items  delivered  to it by Centex  with  respect to the Home
Equity  Loans  pursuant to Section  3.05(b)(i)  of the  Pooling  and  Servicing
Agreement.

         The Schedule of Home Equity Loans is attached to this Receipt.

          The Custodian hereby  additionally  acknowledges that it shall review
such  items as  required  by  Section  3.06(a)  of the  Pooling  and  Servicing
Agreement and shall  otherwise  comply with Section  3.06(b) and 3.06(c) of the
Pooling and Servicing Agreement as required thereby.

                                            THE FIRST CHICAGO NATIONAL
                                            PROCESSING CORPORATION,
                                              as Custodian



                                            By:____________________________
                                            Name:__________________________
                                            Title:_________________________

Dated:  , 199






                                                                      EXHIBIT G

                                                     FORM OF POOL CERTIFICATION

                               POOL CERTIFICATION

          WHEREAS,  the  undersigned is an Authorized  Officer of First Chicago
National Processing Corporation, in its capacity as Custodian (the "Custodian")
under the Custodial Agreement dated September 1, 1998 between the Custodian and
Norwest Bank Minnesota, National Association, acting in its capacity as trustee
(the  "Trustee")  of a certain pool of mortgage  loans (the "Pool")  heretofore
conveyed  in  trust  to the  Trustee,  pursuant  to that  certain  Pooling  and
Servicing  Agreement  dated as of September 1, 1998 (the "Pooling and Servicing
Agreement")  among  Lehman  ABS  Corporation,   as  Depositor,   Centex  Credit
Corporation d/b/a Centex Home Equity Corporation,  as Seller (the "Seller") and
Servicer, and Norwest Bank Minnesota, National Association, as Trustee; and

          WHEREAS,  the Custodian is required,  pursuant to Section  3.06(a) of
the Pooling and Servicing  Agreement,  to review the Files relating to the Home
Equity Loans within a specified  period following the Startup Day and to notify
the Seller  promptly of any defects with respect to the Home Equity Loans,  and
the Seller is required to remedy such defects or take certain other action, all
as set forth in Section 3.06(b) of the Pooling and Servicing Agreement; and

          WHEREAS,  Section  3.06(a) of the  Pooling  and  Servicing  Agreement
requires the Custodian to deliver this Pool Certification upon the satisfaction
of certain conditions set forth therein.

          NOW, THEREFORE, the Custodian hereby certifies that it has determined
that all required documents (or certified copies of documents listed in Section
3.05 of the Pooling and  Servicing  Agreement)  have been executed or received,
and that such  documents  relate to the Home  Equity  Loans  identified  in the
Schedule of Home Equity  Loans  pursuant to Section  3.06(a) of the Pooling and
Servicing Agreement or, in the event that such documents have not been executed
and received or do not so relate to such Home Equity Loans, any remedial action
by the  Seller  pursuant  to  Section  3.06(b)  of the  Pooling  and  Servicing
Agreement has been  completed.  The Custodian  makes no  certification  hereby,
however,  with  respect  to  any  intervening  assignments  or  assumption  and
modification agreements.

                               FIRST CHICAGO NATIONAL PROCESSING 
                               CORPORATION, as Custodian


                               By:____________________________________

                               Title:_________________________________

Dated:   , 199




                                                                   EXHIBIT H

                                                      FORM OF DELIVERY ORDER

                                 DELIVERY ORDER

Norwest Bank Minnesota, National Association, as Trustee
Sixth Street and Marquette Avenue
Minneapolis, Minnesota  55479

Dear Sirs:

          Pursuant  to Section  4.01 of the Pooling  and  Servicing  Agreement,
dated as of September 1, 1998 (the  "Pooling and  Servicing  Agreement")  among
Lehman ABS Corporation,  as Depositor ("DMAC"), Centex Credit Corporation d/b/a
Centex Home Equity Corporation,  a Nevada corporation,  as Seller and Servicer,
and Norwest Bank Minnesota,  National Association,  as Trustee (the "Trustee"),
DMAC HEREBY  CERTIFIES  that all  conditions  precedent  to the issuance of the
Centex   Home  Equity   Loan  Trust   1998-3  Home  Equity  Loan   Pass-Through
Certificates, Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-6,
Class A-7 and Class R (the  "Certificates"),  HAVE BEEN  SATISFIED,  and HEREBY
REQUESTS YOU TO AUTHENTICATE AND DELIVER said Certificates, and to RELEASE said
Certificates to the owners thereof, or otherwise upon their order. Instructions
regarding the registration of the Certificates are attached hereto.

                                                     Very truly yours,

                                                     LEHMAN ABS CORPORATION

                                                     By:______________________

                                                     Title:___________________

Dated:    , 199





                                                                  EXHIBIT I

                  FORM OF CLASS R TAX MATTERS TRANSFER CERTIFICATE

                          AFFIDAVIT PURSUANT TO SECTION
                         860E(e) OF THE INTERNAL REVENUE
                            CODE OF 1986, AS AMENDED

STATE OF       )
               ) ss:
COUNTY OF      )

         [NAME OF OFFICER], being first duly sworn, deposes and says:

          1.  That  he is  [Title  of  Officer]  of  [Name  of  Investor]  (the
"Investor"),  a [savings institution] [corporation] duly organized and existing
under the laws of [the State of ] [the  United  States],  on behalf of which he
makes this affidavit.

          2. That (i) the  Investor is not a  "disqualified  organization"  and
will not be a  "disqualified  organization"  as of [date of transfer] (For this
purpose,  a "disqualified  organization"  means the United States, any state or
political  subdivision  thereof,  any  foreign  government,  any  international
organization, any agency or instrumentality of any of the foregoing (other than
certain taxable  instrumentalities),  any cooperative  organization  furnishing
electric  energy or providing  telephone  service to persons in rural areas, or
any  organization  (other  than a  farmers'  cooperative)  that is exempt  from
federal income tax unless such  organization is subject to the tax on unrelated
business  income.);  (ii) it is not acquiring  the Class R Certificate  for the
account of a disqualified  organization;  (iii) it consents to any amendment of
the Pooling  and  Servicing  Agreement  that shall be deemed  necessary  by the
Trustee  (upon advice of counsel) to  constitute a  reasonable  arrangement  to
ensure that the Class R  Certificates  will not be owned directly or indirectly
by a  disqualified  organization;  and (iv) it will not  transfer  such Class R
Certificate  unless (a) it has  received  from the  transferee  an affidavit in
substantially  the same  form as this  affidavit  containing  these  same  four
representations and (b) as of the time of the transfer, it does not have actual
knowledge that such affidavit is false.





        IN WITNESS  WHEREOF,  the  Investor  has caused this  instrument  to be
executed on its behalf,  pursuant to authority of its Board of Directors, by its
[Title of Officer] and its corporate seal to be hereunto  attached,  attested by
its [Assistant] Secretary, this  day of , .

                                         [NAME OF INVESTOR]

                                         By:_____________________________
                                            [Name of Officer]
                                            [Title of Officer]

[Corporate Seal]

Attest:

________________________
[Assistant] Secretary

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

          Subscribed and sworn before me this ___ day of _________, _________.

______________________
NOTARY PUBLIC

COUNTY OF __________________

STATE OF ___________________

         My commission expires the  day of , .






                                                                   EXHIBIT J-1
                                        FORM OF CERTIFICATE REGARDING TRANSFER
                                                         (ACCREDITED INVESTOR)

                                     [DATE]

Norwest Bank Minnesota, National Association, as Trustee
Sixth Street and Marquette Avenue
Minneapolis, Minnesota  55479

Attention: Advanced Structured Products Services

         Re:      Centex Home Equity Loan Trust 1998-3
                  Home Equity Loan Pass-Through Certificates
                  ("Certificates")

Gentlemen:

          In   connection   with  our  purchase  on  the  date  hereof  of  the
above-referenced  Certificates  from ("Seller"),  [PURCHASER] (the "Purchaser")
hereby certifies that:

          1. The  Purchaser  is  acquiring  the  Certificates  for  [investment
purposes only for]1 the  Purchaser's  own account and not with a view to or for
sale or  transfer in  connection  with any  distribution  thereof in any manner
which would violate  Section 5 of the  Securities  Act of 1933, as amended (the
"Act"), provided that the disposition of its property shall at all times be and
remain within its control;

          2. The Purchaser  understands that the Certificates have not been and
will not be  registered  under  the Act and may not be  resold  or  transferred
unless they are (a)  registered  pursuant to the Act or (b) sold or transferred
in transactions which are exempt from registration;

          3. The  Purchaser  has  received a copy of the Pooling and  Servicing
Agreement dated as of September 1, 1998 (the "Pooling and Servicing Agreement")
pursuant to which the Certificates are being sold, and such other documents and
information  concerning the Certificates and the home equity loans in which the
Certificates represent interests which it has requested;

          4. The Purchaser  believes it has such  knowledge  and  experience in
financial and business  matters as to be capable of  evaluating  the merits and
risks  of an  investment  in the  Certificates  and that it is able to bear the
economic risks of such an investment;

          5. [The  Purchaser  is not an  "employee  benefit  plan,"  within the
meaning of Section 3(3) of the  Employment  Retirement  Income  Security Act of
1974,  as amended  ("ERISA")  that is subject to the  provisions  of Title I of
ERISA or a "plan" described in Section  4975(e)(1) of the Internal Revenue Code
of 1986] OR [The source of funds to be used by the  Purchaser  to purchase  the
Certificates  is a  general  account  and  either  (i) no part  of such  assets
constitutes assets of an "employee benefit plan," within the meaning of Section
3(3) of the  Employment  Retirement  Income  Security  Act of 1974,  as amended
("ERISA")  that is  subject to the  provisions  of Title I of ERISA or a "plan"
described in Section  4975(e)(1) of the Internal  Revenue Code of 1986, or (ii)
to the extent that such assets constitute assets of an "employee benefits plan"
within the meaning of Section 3(3) of ERISA,  or a "plan" within the meaning of
Section  4975(e)(1) of the Code, it  acknowledges  that in the discharge of its
duty as a plan fiduciary in connection with the purchase of the Certificates it
has concluded  that such  purchase  will not  constitute a violation of Section
404(a) of ERISA];

          6. If the Purchaser sells any of the  Certificates at its option,  it
will (i) obtain from any investor  that  purchases  any  Certificate  from it a
letter  substantially  in the form of  Exhibit  J-1 or J-2 to the  Pooling  and
Servicing  Agreement  and  (ii)  to the  extent  required  by the  Pooling  and
Servicing Agreement, cause an Opinion of Counsel to be delivered, addressed and
satisfactory to the Seller and the Trustee,  to the effect that such sale is in
compliance with all applicable federal and state securities laws; and

          7. The  Purchaser  certifies  that for  purposes  of the  Certificate
Register, its address,  including telecopier number and telephone number, is as
follows:

                  telecopier:

                  telephone:

          8. The purchase of the Certificates by the Purchaser does not violate
the  provisions  of the first  sentence  of Section  5.08(d) of the Pooling and
Servicing Agreement.






          IN  WITNESS  WHEREOF,  the  Purchaser  has caused  this  letter to be
executed by its signatory, duly authorized, as of the date first above written.

                                             [PURCHASER]


                                             By:_____________________________

                                             Name:___________________________

                                             Title:__________________________




                                                                    EXHIBIT J-2
                                         FORM OF CERTIFICATE REGARDING TRANSFER
                                                                    (Rule 144A)

                                     [Date]

Norwest Bank Minnesota, National Association
Sixth Street and Marquette Avenue
Minneapolis, Minnesota  55479

Attention: Advanced Structured Products Services

         Re:      Centex Home Equity Loan Trust 1998-3
                  Home Equity Loan Pass-Through Certificates,
                  Class ___ - ____ ("Certificates")

Dear Gentlemen or Ladies:

          In   connection   with  our  purchase  on  the  date  hereof  of  the
above-referenced  Certificates  from  ____________________   ("Seller")  hereby
certify that:

          1.  We are  acquiring  the  Certificates  for  our  own  account  for
investment  and not with a view to or for sale or transfer in  connection  with
any  distribution  thereof in any manner which would violate the Securities Act
of 1933, as amended (the "Act"),  provided that the disposition of our property
shall at all times be and remain within our control;

          2. We understand that the Certificates  have not been and will not be
registered  under the Act and may not be resold or transferred  unless they are
(a) registered  pursuant to the Act or (b) sold or transferred in  transactions
which are exempt from registration;

          3. We have  received a copy of the  Pooling and  Servicing  Agreement
dated as of September 1, 1998 (the "Pooling and Servicing  Agreement") pursuant
to which  the  Certificates  are  being  sold,  and such  other  documents  and
information  concerning the Certificates and the home equity loans in which the
Certificates represent interests which we have requested;

          4. We believe we have such  knowledge and experience in financial and
business  matters  as to be capable  of  evaluating  the merits and risks of an
investment in the  Certificates and that we are able to bear the economic risks
of such an investment;

          5. If we sell any of the  Certificates at our option,  we will either
(i) obtain from any institutional  investor that purchases any Certificate from
us a certificate containing the same representations, warranties and agreements
contained in the foregoing  paragraphs  1, 2 through 4 and this  paragraph 5 or
(ii) deliver an Opinion of Counsel to such  institutional  investor,  addressed
and satisfactory to the Seller and the Trustee, to the effect that such sale is
in compliance with all applicable federal and state securities laws;

          6. We are  acquiring  the  Certificates  for our own  account and the
source  of funds to be used by us to  purchase  the  Certificates  is a general
account  and  either  (i) no part  of  such  assets  constitutes  assets  of an
"employee  benefit  plan," within the meaning of Section 3(3) of the Employment
Retirement Income Security Act of 1974, as amended ("ERISA") that is subject to
the provisions of Title I of ERISA or a "plan" described in Section  4975(e)(1)
of the Internal  Revenue  Code of 1986,  or (ii) to the extent that such assets
constitute assets of an "employee  benefits plan" within the meaning of Section
3(3) of ERISA,  or a "plan"  within the  meaning of Section  4975(e)(1)  of the
Code, we  acknowledge  that in the discharge of our duty as a plan fiduciary in
connection  with the purchase of the  Certificates  we have concluded that such
purchase will not constitute a violation of Section 404(a) of ERISA;

          7. We certify  that for  purposes of the  Certificate  Register,  our
address, including telecopier number and telephone number, is as follows:

                ______________________________________

                ______________________________________

                ______________________________________

                telecopier: __________________________

                telephone: ___________________________

          8.  If we  sell  any of the  Certificates,  we will  obtain  from  any
purchaser from us the same representations  contained in the foregoing paragraph
6 and this paragraph 7; and

          9. Our purchase of the  Certificates  does not violate the provisions
of the  first  sentence  of  Section  5.08(d)  of  the  Pooling  and  Servicing
Agreement.



          IN WITNESS  WHEREOF,  we have signed this  certificate as of the date
first written above.

                                        By:______________________________

                                        Name:____________________________

                                        Title:___________________________



                EXHIBIT K TO THE POOLING AND SERVICING AGREEMENT

                   HOME EQUITY LOANS WITH DOCUMENT EXCEPTIONS

Loan Number          Borrower Name        Original Loan Amount       Exception




                                                                     EXHIBIT L

                          DEFINITION OF GROUP II SPECIFIED SUBORDINATED AMOUNT
                                                     (AND RELATED DEFINITIONS)

          "Group II Delinquency Amount" means sum of (without  duplication) (i)
the  aggregate  Loan  Balance  of the Home  Equity  Loans in Group II which are
90-Day  Delinquent  Loans, (ii) the aggregate Loan Balance of Home Equity Loans
in Group II in  foreclosure  and  (iii)  the  aggregate  outstanding  principal
balance of Home Equity Loans in Group II relating to REO Properties.

          "Group II Initial Specified  Subordinated  Amount" means the Group II
Target Percentage times the Original Group II Pool Balance.

          "Group II Specified Subordinated Amount" means:

          (a) for any Payment Date  occurring  during the period  commencing on
the Startup Day and ending on the later of (A) the date upon which principal in
the amount  equal to one half of the  Original  Group II Pool  Balance has been
received  by the  Owners of the Class A-7  Certificates  and (B) the  thirtieth
Payment  Date  following  the  Startup  Day,  the  greater of: (i) the Group II
Initial  Specified  Subordinated  Amount,  and (ii), if the Step-Up Test is not
satisfied, 70% of the Group II Delinquency Amount.

          (b) for any  Payment  Date  occurring  after the end of the period in
clause (a) above,  (x) if the  Step-Down  Test is satisfied the greatest of (i)
two times the Group II Target  Percentage  times the aggregate  Loan Balance of
the Home  Equity  Loans in Group II, (ii) 0.50% of the  Original  Group II Pool
Balance, and (iii) the Group II Initial Specified  Subordinated Amount less the
product of (A) the excess of the Group II Initial Specified Subordinated Amount
over the amount set forth in clause (b) (x) (i) and (B) fraction (not to exceed
1.0),  the  numerator of which is a whole number equal to the number of Payment
Dates  since  the most  recent  of the 30th  Payment  Date and the most  recent
Payment Date on which the  Step-Down  Test was not met and the  denominator  of
which is 3 and (y) if the  Step-Down  Test is not met,  the amount set forth in
clause (a).

          The  Certificate  Insurer  may, in its sole  discretion,  modify this
definition  of  Group II  Specified  Subordinated  Amount  for the  purpose  of
reducing  or  eliminating,  in whole or in part,  the  definition  hereof.  The
Trustee  and  the  Rating  Agencies  shall  be  notified  in  writing  of  such
modification  prior to the related Payment Date and such modification shall not
result  in  a  downgrading  of  the   then-current   ratings  of  the  Class  A
Certificates, without regard to the Certificate Insurance Policy.

          "Group II Target Percentage" means 5.5%.

          "Original  Group II Pool Balance" means the aggregate Loan Balance of
the Home Equity Loans in Group II as of the Startup Day.

          "Step-Down  Loss Test" is satisfied for any period set out below,  if
the Cumulative  Loss  Percentage for such period does not exceed the percentage
set out for such period below:

         Period                                    Cumulative Loss Percentage
         ------                                    --------------------------
         February 2001 - January 2002                         2.00%
         February 2002 - January 2003                         2.65%
         February 2003 - January 2004                         3.30%
         February 2004 and thereafter                         4.00%

          "Step-Down Test" is satisfied for any date of determination  thereof,
if (x) the 90+ Delinquency Percentage (Rolling Six Month) is less than 11%, (y)
the  Step-Down  Loss Test is  satisfied,  and (z) the  Annual  Loss  Percentage
(Rolling 12 Month) for the twelve month period  immediately  preceding the date
of determination is not greater than 0.85%

          "Step-Up Loss Test" is satisfied for any period set out below, if the
Cumulative  Loss  Percentage for such period does not exceed the percentage set
out for such period below:

         Period                                    Cumulative Loss Percentage
         ------                                    --------------------------
         October 1998 - September 1999                        1.40%
         October 1999 - September 2000                        1.95%
         October 2000 - September 2001                        2.70%
         October 2001 - September 2002                        3.45%
         October 2002 - September 2003                        4.20%
         October 2003 and thereafter                          4.90%

          "Step-Up Test" is satisfied for any date of determination thereof, if
(x) the 90+  Delinquency  Percentage  (Rolling Six Month) is less than 12%, (y)
the Step-Up Loss Test is satisfied, and (z) the Annual Loss Percentage (Rolling
12  Month)  for the  twelve  month  period  immediately  preceding  the date of
determination is not greater than 1.0%.


                                                                     EXHIBIT M

                           DEFINITION OF GROUP I SPECIFIED SUBORDINATED AMOUNT
                                                     (AND RELATED DEFINITIONS)

          "Group I Delinquency  Amount" means the sum (without  duplication) of
(i) the  aggregate  Loan  Balance of the Home Equity Loans in Group I which are
90-Day  Delinquent  Loans,  (ii) the aggregate  Loan Balance of the Home Equity
Loans in Group I in foreclosure plus (iii) the aggregate  outstanding principal
balance of Home Equity Loans in Group I relating to REO Properties.

          "Group I Initial  Specified  Subordinated  Amount"  means the Group I
Target Percentage times the Original Group I Pool Balance.

          "Group I Specified Subordinated Amount" means:

          (a) for any Payment Date  occurring  during the period  commencing on
the Startup Day and ending on the later of (A) the date upon which principal in
the amount  equal to one half of the  Original  Group I Pool  Balance  has been
received  by the Owners of the Fixed Rate  Certificates  and (B) the  thirtieth
Payment Date following the Startup Day, the greater of: (i) the Group I Initial
Specified  Subordinated Amount, and (ii), if the Step-Up Test is not satisfied,
70% of the Group I Delinquency Amount.

          (b) for any  Payment  Date  occurring  after the end of the period in
clause (a) above,  (x) if the  Step-Down  Test is satisfied the greatest of (i)
two times the Group I Target Percentage times the aggregate Loan Balance of the
Home Equity Loans in Group I, (ii) 0.50% of the Original  Group I Pool Balance,
and (iii) the Group I Initial Specified Subordinated Amount less the product of
(A) the excess of the Group I Initial  Specified  Subordinated  Amount over the
amount set forth in clause (b) (x) (i) and (B)  fraction  (not to exceed  1.0),
the  numerator of which is a whole number equal to the number of Payment  Dates
since the most recent of the 30th Payment Date and the most recent Payment Date
on which the Step-Down  Test was not met and the  denominator of which is 3 and
(y) if the Step-Down Test is not met, the amount set forth in clause (a).

          The  Certificate  Insurer  may,  in its sole  discretion,  modify the
definition of Group I Specified Subordinated Amount for the purpose of reducing
or eliminating, in whole or in part, the definition hereof. The Trustee and the
Rating Agencies shall be notified in writing of such modification  prior to the
related Payment Date and such modification shall not result in a downgrading of
the  then-current  ratings of the Class A  Certificates,  without regard to the
Certificate Insurance Policy.

          "Group I Target Percentage" means 2.10%.

          "Original  Group I Pool Balance"  means the aggregate Loan Balance of
the Home Equity Loans in Group I as of the Startup Day.

          "Step-Down Loss Test" is as defined in Exhibit L.

          "Step-Down Test" is as defined in Exhibit L.

          "Step-Up Loss Test" is as defined in Exhibit L.

          "Step-Up Test" is as defined in Exhibit L.





                                    EXHIBIT N

      FORM OF LETTER REGARDING REPORTING OBLIGATIONS UNDER THE SECURITIES
                             EXCHANGE ACT OF 1934

                                                              September, 1998

Norwest Bank Minnesota,
National Association
6th & Marquette
Minneapolis, Minnesota

             Re:   Centex Home Equity Loan Trust 1998-3
                   Home Equity Loan Asset-Backed Certificates,
                   Series 1998-3

Ladies and Gentlemen:

          Pursuant to and in  reference  to Section  7.09(c) of the Pooling and
Servicing  Agreement  dated as of  September  1,  1998  relating  to the  above
referenced Certificates, please note the following:

          (a) CIK  Number  for  Centex  Home  Equity  Loan  Trust  1998-3  (the
"Trust"): .

          (b) CCC for the Trust: .

          In order to comply with the reporting obligations for the Trust under
the Securities and Exchange Act of 1934, as amended (the "Exchange  Act"),  the
Trustee  must file within 15 days  following  each  Payment  Date a copy of the
report distributed by the Trustee to the Certificateholders in a current report
on Form 8-K.  Such  reports  provide  all  current  information  ordinarily  of
interest to the  Certificateholders.  The Trustee must also report on a current
report on Form 8-K any significant occurrences during the reporting period that
would be reportable  under Item 1, Item 2, Item 4 and Item 5. In addition,  the
Trustee should cause the filing of an annual report on Form 10-K within 90 days
following  the  end  of  the  Trust's  fiscal  year  containing  the  following
information:

         Part I, Item 3.             A description of any material pending
                                     litigation;

         Part I, Item 4.             A description of any submission matters
                                     to vote of Certificateholders;

         Part  II,  Item  5.         A  statement   of  the  number  of
                                     Certificateholders  and the  principal
                                     market,  if any,  in which  the
                                     Certificates trade; 

         Part II, Item 9.            A statement as to any changes in or  
                                     disagreements  with the independent  
                                     public accounts for the  Trust;

         Part  IV,  Item  14.        A copy  of  the  annual certificate  of  
                                     compliance  by an  officer  of the  
                                     Servicer,  and any Subservicer and the
                                     audit of the servicing by the independent 
                                     accounting firm.

Promptly  after  filing  the Form 10-K,  the  Trustee  should  file a Form 15 in
accordance  with  Section  7.09(c)  of  the  Pooling  and  Servicing  Agreement,
deregistering  the Trust and  terminating  the reporting  obligations  under the
Exchange  Act.  All  filings  must be made  through  the  Edgar  System  and all
acceptance slips from the filings should be saved as they will be needed for the
annual certificate.

                                                LEHMAN ABS CORPORATION


                                                By:____________________________
                                                Name:
                                                Title:



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